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 8, 2005
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 8, 2005, Lamar Advertising Company announced via press release its results for the
third quarter ended September 30, 2005. A copy of Lamars press release is hereby furnished to the
Commission and incorporated by reference herein as Exhibit 99.1.
Item 7.01 Regulation FD Disclosure
On November 8, 2005, Lamar Advertising Company announced via press release that its Board of
Directors has authorized the repurchase of up to $250 million of the companys Class A Common
Stock. 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 8, 2005, reporting Lamars
financial results for the third quarter ended June 30, 2005 and the authorization of a stock
repurchase program. |
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 8, 2005 |
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 8, 2005, reporting Lamars
financial results for the third quarter ended June 30, 2005 and the authorization of a stock
repurchase program. |
exv99w1
5551 Corporate Boulevard
Baton Rouge, LA 70808
Lamar Advertising Company Announces
Third Quarter 2005 Operating Results
and $250 Million Stock Repurchase Program
Baton Rouge, LA Tuesday, November 8, 2005 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, 2005.
Third Quarter Results
Lamar reported net revenues of $265.6 million for the third quarter of 2005 versus $231.6 million
for the third quarter of 2004, a 14.7% increase. Operating income for the third quarter of 2005
was $48.7 million as compared to $33.2 million for the same period in 2004. There were net
earnings of $12.1 million for the third quarter of 2005 compared to net earnings of $8.3 million
for the third quarter of 2004.
Adjusted EBITDA, which we refer to herein as EBITDA (defined as operating income before
depreciation and amortization and (gain) loss on disposition of assets see reconciliation to net
income at the end of this release), for the third quarter of 2005 was $122.8 million versus $107.9
million for the third quarter of 2004, a 13.8% increase.
As a result of refinancing activity during the third quarter, the Company recorded a loss on debt
extinguishment of $4.0 million associated with previously capitalized debt issuance costs.
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
third quarter of 2005 was $74.4 million as compared to $66.7 million for the same period in 2004,
an 11.5% increase.
Pro forma net revenue for the third quarter of 2005 increased 5.9% and pro forma EBITDA increased
7.8% as compared to the third 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.
Nine Months Results
Lamar reported net revenues of $763.2 million for the nine months ended September 30, 2005 versus
$659.5 million for the same period in 2004, a 15.7% increase. Operating income for the nine months
ended September 30, 2005 was $131.7 million as compared to $77.1 million for the same period in
2004. EBITDA increased 16.2% to $344.6 million for the nine months ended September 30, 2005 versus
$296.6 million for the same period in 2004. There was net income of $35.9 million for the nine
months ended September 30, 2005 as compared to net income of $12.3 million for the same period in
2004.
Free Cash Flow for the nine months ended September 30, 2005 was $203.2 million as compared to
$185.0 million for the same period in 2004, a 9.8% increase.
Gulf Coast Hurricanes
On August 29, 2005 Hurricane Katrina made landfall in the Biloxi, Mississippi area causing
severe damage to Lamars inventory. Other markets in the area where the Company sustained
damage, but to a lesser degree, include the following: New Orleans and Hammond, Louisiana;
Jackson, Meridian and Hattiesburg, Mississippi; and Mobile, Alabama.
On September 24, 2005 Hurricane Rita made landfall on the southern border between Louisiana
and Texas inflicting heavy damage in two Lamar markets Lake Charles, Louisiana and Beaumont,
Texas.
Due to the physical damage incurred by the Company and the business interruption to our
customers, the revenue lost in the third quarter was approximately $1.6 million. It is
anticipated that the revenue loss in the fourth quarter will be approximately $2.0 million.
The Companys cost to replace affected inventory will be approximately $15.0 million. This
additional capital outlay will increase the Companys 2005 estimated capital expenditures to
approximately $100.0 million. It is anticipated that all reconstruction in the affected areas
will be complete by the beginning of 2006. In addition, the Company took an unexpected
expense included in deprecation and amortization of approximately $3.5 million in the third
quarter for the remaining net book value of destroyed structures.
Stock Repurchase Program
In addition, Lamar further announces that its Board of Directors has authorized the repurchase
of up to $250 million of the Companys Class A Common Stock from time to time over a period
not to exceed 18 months. The share repurchases may be made on the open market or in privately
negotiated transactions.
The timing and amount of any shares repurchased will be 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.
The repurchase program will be funded using working capital, availability under the Companys
revolving credit facility and future cash flows.
Lamar Advertising Company had approximately 90 million shares of Class A Common Stock and 16
million shares of Class B Common Stock, which is convertible into Class A Common Stock on a
one-for-one-basis at the option of its holder, outstanding as of November 1, 2005.
Guidance
For the fourth quarter of 2005 the Company expects net revenue to be approximately $242
million, excluding expected net revenue from the Obie markets. On a pro forma basis this
represents an increase of approximately 5% over the same period in 2004.
The Company estimates the net revenue from the Obie markets will be approximately $9 million
for the fourth quarter of 2005. The Company intends to provide separate guidance for the
Obie markets until it has owned and operated them for 12 months.
Forward Looking Statements
This press release contains forward-looking statements, including (1) the statements regarding
our guidance for the fourth quarter of 2005 (2) the estimates regarding hurricane-related
losses (3) our intention to repurchase shares of our Class A Common Stock from time to time
under the stock repurchase program and (4) the source of funding for any share repurchases.
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 market price of
our Class A common stock; (3) the nature of other investment opportunities presented to us
from time to time; (4) our cash flows from operations; (5) the continued popularity of outdoor
advertising as an advertising medium; (6) the regulation of the outdoor advertising industry;
(7) our need for and ability to obtain additional funding for acquisitions or operations; (8)
the integration of companies that we acquire and our ability to recognize cost savings or
operating efficiencies as a result of these acquisitions; (9) the strength of the economy
generally and the demand for advertising in particular;
and (10) 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 Measure
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, which we intend to do until we have
operated them for twelve months, is useful to investors because of integration issues that are
unique to these assets, which are comprised primarily of transit assets. 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 Tuesday,
November 8, 2005 at 10:00 a.m. eastern time. Instructions for the conference call and Webcast
are provided below:
Conference Call
|
|
|
All Callers:
|
|
1-334-323-9853 or 1-334-323-9871 |
Passcode:
|
|
Lamar |
|
|
|
Replay:
|
|
1-877-919-4059 |
Passcode:
|
|
37423740 |
|
|
|
Available through Friday, November 11, 2005 at 11:59 p.m. eastern time |
|
|
|
Live Webcast:
|
|
www.lamar.com |
Webcast Replay:
|
|
www.lamar.com |
Available through Friday, November 11, 2005 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, logo businesses in 19 states and the province of Ontario,
Canada and 73 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 |
|
|
Nine months ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Net revenues |
|
$ |
265,594 |
|
|
$ |
231,622 |
|
|
$ |
763,166 |
|
|
$ |
659,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct advertising expenses (exclusive of depreciation
and amortization) |
|
|
89,925 |
|
|
|
76,390 |
|
|
|
261,145 |
|
|
|
224,543 |
|
General and administrative expenses (exclusive of
depreciation and amortization) |
|
|
44,043 |
|
|
|
39,778 |
|
|
|
130,367 |
|
|
|
116,491 |
|
Corporate expenses (exclusive of depreciation and
amortization) |
|
|
8,821 |
|
|
|
7,523 |
|
|
|
27,084 |
|
|
|
21,896 |
|
Depreciation and amortization |
|
|
74,656 |
|
|
|
75,163 |
|
|
|
215,810 |
|
|
|
217,876 |
|
(Gain) loss on disposition of assets |
|
|
(543 |
) |
|
|
(468 |
) |
|
|
(2,986 |
) |
|
|
1,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
216,902 |
|
|
|
198,386 |
|
|
|
631,420 |
|
|
|
582,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
48,692 |
|
|
|
33,236 |
|
|
|
131,746 |
|
|
|
77,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on debt extinguishment |
|
|
3,982 |
|
|
|
|
|
|
|
3,982 |
|
|
|
|
|
Interest income |
|
|
(381 |
) |
|
|
(114 |
) |
|
|
(1,096 |
) |
|
|
(235 |
) |
Interest expense |
|
|
24,255 |
|
|
|
19,173 |
|
|
|
66,874 |
|
|
|
56,208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,856 |
|
|
|
19,059 |
|
|
|
69,760 |
|
|
|
55,973 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
20,836 |
|
|
|
14,177 |
|
|
|
61,986 |
|
|
|
21,117 |
|
Income tax expense |
|
|
8,755 |
|
|
|
5,892 |
|
|
|
26,126 |
|
|
|
8,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
12,081 |
|
|
|
8,285 |
|
|
|
35,860 |
|
|
|
12,333 |
|
Preferred stock dividends |
|
|
91 |
|
|
|
91 |
|
|
|
273 |
|
|
|
273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common stock |
|
$ |
11,990 |
|
|
|
8,194 |
|
|
|
35,587 |
|
|
|
12,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.11 |
|
|
$ |
0.08 |
|
|
$ |
0.34 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.11 |
|
|
$ |
0.08 |
|
|
$ |
0.34 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
105,752,489 |
|
|
|
104,288,811 |
|
|
|
105,525,929 |
|
|
|
103,934,186 |
|
Diluted |
|
|
106,279,765 |
|
|
|
104,873,266 |
|
|
|
105,997,287 |
|
|
|
104,467,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow Computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
122,805 |
|
|
$ |
107,931 |
|
|
$ |
344,570 |
|
|
$ |
296,583 |
|
Interest, net |
|
|
(22,488 |
) |
|
|
(17,695 |
) |
|
|
(61,727 |
) |
|
|
(51,977 |
) |
Current tax expense |
|
|
(999 |
) |
|
|
(554 |
) |
|
|
(3,524 |
) |
|
|
(1,376 |
) |
Preferred stock dividends |
|
|
(91 |
) |
|
|
(91 |
) |
|
|
(273 |
) |
|
|
(273 |
) |
Total capital expenditures |
|
|
(24,855 |
) |
|
|
(22,900 |
) |
|
|
(75,881 |
) |
|
|
(57,975 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
74,372 |
|
|
$ |
66,691 |
|
|
$ |
203,165 |
|
|
$ |
184,982 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
Selected Balance Sheet Data: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
18,909 |
|
|
$ |
44,201 |
|
Working capital |
|
|
138,808 |
|
|
|
34,476 |
|
Total assets |
|
|
3,766,243 |
|
|
|
3,689,472 |
|
Total debt (including current maturities) |
|
|
1,607,238 |
|
|
|
1,659,934 |
|
Total stockholders equity |
|
|
1,831,291 |
|
|
|
1,736,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Other Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
92,973 |
|
|
$ |
92,240 |
|
|
$ |
222,311 |
|
|
$ |
209,471 |
|
Cash flows used in investing activities |
|
|
70,760 |
|
|
|
99,001 |
|
|
|
194,899 |
|
|
|
181,091 |
|
Cash flows (used in) provided by financing activities |
|
|
(22,393 |
) |
|
|
972 |
|
|
|
(52,704 |
) |
|
|
(24,191 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Free Cash Flow to Cash Flows Provided by
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows provided by operating activities |
|
$ |
92,973 |
|
|
$ |
92,240 |
|
|
$ |
222,311 |
|
|
$ |
209,471 |
|
Changes in operating assets and liabilities |
|
|
7,663 |
|
|
|
(855 |
) |
|
|
61,684 |
|
|
|
38,922 |
|
Total capital expenditures |
|
|
(24,855 |
) |
|
|
(22,900 |
) |
|
|
(75,881 |
) |
|
|
(57,975 |
) |
Preferred stock dividends |
|
|
(91 |
) |
|
|
(91 |
) |
|
|
(273 |
) |
|
|
(273 |
) |
Other |
|
|
(1,318 |
) |
|
|
(1,703 |
) |
|
|
(4,676 |
) |
|
|
(5,163 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
74,372 |
|
|
$ |
66,691 |
|
|
$ |
203,165 |
|
|
$ |
184,982 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA to Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
122,805 |
|
|
$ |
107,931 |
|
|
$ |
344,570 |
|
|
$ |
296,583 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
74,656 |
|
|
|
75,163 |
|
|
|
215,810 |
|
|
|
217,876 |
|
(Gain) loss on disposition of assets |
|
|
(543 |
) |
|
|
(468 |
) |
|
|
(2,986 |
) |
|
|
1,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
48,692 |
|
|
|
33,236 |
|
|
|
131,746 |
|
|
|
77,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
3,982 |
|
|
|
|
|
|
|
3,982 |
|
|
|
|
|
Interest income |
|
|
(381 |
) |
|
|
(114 |
) |
|
|
(1,096 |
) |
|
|
(235 |
) |
Interest expense |
|
|
24,255 |
|
|
|
19,173 |
|
|
|
66,874 |
|
|
|
56,208 |
|
Income tax expense |
|
|
8,755 |
|
|
|
5,892 |
|
|
|
26,126 |
|
|
|
8,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,081 |
|
|
$ |
8,285 |
|
|
$ |
35,860 |
|
|
$ |
12,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
|
|
|
September 30, |
|
|
|
|
Reconciliation of Reported Basis to Pro Forma (a) Basis: |
|
2005 |
|
|
2004 |
|
|
% Change |
|
Reported net revenue |
|
$ |
265,594 |
|
|
$ |
231,622 |
|
|
|
14.7 |
% |
Acquisitions and divestitures, excluding the Obie markets |
|
|
|
|
|
|
7,517 |
|
|
|
|
|
Less net revenue Obie markets |
|
|
(12,286 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma net revenue, excluding the Obie markets |
|
$ |
253,308 |
|
|
$ |
239,139 |
|
|
|
5.9 |
% |
Reported direct advertising and G&A expenses |
|
$ |
133,968 |
|
|
$ |
116,168 |
|
|
|
15.3 |
% |
Acquisitions and divestitures, excluding the Obie markets |
|
|
|
|
|
|
4,302 |
|
|
|
|
|
Less direct advertising G&A expenses Obie markets |
|
|
(9,326 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma direct advertising and G&A expenses, excluding the Obie markets |
|
$ |
124,642 |
|
|
$ |
120,470 |
|
|
|
3.5 |
% |
Reported outdoor operating income |
|
$ |
131,626 |
|
|
$ |
115,454 |
|
|
|
14.0 |
% |
Acquisitions and divestitures, excluding the Obie markets |
|
|
|
|
|
|
3,215 |
|
|
|
|
|
Less outdoor operating income Obie markets |
|
|
(2,960 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma outdoor operating income, excluding Obie markets |
|
$ |
128,666 |
|
|
$ |
118,669 |
|
|
|
8.4 |
% |
Reported Corporate expenses |
|
$ |
8,821 |
|
|
$ |
7,523 |
|
|
|
17.3 |
% |
Acquisitions and Divestitures, excluding the Obie markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma Corporate expenses, excluding the Obie markets |
|
$ |
8,821 |
|
|
$ |
7,523 |
|
|
|
17.3 |
% |
Reported EBITDA |
|
$ |
122,805 |
|
|
$ |
107,931 |
|
|
|
13.8 |
% |
Acquisitions and divestitures, excluding the Obie markets |
|
|
|
|
|
|
3,215 |
|
|
|
|
|
Less EBITDA Obie markets |
|
|
(2,960 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma EBITDA, excluding the Obie markets |
|
$ |
119,845 |
|
|
$ |
111,146 |
|
|
|
7.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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. |
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
September 30, |
|
Reconciliation of Outdoor Operating Income to Operating Income: |
|
2005 |
|
|
2004 |
|
Outdoor Operating income |
|
$ |
131,626 |
|
|
$ |
115,454 |
|
Less: Corporate expenses |
|
|
(8,821 |
) |
|
|
(7,523 |
) |
Depreciation and amortization |
|
|
(74,656 |
) |
|
|
(75,163 |
) |
Plus: Gain on disposition of assets |
|
|
543 |
|
|
|
468 |
|
|
|
|
|
|
|
|
Operating income |
|
$ |
48,692 |
|
|
$ |
33,236 |
|
|
|
|
|
|
|
|