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 23, 2016
LAMAR ADVERTISING COMPANY
(Exact name of registrant as specified in its charter)
| Delaware | 1-36756 | 72-1449411 | ||
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
5321 Corporate Boulevard, Baton Rouge, Louisiana 70808
(Address of principal executive offices and zip code)
(225) 926-1000
(Registrant’s 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):
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | 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 February 23, 2016, Lamar Advertising Company announced via press release its results for the quarter and year ended December 31, 2015. A copy of Lamar’s 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 |
Description | |
| 99.1 | Press Release of Lamar Advertising Company, dated February 23, 2016, reporting Lamar’s financial results for the quarter and year ended December 31, 2015. | |
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 23, 2016 | LAMAR ADVERTISING COMPANY | |||||
| By: | /s/ Keith A. Istre | |||||
| Keith A. Istre | ||||||
| Treasurer and Chief Financial Officer | ||||||
EXHIBIT INDEX
| Exhibit |
Description | |
| 99.1 | Press Release of Lamar Advertising Company, dated February 23, 2016, reporting Lamar’s financial results for the quarter and year ended December 31, 2015. | |
Exhibit 99.1
5321 Corporate Boulevard
Baton Rouge, LA 70808
Lamar Advertising Company Announces
Fourth Quarter and Year End 2015 Operating Results
Three Month Results
| • | Net revenue increased 5.7% to $356.0 million |
| • | Adjusted EBITDA increased 5.4% to $158.7 million |
Three Month Pro Forma Results
| • | Pro forma adjusted net revenue increased 2.5% |
| • | Pro forma adjusted EBITDA increased 3.9% |
Baton Rouge, LA – February 23, 2016 - Lamar Advertising Company (Nasdaq: LAMR), a leading owner and operator of outdoor advertising and logo sign displays, announces the Company’s operating results for the fourth quarter and year ended December 31, 2015.
“We ended 2015 with momentum, with fourth-quarter revenue growth of 5.7%. We also grew Diluted AFFO per share 12.5% for the 2015 fiscal year,” said Lamar chief executive Sean Reilly. “As we begin 2016, we are encouraged by our revenue pacings to date and the integration of five new markets we recently acquired.”
Fourth Quarter Highlights
| • | Pro forma consolidated expense growth held to 1.4% |
| • | Corporate overhead declined 4.7% |
Fourth Quarter Results
Lamar reported net revenues of $356.0 million for the fourth quarter of 2015 versus $336.7 million for the fourth quarter of 2014, a 5.7% increase. Operating income for the fourth quarter of 2015 increased $16.3 million or 18.4% to $104.8 million as compared to $88.5 million for the same period in 2014. Lamar recognized net income of $76.5 million for the fourth quarter of 2015 compared to net income of $207.9 million for same period in 2014. The decrease in net income is primarily a result of a one time income tax benefit in 2014 of $120.1 million related to the write off of a substantial portion of the Company’s deferred tax liabilities due to its conversion to real estate investment trust status (REIT). Net income per basic and diluted share was $0.79 per share and $2.18 per share for the three months ended December 31, 2015 and 2014, respectively.
Adjusted EBITDA for the fourth quarter of 2015 was $158.7 million versus $150.6 million for the fourth quarter of 2014, a 5.4% increase.
Free Cash Flow for the fourth quarter of 2015 was $103.4 million as compared to $100.2 million for the same period in 2014, a 3.2% increase.
For the fourth quarter of 2015, Funds From Operations, or FFO, decreased to $118.4 million as compared to $136.8 million for the same period in 2014, which is due to a one time non-cash tax benefit received in 2014 of $28.2 million for the reversal of tax expenses incurred as a C corporation prior to our fourth quarter 2014 REIT conversion. Adjusted Funds From Operations, or AFFO, for the fourth quarter of 2015 was $122.5 million compared to $117.3 million for the same period in 2014, a 4.5% increase. Diluted AFFO per share was $1.27 per share and $1.23 per share for the three months ended December 31, 2015 and 2014, respectively.
Q4 Pro Forma Results
Pro forma adjusted net revenue for the fourth quarter of 2015 increased 2.5% over pro forma adjusted net revenue for the fourth quarter of 2014. Pro forma adjusted EBITDA increased 3.9% as compared to pro forma adjusted EBITDA for the fourth quarter of 2014. Pro forma adjusted net revenue and pro forma adjusted EBITDA include adjustments to the 2014 period for acquisitions and divestitures for the same time frame as actually owned in the 2015 period. See “Reconciliation of Reported Basis to Pro Forma Basis”, which provides reconciliations to GAAP for pro forma adjusted measures.
Twelve Months Results
Lamar reported net revenues of $1.35 billion for the twelve months ended December 31, 2015 versus $1.29 billion for the same period in 2014, a 5.2% increase. Operating income for the twelve months ended December 31, 2015 was $383.0 million as compared to $278.7 million for the same period in 2014. Adjusted EBITDA for the twelve months ended December 31, 2015 was $591.6 million versus $558.0 million for the same period in 2014, a 6.0% increase. In addition, Lamar recognized net income of $262.6 million for the twelve months ended December 31, 2015 as compared to net income of $253.5 million for the same period in 2014. Net income per basic and diluted share was $2.72 per share and $2.66 per share for the twelve months ended December 31, 2015 and 2014, respectively.
Free Cash Flow for the twelve months ended December 31, 2015 increased 11.4% to $376.1 million as compared to $337.7 million for the same period in 2014.
For the twelve months ended December 31, 2015, FFO was $430.9 million versus $372.7 million for the same period of 2014, a 15.6% increase and AFFO for the twelve months ended December 31, 2015 was $442.1 million compared to $388.5 million for the same period in 2014, a 13.8% increase. Diluted AFFO per share increased to $4.59 per share as compared to $4.08 per share in the comparable period in 2014, an increase of 12.5%.
Please refer to “Use of Non-GAAP Financial Measures” for definitions of Adjusted EBITDA, Free Cash Flow, Funds From Operations, Adjusted Funds From Operations, Diluted AFFO per share and outdoor operating income. For additional information, including reconciliations to GAAP measures, please refer to the unaudited selected financial information and supplemental schedules.
Liquidity
As of December 31, 2015, Lamar had $313.4 million in total liquidity that consisted of $291.1 million available for borrowing under its revolving senior credit facility and approximately $22.3 million in cash and cash equivalents.
Recent Events
Distributions. On December 30, 2015, Lamar made its fourth quarterly dividend distribution of $0.69 per share, or a total cash distribution of approximately $66.7 million, to common stockholders of record on December 21, 2015. For the year ended December 31, 2015, Lamar’s distributions to common stockholders were $2.75 per share, or $265.1 million in the aggregate.
Acquisitions. On January 7, 2016, Lamar acquired certain assets of Clear Channel Outdoor Holdings, Inc. in five U.S. markets for an aggregate cash purchase price of $458.5 million. Lamar financed the acquisition using $160 million of revolver borrowings and a $300 million term loan provided by JPMorgan Chase Bank, N.A.
Senior Note Offering. On January 28, 2016, Lamar Media Corp., Lamar’s wholly owned subsidiary, issued $400 million in aggregate principal amount of 5 3/4% Senior Notes due 2026 through an institutional private placement. The proceeds, after payment of fees and expenses, were used to repay the $300 million term loan and a portion of borrowings outstanding under its revolving credit facility that were used to finance the asset acquisitions noted above.
Guidance
We expect Diluted AFFO per share for fiscal year 2016 will be between $4.85 and $5.00, representing growth of approximately 6% to 9% over 2015, with net income per diluted share expected to be between $2.97 and $3.06. See “Supplemental Schedules Unaudited REIT Measures and Reconciliations to GAAP Measures”, for a reconciliation to GAAP.
2
Forward Looking Statements
This press release contains forward-looking statements, including statements regarding financial guidance for the 2016 fiscal year. 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 state of the economy and financial markets generally and the effect of the broader economy on the demand for advertising; (3) the continued popularity of outdoor advertising as an advertising medium; (4) our need for and ability to obtain additional funding for operations, capital expenditures, debt refinancing or acquisitions; (5) our ability to continue to qualify as a REIT and maintain our status as a REIT; (6) the regulation of the outdoor advertising industry by federal, state and local governments; (7) our ability to successfully integrate assets that we acquire and our ability to recognize cost savings or operating efficiencies as a result of these acquisitions; in particular, our ability to successfully integrate the assets acquired in January 2016 which could have a material effect on our 2016 financial results; (8) changes in accounting principles, policies or guidelines; (9) changes in tax laws applicable to REITs or in the interpretation of those laws; (10) our ability to renew expiring contracts at favorable rates; (11) our ability to successfully implement our digital deployment strategy; and (12) the market for our Class A common stock.
More detailed information about these risk factors can be found in Lamar’s filings with the Securities and Exchange Commission (“the SEC”), including Item 1A (“Risk Factors”) of our 2014 Annual Report on Form 10-K as supplemented by any Risk Factors contained in our Quarterly Reports on Form 10-Q. Lamar cautions investors not to place undue reliance on the forward-looking statements contained in this document, which speak only as of the date of this document. Lamar is under no obligation to (and expressly disclaims any such obligation to) update or alter its forward looking statements, whether as a result of new information, future events or otherwise, except as required by law. Lamar plans to file its Annual Report on Form 10-K for the year ended December 31, 2015 with the SEC on or before February 29, 2016 and urges its stockholders to refer to that document for more complete information concerning Lamar’s financial results.
Use of Non-GAAP Financial Measures
The Company has presented the following measures that are not measures of performance under accounting principles generally accepted in the United States of America (GAAP): Adjusted EBITDA, Free Cash Flow, Funds From Operations, Adjusted Funds From Operations, Diluted AFFO per share, adjusted pro forma results and outdoor operating income. Adjusted EBITDA is defined as net income before income tax expense (benefit), interest expense (income), gain (loss) on extinguishment of debt and investments, stock-based compensation, depreciation and amortization and gain on disposition of assets and investments. Free Cash Flow is defined as Adjusted EBITDA less interest, net of interest income and amortization of financing costs, current taxes, preferred stock dividends and total capital expenditures. Funds From Operations is defined as net income before real estate depreciation and amortization, gains or loss from disposition of real estate assets and investments and an adjustment to eliminate non-controlling interest, which is the definition used by the National Association of Real Estate Investment Trusts (NAREIT). Adjusted Funds From Operations is defined as Funds From Operations adjusted for straight-line (revenue) expense, stock-based compensation expense, non-cash tax expense (benefit), non-real estate related depreciation and amortization, amortization of deferred financing and debt issuance costs, loss on extinguishment of debt, non-recurring, infrequent or unusual losses (gains), less maintenance capital expenditures and an adjustment for non-controlling interest. Diluted AFFO per share is defined as AFFO divided by the weighted average diluted common shares outstanding. Outdoor operating income is defined as operating income before corporate expenses, stock-based compensation, depreciation and amortization and gain on disposition of assets. These measures are not intended to replace financial performance measures determined in accordance with GAAP and should not be considered alternatives to operating income, net income, cash flows from operating activities, or other GAAP figures as indicators of the Company’s financial performance or liquidity. The Company’s management believes that Adjusted EBITDA, Free Cash Flow, Funds From Operations, Adjusted Funds From Operations, Diluted AFFO per share, adjusted pro forma results and outdoor operating income are useful in evaluating the Company’s performance and provide investors and financial analysts a better understanding of the Company’s 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 presentation of these non-GAAP measures, including AFFO and FFO, may not be comparable to similarly titled measures used by similarly situated companies. See “Supplemental Schedules—Unaudited Reconciliation of Non-GAAP Measures” and “Supplemental Schedules—Unaudited REIT Measures and Reconciliations to GAAP Measures”, which provides a reconciliation of each of these measures to the most directly comparable GAAP measure.
3
Conference Call Information
A conference call will be held to discuss the Company’s operating results on Tuesday, February 23, 2016 at 8:00 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 | |
| Pass Code: | Lamar | |
| Replay: | 1-334-323-0140 or 1-877-919-4059 | |
| Pass Code: | 40003957 | |
| Available through Tuesday, March 1, 2016 at 11:59 p.m. eastern time | ||
| Live Webcast: | www.lamar.com | |
| Webcast Replay: | www.lamar.com | |
| Available through Tuesday, March 1, 2016 at 11:59 p.m. eastern time | ||
| Company Contact: | Buster Kantrow | |
| Director of Investor Relations | ||
| (225) 926-1000 bkantrow@lamar.com | ||
General Information
Founded in 1902, Lamar Advertising Company is one of the largest outdoor advertising companies in North America, with more than 325,000 displays across the United States, Canada and Puerto Rico. Lamar offers advertisers a variety of billboard, interstate logo and transit advertising formats, helping both local businesses and national brands reach broad audiences every day. In addition to its more traditional out-of-home inventory, Lamar is proud to offer its customers the largest network of digital billboards in the United States with over 2,400 displays.
4
LAMAR ADVERTISING COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
| Three months ended December 31, |
Twelve months ended December 31, |
|||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Net revenues |
$ | 355,969 | $ | 336,696 | $ | 1,353,396 | $ | 1,287,060 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating expenses (income) |
||||||||||||||||
| Direct advertising expenses |
122,901 | 115,096 | 473,760 | 453,269 | ||||||||||||
| General and administrative expenses |
59,685 | 55,575 | 230,924 | 219,792 | ||||||||||||
| Corporate expenses |
14,716 | 15,434 | 57,127 | 55,966 | ||||||||||||
| Stock-based compensation |
8,382 | 8,133 | 25,890 | 24,120 | ||||||||||||
| Depreciation and amortization |
47,037 | 55,185 | 191,433 | 258,435 | ||||||||||||
| Gain on disposition of assets |
(1,535 | ) | (1,191 | ) | (8,765 | ) | (3,192 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 251,186 | 248,232 | 970,369 | 1,008,390 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
104,783 | 88,464 | 383,027 | 278,670 | ||||||||||||
| Other (income) expense |
||||||||||||||||
| Interest income |
(6 | ) | (3 | ) | (34 | ) | (102 | ) | ||||||||
| Loss on extinguishment of debt |
— | — | — | 26,023 | ||||||||||||
| Other-than-temporary impairment of investment |
— | — | — | 4,069 | ||||||||||||
| Interest expense |
24,480 | 24,482 | 98,433 | 105,254 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| 24,474 | 24,479 | 98,399 | 135,244 | |||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income tax expense |
80,309 | 63,985 | 284,628 | 143,426 | ||||||||||||
| Income tax expense (benefit) |
3,780 | (143,898 | ) | 22,058 | (110,092 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
76,529 | 207,883 | 262,570 | 253,518 | ||||||||||||
| Preferred stock dividends |
92 | 92 | 365 | 365 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income applicable to common stock |
$ | 76,437 | $ | 207,791 | $ | 262,205 | $ | 253,153 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings per share: |
||||||||||||||||
| Basic earnings per share |
$ | 0.79 | $ | 2.18 | $ | 2.72 | $ | 2.66 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted earnings per share |
$ | 0.79 | $ | 2.18 | $ | 2.72 | $ | 2.66 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Weighted average common shares outstanding: |
||||||||||||||||
| - basic |
96,622,092 | 95,454,224 | 96,321,578 | 95,218,083 | ||||||||||||
| - diluted |
96,675,737 | 95,522,205 | 96,375,130 | 95,284,126 | ||||||||||||
| OTHER DATA |
||||||||||||||||
| Free Cash Flow Computation: |
||||||||||||||||
| Adjusted EBITDA |
$ | 158,667 | $ | 150,591 | $ | 591,585 | $ | 558,033 | ||||||||
| Interest, net |
(23,290 | ) | (23,325 | ) | (93,717 | ) | (100,375 | ) | ||||||||
| Current tax expense |
(2,253 | ) | (3,281 | ) | (10,959 | ) | (12,045 | ) | ||||||||
| Preferred stock dividends |
(92 | ) | (92 | ) | (365 | ) | (365 | ) | ||||||||
| Total capital expenditures |
(29,661 | ) | (23,697 | ) | (110,425 | ) | (107,573 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Free cash flow |
$ | 103,371 | $ | 100,196 | $ | 376,119 | $ | 337,675 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
5
OTHER DATA (continued):
| December 31, 2015 |
December 31, 2014 |
|||||||
| Selected Balance Sheet Data: |
||||||||
| Cash and cash equivalents |
$ | 22,327 | $ | 26,035 | ||||
| Working capital |
$ | 40,079 | $ | 47,803 | ||||
| Total assets |
$ | 3,391,778 | $ | 3,318,818 | ||||
| Total debt (including current maturities) |
$ | 1,919,484 | $ | 1,899,895 | ||||
| Total stockholders’ equity |
$ | 1,021,059 | $ | 981,466 | ||||
| Three months ended December 31, |
Twelve Months ended December 31, |
|||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Selected Cash Flow Data: |
||||||||||||||||
| Cash flows provided by operating activities |
$ | 164,180 | $ | 149,325 | $ | 477,650 | $ | 452,529 | ||||||||
| Cash flows used in investing activities |
$ | (58,166 | ) | $ | (33,061 | ) | $ | (253,880 | ) | $ | (163,997 | ) | ||||
| Cash flows used in financing activities |
$ | (112,131 | ) | $ | (117,529 | ) | $ | (224,808 | ) | $ | (294,315 | ) | ||||
6
SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
| Three months ended | Twelve months ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Reconciliation of Free Cash Flow to Cash Flows Provided by Operating Activities: |
||||||||||||||||
| Cash flows provided by operating activities |
$ | 164,180 | $ | 149,325 | $ | 477,650 | $ | 452,529 | ||||||||
| Changes in operating assets and liabilities |
(29,395 | ) | (23,850 | ) | 15,765 | (969 | ) | |||||||||
| Total capital expenditures |
(29,661 | ) | (23,697 | ) | (110,425 | ) | (107,573 | ) | ||||||||
| Preferred stock dividends |
(92 | ) | (92 | ) | (365 | ) | (365 | ) | ||||||||
| Other |
(1,661 | ) | (1,490 | ) | (6,506 | ) | (5,947 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Free cash flow |
$ | 103,371 | $ | 100,196 | $ | 376,119 | $ | 337,675 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Reconciliation of Adjusted EBITDA to Net Income: |
||||||||||||||||
| Adjusted EBITDA |
$ | 158,667 | $ | 150,591 | $ | 591,585 | $ | 558,033 | ||||||||
| Less: |
||||||||||||||||
| Stock-based compensation |
8,382 | 8,133 | 25,890 | 24,120 | ||||||||||||
| Depreciation and amortization |
47,037 | 55,185 | 191,433 | 258,435 | ||||||||||||
| Gain on disposition of assets |
(1,535 | ) | (1,191 | ) | (8,765 | ) | (3,192 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating Income |
104,783 | 88,464 | 383,027 | 278,670 | ||||||||||||
| Less: |
||||||||||||||||
| Interest income |
(6 | ) | (3 | ) | (34 | ) | (102 | ) | ||||||||
| Loss on extinguishment of debt |
— | — | — | 26,023 | ||||||||||||
| Other-than-temporary impairment of investment |
— | — | — | 4,069 | ||||||||||||
| Interest expense |
24,480 | 24,482 | 98,433 | 105,254 | ||||||||||||
| Income tax expense (benefit) |
3,780 | (143,898 | ) | 22,058 | (110,092 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 76,529 | $ | 207,883 | $ | 262,570 | $ | 253,518 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Capital expenditure detail by category: |
||||||||||||||||
| Billboards - traditional |
$ | 10,655 | $ | 6,765 | $ | 32,283 | $ | 25,829 | ||||||||
| Billboards - digital |
9,529 | 11,726 | 49,531 | 53,536 | ||||||||||||
| Logo |
2,261 | 2,202 | 9,420 | 9,747 | ||||||||||||
| Transit |
264 | 116 | 510 | 425 | ||||||||||||
| Land and buildings |
4,784 | 1,166 | 10,629 | 8,668 | ||||||||||||
| Operating equipment |
2,168 | 1,722 | 8,052 | 9,368 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total capital expenditures |
$ | 29,661 | $ | 23,697 | $ | 110,425 | $ | 107,573 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
7
SUPPLEMENTAL SCHEDULES
UNAUDITED RECONCILIATIONS OF NON-GAAP MEASURES
(IN THOUSANDS)
| Three months ended December 31, |
||||||||||||
| 2015 | 2014 | % Change | ||||||||||
| Reconciliation of Reported Basis to Pro Forma(a) Basis: |
||||||||||||
| Net revenue |
$ | 355,969 | $ | 336,696 | 5.7 | % | ||||||
| Acquisitions and divestitures |
— | 10,597 | ||||||||||
|
|
|
|
|
|||||||||
| Pro forma adjusted net revenue |
$ | 355,969 | $ | 347,293 | 2.5 | % | ||||||
| Reported direct advertising and G&A expenses |
$ | 182,586 | $ | 170,671 | 7.0 | % | ||||||
| Acquisitions and divestitures |
— | 8,406 | ||||||||||
|
|
|
|
|
|||||||||
| Pro forma direct advertising and G&A expenses |
$ | 182,586 | $ | 179,077 | 2.0 | % | ||||||
| Outdoor operating income |
$ | 173,383 | $ | 166,025 | 4.4 | % | ||||||
| Acquisitions and divestitures |
— | 2,191 | ||||||||||
|
|
|
|
|
|||||||||
| Pro forma adjusted outdoor operating income |
$ | 173,383 | $ | 168,216 | 3.1 | % | ||||||
| Reported corporate expenses |
$ | 14,716 | $ | 15,434 | (4.7 | )% | ||||||
| Acquisitions and divestitures |
— | — | ||||||||||
|
|
|
|
|
|||||||||
| Pro forma corporate expenses |
$ | 14,716 | $ | 15,434 | (4.7 | )% | ||||||
| Adjusted EBITDA |
$ | 158,667 | $ | 150,591 | 5.4 | % | ||||||
| Acquisitions and divestitures |
— | 2,191 | ||||||||||
|
|
|
|
|
|||||||||
| Pro forma adjusted EBITDA |
$ | 158,667 | $ | 152,782 | 3.9 | % | ||||||
|
|
|
|
|
|||||||||
| (a) | Pro forma adjusted net revenue, direct advertising and general and administrative expenses, outdoor operating income, corporate expenses and Adjusted EBITDA include adjustments to 2014 for acquisitions and divestitures for the same time frame as actually owned in 2015. |
| Three months ended December 31, |
||||||||
| 2015 | 2014 | |||||||
| Reconciliation of Outdoor Operating Income to Operating Income: |
||||||||
| Outdoor operating income |
$ | 173,383 | $ | 166,025 | ||||
| Less: Corporate expenses |
14,716 | 15,434 | ||||||
| Stock-based compensation |
8,382 | 8,133 | ||||||
| Depreciation and amortization |
47,037 | 55,185 | ||||||
| Plus: Gain on disposition of assets |
1,535 | 1,191 | ||||||
|
|
|
|
|
|||||
| Operating income |
$ | 104,783 | $ | 88,464 | ||||
|
|
|
|
|
|||||
8
SUPPLEMENTAL SCHEDULES
UNAUDITED REIT MEASURES
AND RECONCILIATIONS TO GAAP MEASURES
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
Adjusted Funds From Operations
| Three months ended | Twelve months ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| Net income |
$ | 76,529 | $ | 207,883 | $ | 262,570 | $ | 253,518 | ||||||||
| Depreciation and amortization related to advertising structures |
43,201 | 50,533 | 176,132 | 241,294 | ||||||||||||
| Gain from disposition of real estate assets |
(1,543 | ) | (1,762 | ) | (8,467 | ) | (2,681 | ) | ||||||||
| One time adjustment to taxes related to REIT conversion |
— | (120,081 | ) | — | (120,081 | ) | ||||||||||
| Adjustment for non-controlling interest |
185 | 264 | 631 | 695 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Funds From Operations |
$ | 118,372 | $ | 136,837 | $ | 430,866 | $ | 372,745 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Straight-line expense (income) |
282 | (472 | ) | 463 | (841 | ) | ||||||||||
| Stock-based compensation expense |
8,382 | 8,133 | 25,890 | 24,120 | ||||||||||||
| Non-cash tax expense (benefit) |
1,527 | (27,098 | ) | 11,099 | (2,056 | ) | ||||||||||
| Non-real estate related depreciation and amortization |
3,836 | 4,652 | 15,301 | 17,141 | ||||||||||||
| Amortization of deferred financing and debt issuance costs |
1,184 | 1,154 | 4,682 | 4,777 | ||||||||||||
| Loss on extinguishment of debt |
— | — | — | 26,023 | ||||||||||||
| Loss from other-than-temporary impairment of investment |
— | — | — | 4,069 | ||||||||||||
| Capitalized expenditures—maintenance |
(10,859 | ) | (5,658 | ) | (45,605 | ) | (56,820 | ) | ||||||||
| Adjustment for non-controlling interest |
(185 | ) | (264 | ) | (631 | ) | (695 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted Funds From Operations |
$ | 122,539 | $ | 117,284 | $ | 442,065 | $ | 388,463 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Divided by weighted average diluted shares outstanding |
96,675,737 | 95,522,205 | 96,375,130 | 95,284,126 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Diluted AFFO per share |
$ | 1.27 | $ | 1.23 | $ | 4.59 | $ | 4.08 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
9
SUPPLEMENTAL SCHEDULES
UNAUDITED REIT MEASURES
AND RECONCILIATIONS TO GAAP MEASURES
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
Projected Adjusted Funds From Operations
| Year ended December 31, 2016 | ||||||||
| Low | High | |||||||
| Net income |
$ | 289,000 | $ | 298,000 | ||||
| Depreciation and amortization related to advertising structures |
188,700 | 192,500 | ||||||
| Gain from disposal of real estate assets |
(8,000 | ) | (12,000 | ) | ||||
| Adjustment for minority interest - consolidated affiliates |
650 | 700 | ||||||
|
|
|
|
|
|||||
| Funds From Operations |
$ | 470,350 | $ | 479,200 | ||||
|
|
|
|
|
|||||
| Straight-line expense |
(300 | ) | (800 | ) | ||||
| Stock-based compensation expense |
25,000 | 30,000 | ||||||
| Non-cash tax (benefit) expense |
(1,000 | ) | (1,000 | ) | ||||
| Non-real estate related depreciation and amortization |
15,000 | 16,000 | ||||||
| Amortization of debt issuance fees |
5,000 | 5,000 | ||||||
| Loss on extinguishment of debt |
3,300 | 3,500 | ||||||
| Capitalized expenditures—maintenance |
(45,000 | ) | (45,000 | ) | ||||
| Adjustment for minority interest - consolidated affiliates |
(650 | ) | (700 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Funds From Operations |
$ | 471,700 | $ | 486,200 | ||||
|
|
|
|
|
|||||
| Weighted average diluted shares outstanding (1) |
97,300,000 | 97,300,000 | ||||||
|
|
|
|
|
|||||
| Diluted earnings per share |
$ | 2.97 | $ | 3.06 | ||||
|
|
|
|
|
|||||
| Diluted AFFO per share |
$ | 4.85 | $ | 5.00 | ||||
|
|
|
|
|
|||||
| (1) | The weighted average diluted shares outstanding does not assume the repurchase of shares under the Company’s previously announced stock repurchase program, which may be made from time to time by the Company’s management based on its evaluation of market conditions and other factors. |
The guidance provided above is based on a number of assumptions that management believes to be reasonable and reflect our expectations as of February 2016, including assumptions regarding our ability to successfully integrate the assets acquired in January 2016. Actual results may differ materially from these estimates as a result of various factors, and we refer to the cautionary language regarding “forward looking” statements included in the press release when considering this information.
10