<PAGE> 1
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
<TABLE>
<S> <C>
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1998
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
</TABLE>
FOR THE TRANSITION PERIOD FROM TO
COMMISSION FILE NUMBER 333-25683
CAPSTAR BROADCASTING
PARTNERS, INC.
(Exact name of Registrant as specified in its charter)
<TABLE>
<S> <C>
DELAWARE 75-2672663
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
600 CONGRESS AVENUE
SUITE 1400
AUSTIN, TEXAS 78701
(Address of principal executive offices) (Zip Code)
</TABLE>
(512) 340-7800
(Registrant's telephone number, including area code)
Indicate by check mark whether Capstar Broadcasting Partners, Inc.("Capstar
Partners") (1) has filed all reports required to be filed by Section 13 or 15(d)
of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days. Yes [X]
No [ ]
Indicate the number of shares outstanding of each of Capstar Partner's
classes of common stock, as of the latest practicable date: As of July 31, 1998,
279,632,180 shares of Common Stock, par value $.01 per share ("Common Stock"),
of Capstar Partners were outstanding. As of such date, there was no public
market for the Common Stock.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE> 2
FORM 10-Q
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
NUMBER
------
<S> <C> <C>
PART I -- FINANCIAL INFORMATION
Item 1. Financial Statements:
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets as of December 31, 1997 and June
30, 1998 (unaudited)...................................... 2
Consolidated Statements of Operations for the three months
ended June 30, 1997 and 1998 (unaudited).................. 3
Consolidated Statements of Operations for the six months
ended June 30, 1997 and 1998 (unaudited).................. 4
Condensed Consolidated Statements of Cash Flows for the six
months ended June 30, 1997 and 1998 (unaudited)........... 5
Consolidated Statement of Stockholder's Equity for the six
months ended June 30, 1998 (unaudited).................... 6
Notes to Consolidated Financial Statements (unaudited)...... 7
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations................................. 17
Item 3. Quantitative and Qualitative Disclosure About Market Risk... 26
PART II -- OTHER INFORMATION
Item 1. Legal Proceedings........................................... 27
Item 2. Changes in Securities....................................... 28
Item 6. Exhibits and Reports on Form 8-K............................ 28
</TABLE>
As used in this Quarterly Report on Form 10-Q, unless the context otherwise
requires, (i) "Capstar Partners" refers to Capstar Broadcasting Partners, Inc.,
(ii) the "Company" collectively refers to Capstar Partners and its subsidiaries,
(iii) "Capstar Radio" refers to Capstar Radio Broadcasting Partners, Inc., a
direct wholly-owned subsidiary of Capstar Partners and (iv) "Capstar
Broadcasting" refers to Capstar Broadcasting Corporation, the parent company of
Capstar Partners who owns all of the outstanding common stock of Capstar
Partners.
1
<PAGE> 3
PART I -- FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS.
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
ASSETS
<TABLE>
<CAPTION>
DECEMBER 31, JUNE 30,
1997 1998
------------ ----------
<S> <C> <C>
Current assets:
Cash and cash equivalents................................. $ 70,059 $ 33,475
Accounts receivable, net of allowance for doubtful
accounts of $2,889 and $6,916 at December 31, 1997 and
June 30, 1998, respectively............................ 40,350 127,057
Prepaid expenses and other current assets................. 4,285 80,606
---------- ----------
Total current assets.............................. 114,694 241,138
Property and equipment, net................................. 106,717 218,495
Intangibles and other, net.................................. 881,545 4,237,040
Other non-current assets.................................... 3,094 24,859
---------- ----------
Total assets...................................... $1,106,050 $4,721,532
========== ==========
LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
Current portion of long-term debt......................... $ 1,388 $ 174,077
Accounts payable.......................................... 13,641 14,099
Accrued liabilities....................................... 16,826 61,121
Income taxes payable...................................... 2,417 99,955
---------- ----------
Total current liabilities......................... 34,272 349,252
Long-term debt, net of current portion (includes $150,000
due to an affiliate at June 30, 1998)..................... 593,184 1,300,478
Due to Parent............................................... 1,082 4,554
Deferred income taxes....................................... 160,150 1,164,540
---------- ----------
Total liabilities................................. 788,688 2,818,824
---------- ----------
Commitments and contingencies
Redeemable preferred stock, aggregate liquidation preference
of $106,560 and $112,460 at December 31, 1997 and June 30,
1998, respectively........................................ 101,493 107,595
Series E Cumulative Exchangeable Preferred Stock, aggregate
liquidation preference of $252,603 at June 30, 1998....... -- 283,578
Stockholder's equity:
Common Stock, Class A, voting, $.01 par value, 300,000,000
shares authorized, 279,632,180 shares issued and
outstanding at December 31, 1997 and June 30, 1998..... 2,796 2,796
Common Stock, Class B, nonvoting, $.01 par value,
50,000,000 shares authorized, none issued.............. -- --
Additional paid-in capital................................ 262,161 1,602,148
Unearned compensation..................................... -- (834)
Accumulated deficit....................................... (49,088) (92,575)
---------- ----------
Total stockholder's equity........................ 215,869 1,511,535
---------- ----------
Total liabilities and stockholder's equity........ $1,106,050 $4,721,532
========== ==========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
2
<PAGE> 4
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
<TABLE>
<CAPTION>
FOR THE THREE MONTHS
ENDED JUNE 30,
---------------------
1997 1998
--------- ---------
<S> <C> <C>
Gross broadcast revenue..................................... $ 44,668 $124,263
Less: agency commissions.................................... (4,614) (12,341)
-------- --------
Net broadcast revenue............................. 40,054 111,922
-------- --------
Operating expenses:
Programming, technical and news........................... 9,240 19,930
Sales and promotion....................................... 10,578 30,976
General and administrative................................ 5,827 16,830
Corporate expenses.......................................... 3,163 4,013
LMA fees paid............................................... 1,448 1,450
Corporate expenses -- noncash compensation.................. 8,349 6,676
Depreciation and amortization............................... 5,612 19,369
-------- --------
Operating (loss) income..................................... (4,163) 12,678
Other (income) expense:
Interest expense.......................................... 9,412 20,947
Interest income........................................... -- (831)
Other income, net......................................... (3,516) (202)
-------- --------
Loss before benefit for income taxes and extraordinary
item...................................................... (10,059) (7,236)
Benefit for income taxes.................................... (2,430) (119)
Dividends and accretion of preferred stocks of subsidiary... -- 2,403
-------- --------
Loss before extraordinary item.............................. (7,629) (9,520)
Extraordinary item, loss on early extinguishment of debt.... -- 7,305
-------- --------
Net loss.......................................... (7,629) (16,825)
Dividends and accretion of preferred stocks................. 889 3,050
-------- --------
Net loss attributable to common stock............. $ (8,518) $(19,875)
======== ========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
3
<PAGE> 5
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
<TABLE>
<CAPTION>
FOR THE SIX MONTHS
ENDED JUNE 30,
--------------------
1997 1998
-------- --------
<S> <C> <C>
Gross broadcast revenue..................................... $ 71,848 $194,349
Less: agency commissions.................................... (6,692) (18,352)
-------- --------
Net broadcast revenue............................. 65,156 175,997
-------- --------
Operating expenses:
Programming, technical and news........................... 15,597 35,710
Sales and promotion....................................... 17,315 48,985
General and administrative................................ 11,037 30,801
Corporate expenses.......................................... 5,105 7,677
LMA fees paid............................................... 2,131 3,321
Corporate expenses -- noncash compensation.................. 10,818 22,469
Depreciation and amortization............................... 9,337 30,401
-------- --------
Operating (loss) income..................................... (6,184) (3,367)
Other (income) expense:
Interest expense.......................................... 17,239 36,846
Interest income........................................... -- (1,285)
Other income, net......................................... (3,451) (68)
-------- --------
Loss before benefit for income taxes and extraordinary
item...................................................... (19,972) (38,860)
Benefit for income taxes.................................... (4,825) (5,081)
Dividends and accretion on preferred stock of subsidiary.... -- 2,403
-------- --------
Loss before extraordinary item.............................. (15,147) (36,182)
Extraordinary item, loss on early extinguishment of debt.... 851 7,305
-------- --------
Net loss.................................................... (15,998) (43,487)
Dividends and accretion on preferred stocks................. 1,693 6,102
-------- --------
Net loss attributable to common stock....................... $(17,691) $(49,589)
======== ========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
4
<PAGE> 6
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
<TABLE>
<CAPTION>
FOR THE SIX MONTHS
ENDED JUNE 30,
-----------------------
1997 1998
--------- -----------
<S> <C> <C>
Net cash provided by operating activities................... $ 392 $ 23,273
--------- -----------
Cash flows from investing activities:
Proceeds on sale of broadcasting property................. 11,000 221,429
Purchase of property and equipment........................ (4,889) (15,507)
Payments for acquisitions, net of cash acquired........... (169,446) (1,378,830)
Payments for pending acquisitions......................... (17,655) (10,244)
Other investing activities, net........................... (183) (12,162)
--------- -----------
Net cash used in investing activities............. (181,173) (1,195,314)
--------- -----------
Cash flows from financing activities:
Proceeds from long-term debt and credit facility.......... 222,866 696,200
Repayment of long-term debt and credit facility........... (80,515) (650,870)
Payments of financing related costs....................... (11,022) (8,887)
Equity contributions by parent............................ 55,618 1,339,165
Redemption of preferred stock............................. (811) --
Purchase of common stock.................................. (175) --
Dividends paid............................................ -- (240,151)
--------- -----------
Net cash provided by financing activities......... 185,961 1,135,457
--------- -----------
Net increase (decrease) in cash and cash equivalents........ 5,180 (36,584)
Cash and cash equivalents at beginning of period............ 9,821 70,059
--------- -----------
Cash and cash equivalents at end of period.................. $ 15,001 $ 33,475
========= ===========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
5
<PAGE> 7
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY
FOR THE SIX MONTHS ENDED JUNE 30, 1998
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
<TABLE>
<CAPTION>
CLASS A CLASS B
COMMON STOCK COMMON STOCK
-------------------- ----------------- ADDITIONAL TOTAL
NUMBER PAR NUMBER PAR PAID-IN UNEARNED ACCUMULATED STOCKHOLDER'S
OF SHARES VALUE OF SHARES VALUE CAPITAL COMPENSATION DEFICIT EQUITY
----------- ------ --------- ----- ----------- ------------ ----------- -------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balance at January 1,
1998................ 279,632,180 $2,796 -- -- $ 262,161 -- $(49,088) $ 215,869
Equity contributions
from Parent...... -- -- -- -- 1,581,852 -- -- 1,581,852
Dividends........... -- -- -- -- (258,372) -- -- (258,372)
Dividends and
accretion on
Preferred
Stock............ -- -- -- -- (6,102) -- -- (6,102)
Unearned
compensation
related to
granting of
employee stock
options.......... -- -- -- -- 878 (878) -- --
Compensation
expense.......... -- -- -- -- 21,731 44 -- 21,775
Net loss............ -- -- -- -- -- -- (43,487) (43,487)
----------- ------ -- -- ---------- ----- -------- ----------
Balance at June 30,
1998................ 279,632,180 $2,796 -- -- $1,602,148 $(834) $(92,575) $1,511,535
=========== ====== == == ========== ===== ======== ==========
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
6
<PAGE> 8
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1998
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
NOTE 1 -- BASIS OF PRESENTATION
Information with respect to the three and six month periods ended June 30,
1997 and 1998 is unaudited. The accompanying unaudited consolidated financial
statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, the
unaudited interim consolidated financial statements contain all adjustments
considered necessary for a fair presentation. Operating results for the three
and six month periods ended June 30, 1998 are not necessarily indicative of the
results that may be expected for the year ended December 31, 1998, or for any
other interim period. For further information, refer to the consolidated
financial statements and footnotes thereto for Capstar Partners included in Form
10-K for the year ended December 31, 1997.
The consolidated financial statements include the accounts of Capstar
Partners, and its direct and indirect wholly-owned subsidiaries. The direct
wholly-owned subsidiary of Capstar Partners is Capstar Radio. Capstar
Broadcasting owns all of the outstanding common stock of Capstar Partners. All
significant intercompany accounts and transactions have been eliminated in
consolidation.
NOTE 2 -- RECENT ACCOUNTING PRONOUNCEMENTS
In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 131, "Disclosures about
Segments of an Enterprise and Restated Information," which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
This pronouncement is effective for financial statements beginning after
December 31, 1997.
In February 1998, the FASB issued SFAS No. 132 "Employers' Disclosures
about Pensions and Other Postretirement Benefits," which significantly changes
current financial statement disclosure requirements from those that were
required under SFAS No. 87, "Employers' Accounting for Pensions," SFAS No. 88,
"Employers' Accounting for Settlements and Curtailments of Defined Benefit
Pension Plans and for Termination Benefits," and SFAS No. 106, "Employers'
Accounting for Postretirement Benefits Other Than Pensions." SFAS No. 132 does
not change the existing measurement or recognition provision of SFAS Nos. 87, 88
or 106. This pronouncement is effective for financial statements beginning after
December 31, 1997.
In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which establishes accounting and reporting
standards for derivative instruments and for hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value.
This pronouncement is effective for all fiscal quarters of fiscal years
beginning after June 15, 1999.
Management does not believe the implementation of these accounting
pronouncements will have a material effect on its consolidated financial
statements.
NOTE 3 -- INITIAL PUBLIC OFFERING BY CAPSTAR BROADCASTING
On May 29, 1998 Capstar Broadcasting completed an initial public offering
(the "Offering") in which Capstar Broadcasting sold 31,000,000 shares of its
Class A Common Stock, par value $.01 per share
7
<PAGE> 9
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
("Class A Common Stock"), at $19.00 per share for net proceeds to Capstar
Broadcasting of $551,308 after deducting underwriting discounts and commissions
and offering expenses of $37,692. The shares sold by Capstar Broadcasting
represented approximately 28.8% of the outstanding shares of Capstar
Broadcasting on May 29, 1998. Capstar Broadcasting contributed the net proceeds
from the Offering to Capstar Partners which then contributed the net proceeds
from the Offering to Capstar Radio. Capstar Radio used this contribution to fund
a portion of the acquisition of SFX Broadcasting, Inc., a Delaware corporation
("SFX") as discussed in Note 4 below.
NOTE 4 -- ACQUISITIONS AND DISPOSITIONS OF BROADCASTING PROPERTIES
SFX Acquisition and Related Transactions
On May 29, 1998, SBI Holding Corporation, a Delaware corporation
("Parent"), acquired SFX, which has been renamed Capstar Communications, Inc.
("CCI"). The acquisition was effected through the merger (the "Merger") of SBI
Radio Acquisition Corporation, a Delaware corporation and a wholly-owned
subsidiary of Parent ("Sub"), with and into SFX, with SFX as the surviving
corporation. The acquisition of SFX by Parent resulted in a change of control of
SFX. As a result of the Merger, SFX became a direct wholly-owned subsidiary of
Capstar Radio. Consummation of the Merger and related transactions increased the
Company's portfolio of stations by 67 owned and operated radio stations (50 FM
and 17 AM) and two radio stations on which the Company sells commercial time.
The holders of (i) Class A common stock, par value $.01 per share ("CCI
Class A Common Stock"), of SFX were paid $75.00 per share, (ii) Class B common
stock, par value $.01 per share ("CCI Class B Common Stock"), of SFX were paid
$97.50 per share, (iii) Series C Redeemable Preferred Stock, par value $.01 per
share ("CCI Series C Preferred Stock"), of SFX were paid $1,009.73 per share,
and (iv) Series D Cumulative Convertible Exchangeable Preferred Stock, par value
$.01 per share ("CCI Series D Preferred Stock" and together with the CCI Class A
Common Stock, CCI Class B Common Stock, and CCI Series C Preferred Stock, the
"CCI Stock"), of SFX were paid $82.4025 per share. Each issued and outstanding
share of 12 5/8% Series E Cumulative Exchangeable Preferred Stock, par value
$.01 per share ("CCI Series E Preferred Stock"), of SFX remained outstanding.
From and after the effective time of the Merger, each option or warrant to
purchase shares of the capital stock of SFX represented only the right to
receive cash from CCI (net of any applicable exercise price). The total
consideration paid by the Company in the Merger was approximately $1,500,000
(the "Merger Consideration"), including the repayment of the outstanding balance
under the existing credit facility of SFX (the "SFX Credit Facility") of
approximately $313,000.
The Merger and other related transactions, including (i) certain station
acquisitions and dispositions completed contemporaneously with the Merger (as
discussed below), (ii) the repayment of outstanding indebtedness of SFX under
the SFX Credit Facility, (iii) the redemption of approximately $154,000
aggregate principal amount of CCI's 10 3/4% Senior Subordinated Notes Due 2006
(the "10 3/4% CCI Notes")(as discussed in Note 8), and (iv) the redemption of
approximately $119,600 aggregate liquidation preference of CCI's 12 5/8% Series
E Cumulative Exchangeable Preferred Stock, par value $.01 per share ("CCI Series
E Preferred Stock") (as discussed in Note 8), were financed with (A) the net
proceeds from the Offering (B) borrowings of $590,600 (the "Capstar Loan") under
the Capstar Credit Facility (as defined in Note 8), (C) borrowings of $150,000
from Chancellor Media Corporation of Los Angeles ("Chancellor Media"), an
affiliate, and (D) net proceeds of approximately $221,429 from sales of certain
assets.
On February 20, 1998, Capstar Broadcasting and Chancellor Media entered
into a letter Agreement (the "Chancellor Exchange Agreement") pursuant to which
Capstar Broadcasting agreed to exchange 11 SFX stations in the Dallas, Houston,
San Diego and Pittsburgh markets ("Chancellor Exchange Stations") having an
aggregate deemed market value of $637,500 for certain stations to be acquired by
Chancellor Media during the three-year period ending February 20, 2001 (the
"Exchange Period"). SFX station KODA-FM, which is a Chancellor Exchange Station,
was exchanged for certain radio stations in the Austin, Texas and the
8
<PAGE> 10
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
Jacksonville, Florida markets concurrently with the consummation of the Merger.
The remaining Chancellor Exchange Stations will be exchanged for mid-sized
market radio stations to be identified by Capstar Broadcasting and paid for by
Chancellor Media. Capstar Broadcasting and Chancellor Media intend for the
exchange transactions to qualify as like-kind exchanges under Section 1031 of
the Internal Revenue Code of 1986, as amended (the "Code"). Capstar
Broadcasting, however, bears all risks related to the tax treatment of the
exchanges. Capstar Broadcasting has agreed not to solicit, initiate or encourage
the submission of proposals for the acquisition of the Chancellor Exchange
Stations or to participate in any discussions for such purpose during the
Exchange Period, other than as contemplated under the Chancellor Exchange
Agreement. Concurrently with the consummation of the Merger, Chancellor Media
began providing services to the Chancellor Exchange Stations (other than
KODA-FM, which was acquired, via a like-kind exchange by Chancellor Media)
pursuant to separate local marketing agreements ("LMAs") until such stations are
exchanged. Chancellor Media retains the advertising revenues it generates while
it provides services to the Chancellor Exchange Stations under such LMAs. As of
June 30, 1998, the Company earned LMA fees of approximately $4,000 from the
Chancellor Exchange Stations per year. The LMA fees earned by the Company will
decrease as Chancellor Exchange Stations are exchanged.
On May 21, 1998, SFX completed the acquisition of three radio stations (two
FM and one AM) in the Nashville, Tennessee market from Sinclair Broadcasting
Group for an aggregate purchase price of approximately $35,000 in cash (the
"Nashville Purchase Price"). SFX funded the Nashville Purchase Price with excess
cash on hand.
On May 29, 1998, CCI exchanged station KODA-FM in Houston, Texas for
Chancellor Media radio stations WAPE-FM and WFYV-FM in Jacksonville, Florida and
approximately $90,250 in cash (the "KODA Exchange"). In an exchange under
section 1031 of the Code, the indirect, wholly-owned subsidiaries of CCI,
through a qualified intermediary, used the $90,250 in cash received from
Chancellor Media to acquire radio stations KASE-FM, KVET-AM and KVET-FM in
Austin, Texas. The deemed value of the KODA Exchange was $143,250.
On May 29, 1998, due to governmental restrictions on multiple station
ownership, the Company completed the sale of the assets of four radio stations
(three FM and one AM) in the Greenville, South Carolina market for approximately
$35,000 in cash to Clear Channel Radio, Inc.
On May 29, 1998, due to governmental restrictions on multiple station
ownership, the Company assigned the assets of four radio stations (two FM and
two AM) in the Fairfield, Connecticut market, subject to a right of repurchase,
with an aggregate fair market value at such date of approximately $15,000 to a
trust, whose trustee is Henry M. Rivera (the "Trustee") and whose beneficiary is
Capstar Broadcasting. Concurrently with such assignment, the Company contributed
its right to repurchase such assets to Upper Fairfield Radio, L.L.C. ("Upper
Fairfield") in exchange for all of the outstanding ownership interests in Upper
Fairfield. Subject to approval by the Federal Communications Commission ("FCC"),
it is expected that the Trustee will sell the assets to Upper Fairfield for
approximately $14,900 and the Company will sell its voting interest in Upper
Fairfield to BBR II, L.L.C. for $150. After the sale of the assets to Upper
Fairfield, the Trustee will distribute the proceeds to the Company. The Company
will retain a non-voting interest in Upper Fairfield.
On May 29, 1998, due to governmental restrictions on multiple station
ownership, CCI completed the sale of the assets of one FM radio station in the
Daytona Beach, Florida market for consideration of approximately $11,500 in cash
to Clear Channel Metroplex, Inc. and Clear Channel Metroplex Licensee, Inc.
On May 29, 1998, due to governmental restrictions on multiple station
ownership, CCI completed the sale of the assets of four radio stations (three FM
and one AM) in the Long Island, New York market for an aggregate sale price of
$46,000 in cash to Cox Radio, Inc.
On May 29, 1998, due to governmental restrictions on multiple station
ownership, CCI completed the sale of the assets of one FM radio station in the
Houston, Texas market for $54,000 in cash to HBC Houston,
9
<PAGE> 11
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
Inc. and HBC Houston License Corporation. Pursuant to an agreement with
Chancellor Media, CCI paid 50% of the sale proceeds in excess of $50,000,
approximately $1,700, to Chancellor Media.
Other Acquisitions and Dispositions
In addition to the Merger and the other related transactions described
above, during the six months ended June 30, 1998, the Company acquired 23 AM and
43 FM radio stations and related broadcast equipment through several
acquisitions, all of which have been accounted for under the purchase method of
accounting. Accordingly, the purchase price has been allocated to the assets and
liabilities acquired based upon their fair values at the date of acquisition.
The excess purchase price over the fair value of net tangible assets acquired is
allocated to intangible assets, primarily FCC licenses. The results of
operations associated with the acquired radio stations have been included in the
accompanying consolidated financial statements from the dates of acquisition.
Acquisition activity during the six months ended June 30, 1998 was as
follows. All consideration paid for the acquisitions scheduled below consisted
solely of cash and promissory notes.
<TABLE>
<CAPTION>
STATIONS
ACQUIRED
--------- DATE OF
TRANSACTION AM FM ACQUISITION PURCHASE OF COST
- ----------- --- --- ----------- ------------ ----------
<S> <C> <C> <C> <C> <C>
Patterson Broadcasting..................... 14 25 January Common Stock $ 227,186
Quass Broadcasting......................... 1 2 January Common Stock 16,281
Knight Radio............................... 3 5 January Assets 66,180
East Penn Broadcasting..................... 1 -- January Assets 2,010
Commonwealth Broadcasting.................. 1 2 February Assets 5,514
Brantly Broadcast Associates............... -- 1 February Assets 1,735
KOSO....................................... -- 1 April Assets 8,472
Americom................................... 1 3 April Assets 26,662
KDOS LP.................................... 1 1 April Assets 3,532
Grant...................................... 1 -- May Assets 3,440
SFX........................................ 17 50 May Common Stock 1,274,656
Class Act.................................. -- 1 June Assets 1,068
KRNA....................................... -- 1 June Assets 6,398
University of Alaska....................... -- 1 June Assets 221
----------
$1,643,355
==========
</TABLE>
Additionally, in April 1998, the Company acquired Prophet Systems, Inc., a
manufacturer, seller and distributor of combination hardware-software devices
which permit the remote programming of radio station broadcasts, for aggregate
consideration of approximately $15,000 in cash. Pursuant to the asset purchase
agreement, Capstar Broadcasting will issue 285,714 shares of Class A Common
Stock with a deemed value of $10,000, or $35.00 per share, upon the satisfaction
of certain conditions contained in the asset purchase agreement.
10
<PAGE> 12
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
The acquisitions during the six months ended June 30, 1998 are summarized
in the aggregate as follows:
<TABLE>
<CAPTION>
FOR THE SIX MONTHS
ENDED JUNE 30, 1998
-------------------
<S> <C>
Consideration:
Cash and notes............................................ $ 1,582,779
Acquisition costs......................................... 71,663
Assets exchanged.......................................... 4,432
-----------
Total............................................. $ 1,658,874
===========
Assets acquired and liabilities assumed:
Cash...................................................... $ 16,528
Accounts receivable....................................... 90,379
Prepaid expenses and other................................ 110,664
Property and equipment.................................... 122,766
Intangible assets......................................... 3,598,913
Accounts payable.......................................... (12,150)
Accrued liabilities....................................... (134,490)
Deferred income taxes..................................... (1,038,369)
Long-term debt............................................ (811,762)
Preferred stock........................................... (283,605)
-----------
Total............................................. $ 1,658,874
===========
</TABLE>
In addition to the Merger and other related transactions described above,
during the six months ended June 30, 1998, the Company disposed of 5 AM and 8 FM
radio stations and related broadcast equipment through several dispositions for
aggregate consideration of approximately $91,870, including $77,288 in cash,
$10,150 in notes and $4,432 in broadcast properties. The carrying value of net
assets sold related to these stations approximated the consideration received.
The following unaudited proforma summary presents the consolidated results
of operations for the six months ended June 30, 1997 and 1998 as if the
acquisitions and dispositions completed through June 30, 1998 had occurred at
the beginning of 1997. These pro forma results have been prepared for
comparative purposes only and do not purport to be indicative of what would have
occurred had the acquisitions and dispositions been made as of that date or of
results which may occur in the future.
<TABLE>
<CAPTION>
FOR THE SIX MONTHS
ENDED JUNE 30,
-------------------
1997 1998
-------- --------
<S> <C> <C>
Net revenue................................................. $264,898 $289,539
======== ========
Loss before extraordinary item.............................. (60,472) (75,060)
======== ========
Net loss.................................................... (63,016) (88,467)
======== ========
</TABLE>
Subsequent to June 30, 1998, the Company acquired 4 AM and 4 FM radio
stations and related broadcast equipment through several acquisitions for
aggregate consideration in cash of approximately $11,300 and an AM station with
a deemed value of $5,000. The acquisitions were funded with excess cash on hand.
Subsequent to June 30, 1998, the Company sold 2 FM radio stations and
related broadcast equipment through one disposition for aggregate consideration
in cash of approximately $7,500. The carrying value of net assets sold related
to these stations approximated the contract sales price.
11
<PAGE> 13
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
On July 23, 1998, Capstar Radio agreed to acquire Triathlon Broadcasting
Corporation ("Triathlon"; Nasdaq: TBCOA, TBCOL) in a transaction valued at
approximately $190,000. Capstar Radio will pay approximately $130,000 in cash to
acquire all of the outstanding shares of common and preferred stock of Triathlon
and will assume approximately $60,000 of debt. Triathlon owns and operates or
programs 32 stations in six markets: Wichita, Kansas (4 FM and 2 AM); Colorado
Springs, Colorado (2 FM/2 AM); Lincoln, Nebraska (4 FM); Omaha, Nebraska (3 FM/1
AM); Spokane, Washington (5 FM/3 AM); and Tri-Cities, Washington (4 FM/2 AM).
Triathlon also owns Pinnacle Sports Productions, L.L.C., a regional sports
network that controls the rights to University of Nebraska football and other
sports events.
Additionally, the Company has entered into eight agreements to acquire 23
additional radio stations (6 AM and 17 FM) and related broadcast equipment for
aggregate consideration in cash of approximately $50,350. The Company currently
operates 13 of these stations under either LMA's or joint sales agreements.
NOTE 5 -- PROPERTY AND EQUIPMENT
Property and equipment consists of the following:
<TABLE>
<CAPTION>
DEPRECIABLE
DEPRECIATION LIFE DECEMBER 31, JUNE 30,
METHOD (YEARS) 1997 1998
------------- ----------- ------------ --------
<S> <C> <C> <C> <C>
Buildings and improvements.......... Straight-line 5-20 $ 17,006 $ 37,851
Broadcasting and other Equipment.... Straight-line 3-20 85,481 183,070
Equipment under capital lease
Obligations....................... Straight-line 3-5 1,356 1,222
-------- --------
Accumulated depreciation and
Amortization...................... 103,843 222,143
(10,336) (18,066)
-------- --------
Land................................ 93,507 204,077
13,210 14,418
-------- --------
$106,717 $218,495
======== ========
</TABLE>
Depreciation and amortization expense for the six months ended June 30,
1997 and 1998 was approximately $3,456 and $7,545, respectively.
12
<PAGE> 14
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
NOTE 6 -- INTANGIBLES
Intangibles consist of the following:
<TABLE>
<CAPTION>
AMORTIZABLE
AMORTIZATION LIFE DECEMBER 31, JUNE 30,
METHOD (YEARS) 1997 1998
--------------- ----------- ------------ ----------
<S> <C> <C> <C> <C>
FCC licenses.................... Straight-line 40 $861,502 $4,124,051
Goodwill........................ Straight-line 40 2,784 91,225
Noncompete agreements........... Straight-line 1-3 6,115 13,494
Organization costs.............. Straight-line 5 3,040 436
Deferred financing costs........ Interest Method -- 21,358 26,364
Other........................... Straight-line 3-5 6,700 22,554
-------- ----------
901,499 4,278,124
Accumulated amortization........ (25,888) (43,139)
-------- ----------
875,611 4,234,985
Pending acquisition costs....... 5,934 2,055
-------- ----------
$881,545 $4,237,040
======== ==========
</TABLE>
Amortization expense of intangible assets for the six months ended June 30,
1997 and 1998 was approximately $5,881 and $22,856, respectively.
NOTE 7 -- ACCRUED LIABILITIES
Accrued liabilities consists of the following:
<TABLE>
<CAPTION>
DECEMBER 31, JUNE 30,
1997 1998
------------ --------
<S> <C> <C>
Accrued compensation........................................ $ 4,252 $ 1,313
Accrued acquisition costs................................... 5,284 15,184
Accrued interest............................................ 960 9,492
Accrued commissions......................................... 2,403 10,436
Other....................................................... 3,927 24,696
------- -------
$16,826 $61,121
======= =======
</TABLE>
13
<PAGE> 15
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
NOTE 8 -- LONG-TERM DEBT AND REDEEMABLE PREFERRED STOCK
<TABLE>
<CAPTION>
DECEMBER 31, JUNE 30,
1997 1998
------------ ----------
<S> <C> <C>
Capstar Credit Facility..................................... $141,700 $ 590,600
12 3/4% Capstar Partners Notes, $277,000 principal,
including unamortized discount of $99,324, due 2009....... 166,991 177,676
9 1/4% Capstar Radio Notes, $200,000 principal, including
unamortized discount of $738, due 2007.................... 199,238 199,262
13 1/4% Capstar Radio Notes................................. 79,816 --
10 3/4% CCI Notes, $450,000 principal, including unamortized
premium of $47,671, due 2006.............................. -- 497,671
Capital lease obligation and other notes payable at Various
interest rates............................................ 6,827 9,346
-------- ----------
594,572 1,474,555
Less current portion........................................ (1,388) (174,077)
-------- ----------
$593,184 $1,300,478
======== ==========
</TABLE>
In connection with the Merger, Capstar Radio, as the borrower, entered into
a new credit agreement, dated as of May 29, 1998 (the "Capstar Credit
Facility"), with Capstar Broadcasting, Capstar Partners, and the financial
institutions party thereto. The Capstar Credit Facility consists of a $500,000
revolving loan, a $450,000 term loan facility (the "A Term Loan") and a $400,000
term loan (the "B Term Loan"). The Capstar Credit Facility also contains
mechanisms that permit Capstar Radio to request additional term loans and
revolving credit loans in an aggregate amount up to $550,000; provided, however,
that all such additional loans are subject to future commitment availability and
approval from the banks and are not currently available under the Capstar Credit
Facility. The revolving loan matures on November 30, 2004. The A Term Loan
provides for scheduled loan repayments from August 31, 1999 to November 30,
2004. The B Term Loan provides for scheduled loan repayments from August 31,
1998 to May 31, 2005. Up to $150,000 of the revolving loan commitment is
available to Capstar Radio for the issuance of letters of credit. As of June 30,
1998, $751,408 was available for borrowing under the Capstar Credit Facility.
Due to the Company replacing its previous credit facility with the Capstar
Credit Facility, an extraordinary loss, net of tax, of approximately $2,605 was
recognized in the second quarter of 1998.
The revolving loans and the term loans bear interest at a rate based, at
the option of Capstar Radio, on (i) a base rate defined as the higher of 1/2 of
1% in excess of the federal reserve reported certificate of deposit rate or the
administrative agent bank's prime lending rate, plus an incremental rate or (ii)
the Eurodollar rate, plus an incremental rate. The weighted-average interest
rates on revolving loans outstanding at June 30, 1998 was 8.1%. Capstar Radio
pays fees ranging from 0.25% to 0.50% per annum on the aggregate unused portion
of the loan commitment based on the leverage ratio for the most recent quarter
end. In addition, Capstar Radio is required to pay letter of credit fees.
The Capstar Credit Facility contains customary restrictive covenants,
which, among other things and with certain exceptions, limit the ability of
Capstar Radio to incur additional indebtedness and liens in connection
therewith, enter into certain transactions with affiliates, pay dividends,
consolidate, merge or effect certain asset sales, issue additional stock, make
capital expenditures and enter new lines of business. The Capstar Credit
Facility limits the ability of Capstar Radio and its subsidiaries to make
additional acquisitions in excess of $200,000 on an individual basis without the
prior consent of a majority of the banks. Substantially all the assets of
Capstar Radio and its subsidiaries are restricted. Under the Capstar Credit
Facility, Capstar Radio is also required to satisfy certain financial covenants,
which require Capstar Radio and its subsidiaries to maintain specified financial
ratios and to comply with certain financial tests, such as maximum leverage
ratio,
14
<PAGE> 16
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
minimum consolidated EBITDA and minimum consolidated EBITDA to consolidated net
cash interest expense.
Capstar Radio has collateralized the Capstar Credit Facility by granting a
first priority perfected pledge of Capstar Radio's assets, including the capital
stock of its subsidiaries, excluding the assets of CCI. Capstar Partners,
Capstar Broadcasting and all of the direct and indirect subsidiaries of Capstar
Partners (other than CCI) have guaranteed the Capstar Credit Facility and have
collateralized their guarantees by granting a first priority perfected pledge of
substantially all of their assets.
After the consummation of the Merger, CCI remained liable for the $450,000
in aggregate principal amount of the 10 3/4% CCI Notes. Interest is payable
semi-annually on May 15 and November 15 of each year until maturity on May 15,
1996. The notes are unsecured obligations of CCI and are subordinate to all
senior debt of CCI.
All 2,392,022 shares of CCI Series E Preferred Stock remained outstanding
after the consummation of the Merger. Dividends on the CCI Series E Preferred
Stock accumulate from the date of issuance at the rate per share of $12.625 per
annum, and are payable semi-annually on January 15 and July 15 of each year.
Dividends may be paid, at CCI's option, on any dividend payment date occurring
on or before January 15, 2002, either in cash or in additional shares of CCI
Series E Preferred Stock having a liquidation preference equal to the amount of
such dividend. Subject to certain conditions, the shares of the CCI Series E
Preferred Stock are exchangeable in whole or in part, on a pro rata basis, at
the option of CCI, on any dividend payment date, for CCI's 12 5/8% Senior
Subordinated Exchangeable Debentures due 2006 ("CCI Exchange Notes"), provided
that immediately after giving effect to any partial exchange, there shall be
outstanding CCI Series E Preferred Stock with an aggregate liquidation
preference of not less than $50,000 and not less than $50,000 in aggregate
principal amount of CCI Exchange Notes. CCI is required, subject to certain
conditions, to redeem all of the CCI Series E Preferred Stock outstanding on
October 31, 2006.
On March 30, 1998, Capstar Radio announced an offer to purchase for cash
any and all of its $76,808 in aggregate principal amount of its 13 1/4% Senior
Subordinated Notes due 2003 (the "13 1/4% Capstar Radio Notes"). On April 28,
1998, Capstar Radio purchased all of the outstanding 13 1/4% Capstar Radio Notes
for an aggregate purchase price of $90,200, including a $10,700 purchase premium
and $2,700 of accrued interest, resulting in an extraordinary loss, net of tax,
of approximately $4,700, which was recognized in the second quarter of 1998.
On July 3, 1998, (i) pursuant to the terms of the indenture governing the
10 3/4% CCI Notes, CCI redeemed $154,000 aggregate principal amount of the
10 3/4% CCI Notes for an aggregate purchase price of $172,800 including a
$16,600 redemption premium and $2,200 of accrued interest and (ii) pursuant to
the terms of the Certificate of Designation that governs the CCI Series E
Preferred Stock (the "CCI Certificate of Designation"), CCI redeemed $119,600
aggregate liquidation preference, or 1,196,011 shares, of the CCI Series E
Preferred Stock for an aggregate purchase price of $141,800, including a $15,100
redemption premium and $7,000 of accrued dividends.
The Merger resulted in a change of control under the indentures governing
the 10 3/4% CCI Notes and CCI's 11 3/8% Senior Subordinated Notes due 2000 (the
"CCI 11 3/8% Notes") and under the CCI Certificate of Designation. Pursuant to
change of control offers to acquire all of the outstanding 10 3/4% CCI Notes,
CCI 11 3/8% Notes and CCI Series E Preferred Stock, each of which commenced on
June 8, 1998, CCI purchased on July 10, 1998 (i) $1,900 aggregate principal
amount of the 10 3/4% CCI Notes for an aggregate purchase price of $1,900,
including a $18 purchase premium and $31 of accrued interest and (ii) $500
aggregate liquidation preference, or 5,004 shares, of the CCI Series E Preferred
Stock for an aggregate purchase price of $536, including a $5 purchase premium
and $31 of accrued dividends. No 11 3/8% CCI Notes were tendered for repurchase.
15
<PAGE> 17
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
NOTE 9 -- STOCKHOLDER'S EQUITY
During the six months ended June 30, 1998, Capstar Broadcasting contributed
$1,581,852 in cash to Capstar Partners, including $551,308 of the net proceeds
from the Offering. The proceeds from Capstar Broadcasting's capital
contributions were used in part to fund a portion of the acquisitions described
in Note 4. Additionally, Capstar Broadcasting contributed assets in the amount
of $224,187 to Capstar Partners representing the carrying value and fair value
of numerous radio stations.
During the six months ended June 30, 1998, Capstar Partners declared and
paid to Capstar Broadcasting cash dividends totaling $258,372 primarily to
finance certain radio station acquisitions.
In April 1998, Capstar Broadcasting (i) amended and restated three warrants
(the "Original Warrants") to purchase up to 1,508,437 shares of Capstar
Broadcasting's Class C Common Stock, par value $.01 per share ("Class C Common
Stock"), that were previously granted to R. Steven Hicks, Capstar Broadcasting's
President and Chief Executive Officer, (ii) granted two additional warrants to
Mr. Hicks to purchase up to 187,969 shares and 500,000 shares of Class C Common
Stock, respectively, and (iii) granted warrants to two other executive officers
of Capstar Broadcasting to purchase up to an aggregate of 300,000 shares of
Class A Common Stock.
The unvested portion of the Original Warrants and the warrant to purchase
187,969 shares of Class C Common Stock vest on June 30, 2001. Accordingly, the
Company is recording non-cash compensation expense ratably over the vesting
period for the difference between the exercise price and the fair value of
Capstar Broadcasting's Class A Common Stock. Due to the warrant to purchase
500,000 shares and the warrants to the other two executive officers becoming
exercisable only upon the occurrence of a triggering event, the Company will not
record any non-cash compensation expense until such time that the triggering
event becomes probable.
On April 1, 1998, Capstar Broadcasting granted stock options under its
stock option plan to certain key employees and eligible non-employees, which
stock options are exercisable for the purchase of up to 585,340 shares of Class
A Common Stock at a per share exercise price of $17.50. A total non-cash
compensation charge of $878 will be charged ratably over the five-year vesting
period of such stock options.
On June 15, 1998, Capstar Broadcasting granted stock options under its
stock option plan to certain key employees and eligible non-employees, which
stock options are exercisable for the purchase of up to 1,922,240 shares of
Class A Common Stock at a per share exercise price of $19.00.
NOTE 10 -- COMMITMENTS AND CONTINGENCIES
The Company is subject to various legal proceedings and claims that arise
in the ordinary course of its business. In the opinion of management, the amount
of ultimate liability with respect to these actions will not have a material
impact on the consolidated financial position or results of operations or cash
flows of the Company.
NOTE 11 -- SUBSEQUENT EVENTS
On July 5, 1998, a director of Capstar Broadcasting was granted a warrant
to purchase 200,000 shares of Class A Common Stock at an exercise price of
$14.00 per share. The terms of this warrant are the same as the terms of the
warrants granted to the two executive officers of Capstar Broadcasting (as
discussed in Note 9).
16
<PAGE> 18
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
The following discussion of the consolidated financial condition and
results of operations of the Company should be read in conjunction with the
consolidated financial statements and related notes thereto of the Company
included elsewhere in this Quarterly Report on Form 10-Q.
A radio broadcast company's revenues are derived primarily from the sale of
time to local and national advertisers. Those revenues are affected by the
advertising rates that a radio station is able to charge and the number of
advertisements that can be broadcast without jeopardizing listener levels (and
resulting ratings). Advertising rates tend to be based upon demand for a
station's advertising inventory and its ability to attract audiences in targeted
demographic groups, as measured principally by Arbitron. Radio stations attempt
to maximize revenues by adjusting rates based upon local market conditions,
controlling advertising inventory and creating demand and audience ratings.
Seasonal revenue fluctuations are common in the radio broadcasting industry
and are due primarily to fluctuations in advertising expenditures by local and
national advertisers, with revenues typically being lowest in the first calendar
quarter and highest in the second and fourth calendar quarters of each year. A
radio station's operating results in any period may be affected by the
occurrence of advertising and promotion expenses that do not produce
commensurate revenues in the period in which the expenditures are made. Because
Arbitron reports audience ratings on a quarterly basis, a radio station's
ability to realize revenues as a result of increased advertising and promotional
expenses and any resulting audience ratings improvements may be delayed for
several months.
The Company's results of operations from period to period have not
historically been comparable because of the impact of the various acquisitions
and dispositions that the Company has completed.
As of June 30, 1998, the Company currently owns and operates, provides
programming to or sells advertising on behalf of 304 radio stations located in
75 markets. Following completion of the pending acquisitions and the pending
dispositions, the Company will own and operate, provide programming to or sell
advertising on behalf of 336 radio stations located in 81 markets. The Company
anticipates that it will consummate the pending acquisitions and dispositions;
however, the closing of each such acquisition or disposition is subject to
various conditions, including FCC and other governmental approvals, which are
beyond the Company's control, and the availability of financing to the Company
on acceptable terms. No assurances can be given that regulatory approval will be
received, or that the terms of the Company's existing indebtedness or any other
instruments of indebtedness to which the Company may in the future become a
party will permit additional financing for the pending transactions or that such
financing will be available to the Company on acceptable terms.
In the following analysis, management discusses broadcast cash flow and
EBITDA (before noncash compensation expense and LMA fees). Broadcast cash flow
consists of operating income before depreciation, amortization, corporate
expenses, LMA fees and noncash compensation expense. EBITDA (before noncash
compensation expense and LMA fees) consists of operating income before
depreciation, amortization, LMA fees and noncash compensation expense. Although
broadcast cash flow and EBITDA (before noncash compensation expense and LMA
fees) are not measures of performance calculated in accordance with generally
accepted accounting principles ("GAAP"), management believes that they are
useful to an investor in evaluating the Company because it is a measure widely
used in the broadcasting industry to evaluate a radio company's operating
performance. However, broadcast cash flow and EBITDA (before noncash
compensation and LMA fees) should not be considered in isolation or as
substitutes for operating income, cash flows from operating activities and other
income or cash flow statements prepared in accordance with GAAP or as a measure
of liquidity or profitability.
17
<PAGE> 19
RESULTS OF OPERATIONS
The following table presents summary supplemental historical consolidated
financial data of the Company for the three months ended June 30, 1997 and 1998
and should be read in conjunction with the consolidated financial statements of
the Company and the related notes included elsewhere in this Quarterly Report on
Form 10-Q.
<TABLE>
<CAPTION>
FOR THE THREE MONTHS
ENDED JUNE 30,
-----------------------
1997 1998
--------- ----------
(DOLLARS IN THOUSANDS)
<S> <C> <C>
Operating Data:
Net revenue............................................... $40,054 $111,922
Station operating expenses................................ 25,645 67,736
Depreciation and amortization............................. 5,612 19,369
Corporate expenses........................................ 3,163 4,013
LMA fees.................................................. 1,448 1,450
Noncash compensation expense.............................. 8,349 6,676
Operating income (loss)................................... (4,163) 12,678
Interest expense.......................................... 9,412 20,947
Net Loss.................................................. $(7,629) $(16,825)
Net loss attributable to common stock..................... $(8,518) $(19,875)
Other Data:
Broadcast cash flow(1).................................... $14,409 $ 44,186
Broadcast cash flow margin................................ 36.0% 39.5%
EBITDA (before noncash compensation expense and LMA
fees)(2)............................................... 11,246 40,173
</TABLE>
- ---------------
(1) Broadcast cash flow consists of operating income before depreciation,
amortization, corporate expenses, LMA fees and noncash compensation expense.
Although broadcast cash flow is not a measure of performance calculated in
accordance with GAAP, management believes that it is useful to an investor
in evaluating the Company because it is a measure widely used in the
broadcasting industry to evaluate a radio company's operating performance.
Nevertheless, it should not be considered in isolation or as a substitute
for operating income, cash flows from operating activities or any other
measure for determining the Company's operating performance or liquidity
that is calculated in accordance with GAAP. As broadcast cash flow is not a
measure calculated in accordance with GAAP, this measure may not be compared
to similarly titled measures employed by other companies.
(2) EBITDA (before noncash compensation expense and LMA fees) consists of
operating income before depreciation, amortization, LMA fees and noncash
compensation expense. Although EBITDA (before noncash compensation expense
and LMA fees) is not a measure of performance calculated in accordance with
GAAP, management believes that it is useful to an investor in evaluating the
Company because it is a measure widely used in the broadcasting industry to
evaluate a radio company's operating performance. Nevertheless, it should
not be considered in isolation or as a substitute for operating income, cash
flows from operating activities or any other measure for determining the
Company's operating performance or liquidity that is calculated in
accordance with GAAP. As EBITDA (before noncash compensation expense and LMA
fees) is not a measure calculated in accordance with GAAP, this measure may
not be compared to similarly titled measures employed by other companies.
Three Months Ended June 30, 1997 Compared to Three Months Ended June 30, 1998
Net Revenue. Due to the impact of the various acquisitions and dispositions
that the Company has completed, net revenue increased $71.8 million or 179.4% to
$111.9 million for the three months ended June 30, 1998 from $40.1 million for
the three months ended June 30, 1997. This increase was attributable to the
acquisition of radio stations and revenue generated from JSAs and LMAs entered
into during the three months ended June 30, 1998 and 1997. On a same station
basis, for stations owned or operated as of June 30,
18
<PAGE> 20
1998, net revenue increased $16.5 million or 11.3% to $162.8 million from $146.3
million in the three months ended June 30, 1997. This increase was primarily
attributable to growth in the sale of time to local and national advertisers.
Station Operating Expenses. Due to the impact of the various acquisitions
and dispositions that the Company has completed, station operating expenses
increased $42.1 million or 164.1% to $67.7 million for the three months ended
June 30, 1998 from $25.6 million for the three months ended June 30, 1997. The
increase was attributable to the station operating expenses of the radio
acquisitions and the JSAs and the LMAs entered into during the period ended June
30, 1998. On a same station basis, for stations owned or operated as of June 30,
1998, operating expenses increased $6.5 million or 7.7% to $91.6 million from
$85.1 million in the period ended June 30, 1997, and as a percentage of revenue,
on a same station basis, operating expenses declined from 58.2% in 1997 to 56.3%
in 1998 as a result of (i) cost saving measures implemented by the Company in
connection with its acquisitions and (ii) the spreading of fixed costs over a
larger revenue base.
Corporate Expenses. Due to the impact of the various acquisitions and
dispositions that the Company has completed, corporate expenses increased $0.8
million or 26.9% to $4.0 million for the three months ended June 30, 1998 from
approximately $3.2 million for the three months ended June 30, 1997 primarily as
a result of higher salary expense for additional staffing.
Other Operating Expenses. Depreciation and amortization increased $13.8
million or 245.1% to $19.4 million for the three months ended June 30, 1998 from
$5.6 million for the three months ended June 30, 1997 primarily due to the
various acquisitions consummated during 1997 and 1998. Noncash compensation
expense related to certain options, warrants, and stockholder non-recourse notes
decreased $1.6 million or 20.0% to $6.7 million in the three months ended June
30, 1998 from $8.3 million in the three months ended June 30, 1997 due to the
Company fixing certain of the warrants' exercise prices.
Other Expenses (Income). Interest expense increased $11.5 million or 122.6%
to $20.9 million in the three months ended June 30, 1998 from $9.4 million
during the same period in 1997 primarily due to indebtedness incurred in
connection with the Company's acquisitions. Other income increased approximately
$3.3 million to approximately $0.2 million for the three months ended June 30,
1998 from approximately $3.5 million in other income in the same period in 1997.
In 1998, the Company recorded an extraordinary loss of $7.3 million
relating to the purchase of the 13 1/4% Capstar Radio Notes and the termination
of the Company's prior credit facility.
Net Loss. Due to the impact of the various acquisitions and dispositions
that the Company has completed, net loss increased $9.2 million to $16.8 million
for the three months ended June 30, 1998 from $7.6 million for the three months
ended June 30, 1997.
Broadcast Cash Flow. Due to the impact of the various acquisitions and
dispositions that the Company has completed, broadcast cash flow increased $29.8
million or 206.7% to $44.2 million for the three months ended June 30, 1998 from
$14.4 million for the three months ended June 30, 1997. The broadcast cash flow
margin was 39.5% for the three months ended June 30, 1998 compared to 36.0% for
the three months ended June 30, 1997.
EBITDA (before noncash compensation expense and LMA fees). Due to the
impact of the various acquisitions and dispositions that the Company has
completed, EBITDA (before noncash compensation expense and LMA fees) increased
$28.9 million or 257.2% to $40.1 million for the three months ended June 30,
1998 from $11.2 million for the three months ended June 30, 1997. The EBITDA
(before noncash compensation expense and LMA fees) margin for the three months
ended June 30, 1998 was 35.9% compared to 28.1% for the three months ended June
30, 1997.
19
<PAGE> 21
The following table presents summary supplemental historical consolidated
financial data of the Company for the six months ended June 30, 1997 and 1998
and should be read in conjunction with the consolidated financial statements of
the Company and the related notes included elsewhere in this Quarterly Report on
Form 10-Q.
<TABLE>
<CAPTION>
FOR THE SIX MONTHS
ENDED JUNE 30,
-----------------------
1997 1998
--------- -----------
(DOLLARS IN THOUSANDS)
<S> <C> <C>
Operating Data:
Net revenue............................................... $ 65,156 $ 175,997
Station operating expenses................................ 43,949 115,496
Depreciation and amortization............................. 9,337 30,401
Corporate expenses........................................ 5,105 7,677
LMA fees.................................................. 2,131 3,321
Noncash compensation expense.............................. 10,818 22,469
Operating loss............................................ (6,184) (3,367)
Interest expense.......................................... 17,239 36,846
Net loss.................................................. $ (15,998) $ (43,487)
Net loss attributable to common stock..................... $ (17,691) $ (49,589)
Other Data:
Broadcast cash flow(1).................................... $ 21,207 $ 60,501
Broadcast cash flow margin................................ 32.5% 34.4%
EBITDA (before noncash compensation expense and LMA
fees)(2)............................................... 16,102 52,824
Cash Flows Related To:
Operating activities................................... 392 23,273
Investing activities................................... (181,173) (1,195,314)
Financing activities................................... 185,961 1,135,457
Capital expenditures................................... $ 4,889 $ 15,507
</TABLE>
- ---------------
(1) Broadcast cash flow consists of operating income before depreciation,
amortization, corporate expenses, LMA fees and noncash compensation expense.
Although broadcast cash flow is not a measure of performance calculated in
accordance with GAAP, management believes that it is useful to an investor
in evaluating the Company because it is a measure widely used in the
broadcasting industry to evaluate a radio company's operating performance.
Nevertheless, it should not be considered in isolation or as a substitute
for operating income, cash flows from operating activities or any other
measure for determining the Company's operating performance or liquidity
that is calculated in accordance with GAAP. As broadcast cash flow is not a
measure calculated in accordance with GAAP, this measure may not be compared
to similarly titled measures employed by other companies.
(2) EBITDA (before noncash compensation expense and LMA fees) consists of
operating income before depreciation, amortization, LMA fees paid and
noncash compensation expense. Although EBITDA (before noncash compensation
expense and LMA fees) is not a measure of performance calculated in
accordance with GAAP, management believes that it is useful to an investor
in evaluating the Company because it is a measure widely used in the
broadcasting industry to evaluate a radio company's operating performance.
Nevertheless, it should not be considered in isolation or as a substitute
for operating income, cash flows from operating activities or any other
measure for determining the Company's operating performance or liquidity
that is calculated in accordance with GAAP. As EBITDA (before noncash
compensation expense and LMA fees) is not a measure calculated in accordance
with GAAP, this measure may not be compared to similarly titled measures
employed by other companies.
Six Months Ended June 30, 1997 Compared to Six Months Ended June 30, 1998
Net Revenue. Due to the impact of the various acquisitions and dispositions
that the Company has completed, net revenue increased $110.8 million or 170.1%
to $176.0 million for the six months ended June 30, 1998 from $65.2 million for
the six months ended June 30, 1997. This increase was attributable to the
20
<PAGE> 22
acquisition of radio stations and revenue generated from JSAs and LMAs entered
into during the six months ended June 30, 1998 and 1997. On a same station
basis, for stations owned or operated as of June 30, 1998, net revenue increased
$24.6 million or 9.3% to $289.5 million from $264.9 million in the six months
ended June 30, 1997. This increase was primarily attributable to growth in the
sale of time to local and national advertisers.
Station Operating Expenses. Due to the impact of the various acquisitions
and dispositions that the Company has completed, station operating expenses
increased $71.6 million or 162.8% to $115.5 million for the six months ended
June 30, 1998 from $43.9 million for the six months ended June 30, 1997. The
increase was attributable to the station operating expenses of the radio
acquisitions and the JSAs and the LMAs entered into during the period ended June
30, 1998. On a same station basis, for stations owned or operated as of June 30,
1998, operating expenses increased $10.4 million or 6.3% to $173.7 million from
$163.3 million in the period ended June 30, 1997, and as a percentage of
revenue, on a same station basis, operating expenses declined from 61.7% in 1997
to 60.0% in 1998 as a result of (i) cost saving measures implemented by the
Company in connection with its acquisitions and (ii) the spreading of fixed
costs over a larger revenue base.
Corporate Expenses. Due to the impact of the various acquisitions and
dispositions that the Company has completed, corporate expenses increased $2.6
million or 50.4% to $7.7 million for the six months ended June 30, 1998 from
approximately $5.1 million for the six months ended June 30, 1997 primarily as a
result of higher salary expense for additional staffing.
Other Operating Expenses. Depreciation and amortization increased $21.1
million or 225.6% to $30.4 million for the six months ended June 30, 1998 from
$9.3 million for the six months ended June 30, 1997 primarily due to the various
acquisitions consummated during 1997 and 1998. Noncash compensation expense
related to certain options, warrants, and stockholder non-recourse notes
increased $11.7 million or 107.7% to $22.5 million in the six months ended June
30, 1998 from $10.8 million in the six months ended June 30, 1997 due to the
increase in the fair value of Capstar Broadcasting's common stock.
Other Expenses (Income). Interest expense increased $19.6 million or 113.7%
to $36.8 million in the six months ended June 30, 1998 from $17.2 million during
the same period in 1997 primarily due to indebtedness incurred in connection
with the Company's acquisitions. Other income decreased approximately $3.4
million to approximately $0.1 million for the six months ended June 30, 1998
from approximately $3.5 million in other income in the same period in 1997.
In 1998, the Company recorded an extraordinary loss of $7.3 million
relating to the purchase of the 13 1/4% Capstar Radio Notes and the termination
of the Company's prior credit facility.
Net Loss. Due to the impact of the various acquisitions and dispositions
that the Company has completed, net loss increased $27.5 million to $43.5
million for the six months ended June 30, 1998 from $16.0 million for the six
months ended June 30, 1997.
Broadcast Cash Flow. Due to the impact of the various acquisitions and
dispositions that the Company has completed, broadcast cash flow increased $39.3
million or 185.3% to $60.5 million for the six months ended June 30, 1998 from
$21.2 million for the six months ended June 30, 1997. The broadcast cash flow
margin was 34.4% for the six months ended June 30, 1998 compared to 32.5% for
the six months ended June 30, 1997.
EBITDA (before noncash compensation expense and LMA fees paid). Due to the
impact of the various acquisitions and dispositions that the Company has
completed, EBITDA (before noncash compensation expense and LMA fees paid)
increased $36.7 million or 228.1% to $52.8 million for the six months ended June
30, 1998 from $16.1 million for the six months ended June 30, 1997. The EBITDA
(before noncash compensation expense and LMA fees paid) margin for the six
months ended June 30, 1998 was 30.0% compared to 24.7% for the six months ended
June 30, 1997.
21
<PAGE> 23
LIQUIDITY AND CAPITAL RESOURCES
The Company's acquisition strategy has required a significant portion of
the Company's capital resources. The acquisitions that have been completed by
the Company were funded from one or a combination of the following sources: (i)
equity investments in the Company from Hicks, Muse, Tate & Furst Incorporated
("Hicks Muse") and its affiliates and management of the Company of approximately
$872.7 million; (ii) assumption of indebtedness of acquired companies, including
the 13 1/4% Capstar Radio Notes , the 10 3/4% CCI Notes, and the 11 3/8% CCI
Notes; (iii) net proceeds from the issuance of the 12 3/4% Senior Discount Notes
due 2009 of Capstar Partners (the "12 3/4% Capstar Partners Notes") in February
1997 of approximately $150.3 million; (iv) net proceeds from the issuance of the
12% Senior Exchangeable Preferred Stock, par value $0.01 per share, of Capstar
Partners (the "12% Capstar Partners Preferred Stock") in June 1997 of
approximately $100.0 million; (v) net proceeds from the issuance of the 9 1/4%
Senior Subordinated Notes due 2007 of Capstar Radio (the "9 1/4% Capstar Radio
Notes") in June 1997 of approximately $199.2 million; (vi) the Chancellor Loan;
(vii) net proceeds of approximately $551.3 million (after deducting underwriting
discounts and commissions and offering expenses of $37.7 million), from the
Offering; (viii) borrowings under the Capstar Credit Facility and other bank
indebtedness of the Company of approximately $590.6 million; (ix) net proceeds
from dispositions of certain assets of the Company of approximately $257.4
million; and (x) cash flows from operating activities.
As a result of the financing of its acquisitions, the Company has a
substantial amount of long-term indebtedness, and for the foreseeable future,
the Company will use a large percentage of its cash to make payments under such
indebtedness.
In October 1996, the Company assumed the 13 1/4% Capstar Radio Notes in
connection with the financing of the acquisition of Commodore Media, Inc. (now
known as Capstar Radio). On April 28, 1998, Capstar Radio purchased all of the
outstanding 13 1/4% Capstar Radio Notes for an aggregate purchase price of $90.2
million, including a $10.7 million purchase premium and $2.7 million of accrued
interest, which amount was funded with the proceeds of an equity investment in
the Company by an affiliate of Hicks Muse in 1998.
In connection with the financing of the acquisition of Osborn
Communications Corporation in February 1997, Capstar Partners issued the 12 3/4%
Capstar Partners Notes at a substantial discount from their aggregate principal
amount at maturity of $277.0 million, generating gross proceeds to the Company
of approximately $150.3 million. The 12 3/4% Capstar Partners Notes pay no cash
interest until August 1, 2002. Accordingly, the carrying value will increase
through accretion until August 1, 2002. As of June 30, 1998, the outstanding
principal balance was $177.7 million. On August 1, 2002 and thereafter, interest
of approximately $17.7 million will be payable semi-annually on February 1 and
August 1 of each year until maturity on February 1, 2009.
In June 1997, Capstar Radio issued the 9 1/4% Capstar Radio Notes in
connection with certain acquisitions that were completed during the third
quarter of 1997. As of June 30, 1998, the outstanding principal balance was
$199.3 million. Interest on the 9 1/4% Capstar Radio Notes is payable
semi-annually on January 1 and July 1 of each year until maturity on July 1,
2007.
In June 1997, Capstar Partners issued 1,000,000 shares of the 12% Capstar
Partners Preferred Stock in connection with the financing of the acquisition of
GulfStar Communications, Inc. Dividends on the 12% Capstar Partners Preferred
Stock accumulate from the date of issuance and are payable semi-annually on
January 1 and July 1 of each year at a rate per annum of 12% of the $100.00 per
share liquidation preference. Dividends may be paid, at Capstar Partners'
option, on any dividend payment date occurring on or before July 1, 2002, either
in cash or in additional shares of 12% Capstar Partners Preferred Stock. Capstar
Partners paid the required dividend on January 1, 1998 and July 1, 1998 by
issuing an additional 64,658 shares and 63,872 shares, respectively, of 12%
Capstar Partners Preferred Stock and intends to pay in kind dividends, rather
than cash, through July 1, 2002.
CCI remained liable after the consummation of the Merger for the
outstanding indebtedness of SFX under the 10 3/4% CCI Notes and the 11 3/8% CCI
Notes. On July 3, 1998, pursuant to the terms of the indenture governing the
10 3/4% CCI Notes, CCI redeemed $154 million aggregate principal amount of the
22
<PAGE> 24
10 3/4% CCI Notes for an aggregate purchase price of $172.8 million, including a
$16.6 million redemption premium and $2.2 million of accrued interest. The
Merger resulted in a change of control under the indentures governing the
10 3/4% CCI Notes and the CCI 11 3/8% Notes. Pursuant to change of control
offers to acquire all of the outstanding 10 3/4% CCI Notes and CCI 11 3/8%
Notes, each of which commenced on June 8, 1998, CCI purchased on July 10, 1998,
$1.9 million aggregate principal amount of the 10 3/4% CCI Notes for an
aggregate purchase price of $1.9 million, including a $18,000 purchase premium
and $31,000 of accrued interest. No 11 3/8% CCI Notes were tendered for
repurchase. The partial redemption and the change of control offers were funded
with borrowings under the Capstar Credit Facility. Interest payments of
approximately $15.8 million are payable on the 10 3/4% CCI Notes semi-annually
on May 15 and November 15 of each year until maturity on May 15, 2006. Interest
payments of approximately $32,000 are payable on the 11 3/8% CCI Notes semi-
annually on April 1 and October 1 of each year until maturity on October 1,
2000.
Upon completion of the Merger, all 2,392,022 shares of CCI Series E
Preferred Stock remained outstanding. Dividends on the CCI Series E Preferred
Stock accumulate from the date of issuance at the rate per share of $12.625 per
annum, and are payable semi-annually on January 15 and July 15 of each year.
Dividends may be paid, at CCI's option, on any dividend payment date occurring
on or before January 15, 2002, either in cash or in additional shares of CCI
Series E Preferred Stock having a liquidation preference equal to the amount of
such dividend. CCI paid the required dividend on July 15, 1998 by issuing an
additional 75,169 shares of CCI Series E Preferred Stock, and CCI intends to pay
in kind dividends, rather than cash dividends, through January 15, 2002. On July
3, 1998, pursuant to the terms of the CCI Certificate of Designation, CCI
redeemed $119.6 million aggregate liquidation preference, or 1,196,011 shares,
of the CCI Series E Preferred Stock for an aggregate purchase price of $141.8
million, including a $15.1 million redemption premium and $7.0 million of
accrued dividends. The Merger resulted in a change of control under the CCI
Certificate of Designation. Pursuant to a change of control offer to acquire all
of the outstanding CCI Series E Preferred Stock, which commenced on June 8,
1998, CCI purchased on July 10, 1998, $500,400 aggregate liquidation preference,
or 5,004 shares, of the CCI Series E Preferred Stock for an aggregate purchase
price of $536,000, including a $5,000 purchase premium and $31,000 of accrued
dividends. The partial redemption and the change of control offer were funded
with borrowings under the Capstar Credit Facility.
In 1998, the Company received (through capital contributions from Capstar
Broadcasting) proceeds in the amount of $634.1 million from equity investments
in Capstar Broadcasting of Hicks Muse and its affiliates, of which (i)
approximately $467.7 million was used to consummate station acquisitions, to
repay indebtedness under the Capstar Credit Facility, and to purchase all of the
outstanding 13 1/4% Capstar Radio Notes and (ii) approximately $166.4 million
was used to consummate in part the Merger and related transactions.
Concurrently with the Offering, Capstar Radio entered into the Capstar
Credit Facility and terminated its existing credit facility. The Capstar Credit
Facility consists of a $500 million revolving loan, a $450 million A Term Loan
and a $400 million B Term Loan. The Capstar Credit Facility also contains
mechanisms that permit Capstar Radio to request additional term loans and
revolving credit loans in an aggregate amount up to $550 million; provided
however, that all such additional loans are subject to future commitment
availability and approval from the banks and are not currently available under
the Capstar Credit Facility. Borrowings under the Capstar Credit Facility bear
interest at floating rates and require interest payments on varying dates
depending on the interest rate option selected by the Company. The Company as of
July 31, 1998 had borrowings of approximately $891.1 million outstanding under
the Capstar Credit Facility comprised of $41.1 million in revolving loans, $450
million under the A Term Loan and $400 million under the B Term Loan, with a
weighted average effective interest rate of 8% per annum. As of July 31, 1998,
$455.3 million was available for borrowing. Beginning August 31, 1999, the A
Term Loan will require scheduled annual principal payments, payable quarterly,
of $45 million for the first year, $67.5 million in the second and third years,
$90 million for the fourth and fifth years, and two quarterly payments of $45
million during the final year commencing August 31, 2004. Beginning August 31,
1998, the B Term Loan will require scheduled annual principal payments, payable
quarterly, of $4 million in the first, second, third, fourth and fifth years
following
23
<PAGE> 25
the Closing Date (as defined in the Capstar Credit Facility), $180 million in
the sixth year following the Closing Date and $200 million in the seventh year
following the Closing Date.
Concurrently with the Offering, Capstar Broadcasting borrowed $150 million
from Chancellor Media pursuant to a Note (the "Chancellor Note"). The Chancellor
Note imposes certain limitations on the ability of the Company to incur
additional indebtedness by restricting the ability of Capstar Broadcasting and
its subsidiaries to incur additional indebtedness.
CCI estimates that in connection with (i) SFX's distribution on April 27,
1998 of all the capital stock owned by SFX in SFX Entertainment, Inc. ("SFX
Entertainment") to certain of SFX's stockholders and other security holders (the
"Spin-Off") and (ii) certain other intercompany transactions engaged in by SFX
Entertainment prior to the Spin-Off, SFX incurred a federal income tax liability
of approximately $94.0 million. SFX Entertainment has agreed to fully indemnify
CCI from and against such tax liability (including any tax liability of CCI
arising from such indemnification payments), which full indemnity payments are
presently estimated to be approximately $105 million. On June 30, 1998, CCI
received approximately $52.5 million in cash from SFX Entertainment in partial
payment of SFX Entertainment's indemnity obligation. It is anticipated that CCI
will receive approximately $26.3 million in cash from SFX Entertainment on both
September 30, 1998 and December 31, 1998. In connection with certain asset
divestiture transactions occurring immediately after the Merger, CCI incurred a
federal income tax liability of approximately $26.0 million. These federal
income taxes resulting from the Spin-Off and the divestiture transactions will
be due in full by March 15, 1999.
Chancellor Media has agreed to provide services for ten large market CCI
stations under separate LMAs with the Company for approximately $49.4 million
per year for up to three years after the consummation of the Merger. In
addition, Chancellor Media has agreed to acquire such stations in exchange for
radio stations to be identified by the Company over a three-year period, with
corresponding decreases in the amount of the LMA fees received by the Company as
stations are exchanged. No assurances can be given that stations acquired by the
Company will generate cash flows comparable to the LMA fees to be received from
Chancellor Media in connection therewith, either initially when such stations
are acquired or at all.
In addition to debt service, the Company's principal liquidity requirements
will be for working capital and general corporate purposes, including capital
expenditures estimated at $51.0 million for fiscal year 1998 and payment of the
federal income tax liabilities resulting from the Spin-Off, which is
indemnified, and the asset divestiture transactions occurring immediately after
the Merger, to consummate its pending acquisitions and, as appropriate
opportunities arise, to acquire additional radio stations or complementary
broadcast-related businesses. Management believes that the disposition of
certain assets of the Company, cash from operating activities, LMA fees from
Chancellor Media and SFX Entertainment's satisfaction of its indemnity
obligation to pay CCI for CCI's tax liability resulting from the Spin-Off,
together with available revolving credit borrowings under the Capstar Credit
Facility, should be sufficient to permit the Company to meet its obligations
under the agreements governing its existing indebtedness, to fund its
operations, and to consummate its pending acquisitions. The Company may require
financing, either in the form of additional debt or equity securities, for
additional future acquisitions, if any, and there can be no assurance that it
will be able to obtain such financing on terms considered to be favorable by
management. Management evaluates potential acquisition opportunities on an
on-going basis and has had, and continues to have, preliminary discussions
concerning the purchase of additional stations. The Company expects that in
connection with the financing of future acquisitions, it may consider disposing
of stations in its markets.
Net cash provided by operating activities was approximately $23.2 million
and $.4 million for the six month periods ended June 30, 1998 and 1997,
respectively. Net cash used in investing activities was $1,195.3 million and
$181.2 million for the six month periods ended June 30, 1998 and 1997,
respectively. Net cash provided by financing activities was $1,135.5 million and
$186.0 for the six month periods ended June 30, 1998 and 1997, respectively.
These cash flows primarily reflect the borrowings, capital contribution and
expenditures for stations acquisitions and dispositions.
24
<PAGE> 26
FORWARD LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward looking statements. The
words "anticipate," "believe," "expect," "plan," "intend," "estimate,"
"project," "foresee," "will," "could," "may" and similar expressions are
intended to identify forward looking statements. Such statements reflect the
Company's current views with respect to future events and financial performance
and involve risks and uncertainties, including without limitation business
conditions and growth in the industry and the general economy, competitive
factors, changes in interest rates, the failure or inability to renew one or
more of the Company's broadcasting licenses, and regulatory developments
affecting the Company's operations and the acquisitions and dispositions
described elsewhere in this Quarterly Report on Form 10-Q. Should one or more of
these risks or uncertainties occur, or should underlying assumptions prove
incorrect, actual results may vary materially and adversely from those
indicated.
RECENT ACCOUNTING PRONOUNCEMENTS
In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 131, "Disclosures about
Segments of an Enterprise and Restated Information," which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
This pronouncement is effective for financial statements beginning after
December 31, 1997.
In February 1998, the FASB issued SFAS No. 132 "Employers' Disclosures
about Pensions and Other Postretirement Benefits," which significantly changes
current financial statement disclosure requirements from those that were
required under SFAS No. 87, "Employers' Accounting for Pensions," SFAS No. 88,
"Employers' Accounting for Settlements and Curtailments of Defined Benefit
Pension Plans and for Termination Benefits," and SFAS No. 106, "Employers'
Accounting for Postretirement Benefits Other Than Pensions." SFAS No. 132 does
not change the existing measurement or recognition provision of SFAS Nos. 87, 88
or 106. This pronouncement is effective for financial statements beginning after
December 31, 1997.
In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which establishes accounting and reporting
standards for derivative instruments and for hedging activities. It requires
that an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value.
This Statement is effective for all fiscal quarters of fiscal years beginning
after June 15, 1999.
Management does not believe the implementation of these accounting
pronouncements will have a material effect on its consolidated financial
statements.
EXTRAORDINARY ITEMS
On February 20, 1997, in connection with the financing of the Osborn
Acquisition, the Company repaid its outstanding loan balance (including
principal and interest) under the Company's senior credit facility (the "AT&T
Credit Facility") with AT&T Commercial Finance Corporation and recognized an
extraordinary loss of $.9 million as a result of the write off of unamortized
deferred financing costs plus a prepayment penalty. In 1998, extraordinary loss
comprises approximately $2.6 million from the write-off of deferred fees
associated with the Company's previous credit facility, which was terminated on
May 29, 1998, and approximately $4.7 million from the purchase of the 13 1/4%
Notes on April 28, 1998.
IMPACT OF THE YEAR 2000 ISSUE
The Year 2000 Issue is whether the Company's computer system will properly
recognize date sensitive information when the year changes to 2000, or "00."
Systems that do not properly recognize such information could generate erroneous
data or cause a system to fail. The Company uses purchased software programs for
a
25
<PAGE> 27
variety of functions, including general ledger, accounts payable and accounts
receivable accounting packages. These purchased software programs have been
brought into Year 2000 compliance at no additional cost to the Company by
utilizing vendor upgrades to the Company's financial accounting software
programs. Substantially all of the Company's advertising scheduling and billing
systems are Year 2000 compliant. The Company expects to begin implementation of
a new integrated software package called "Galaxy" in November 1998, which will
bring the remainder of the advertising scheduling and billing systems into Year
2000 compliance by the end of 1999 at an estimated cost of $17.7 million. The
Company believes that its other financial applications are Year 2000 compliant.
Responsibility for the Year 2000 compliance has been analyzed and testing is
currently ongoing. The Company is identifying and replacing technical items
which are not year 2000 compliant at an estimated aggregate cost of less than
$1.0 million. The Company has not yet estimated the cost of bringing its
individual work stations and broadcasting systems into Year 2000 compliance. The
Company believes that the Year 2000 Issue will not pose significant operational
problems for the Company's computer systems and, therefore, will not have a
material impact on the financial position or the operations of the Company. The
Company does not have a contingency plan and, at this time, does not expect to
create one because it expects to be Year 2000 compliant by the end of 1999.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
Not applicable.
26
<PAGE> 28
PART II -- OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
In October 1996, Cardinal Communications Partners, L.P. ("Cardinal") filed
a complaint in the United States District Court, Northern District of Texas,
Dallas Division, against SFX, its Executive Chairman and other defendants. The
complaint concerns Cardinal's sale of radio station KTCK-AM to SFX in 1995. The
claims asserted in the complaint include breach of contract, fraud, negligent
misrepresentation, quantum meruit and unjust enrichment. The complaint seeks
declaratory relief, actual and punitive damages and attorneys' fees all in
unspecified amount. SFX reached an agreement with Cardinal effective August 1,
1997, that settled and resolved the claims asserted in the lawsuit. As a result
of the settlement agreement, all of the claims have been dismissed against all
of the defendants, with prejudice, except for one claim. This one claim,
alleging breach of contract related to deferred payments which SFX may be
required to pay to Cardinal in 1998, was dismissed without prejudice, subject to
renewal by Cardinal through an agreed arbitration procedure. In 1998, Cardinal
demanded an arbitration regarding the 1998 deferred payment as provided in the
settlement agreement. Cardinal claims entitlement to $3.5 million, plus
attorneys' fees and costs. CCI is defending vigorously against the claims made
in the arbitration.
On August 29, 1997, two lawsuits were commenced against SFX and its
directors in the Court of Chancery of the State of Delaware (New Castle County).
The plaintiffs in the lawsuits are Harbor Finance Partners (C.A. No. 15891) and
Steven Lieberman (C.A. No. 15901). The complaints are identical and allege that
the consideration to be paid as a result of the Merger to the holders of the CCI
Class A Common Stock is unfair and that the individual defendants have breached
their fiduciary duties. Both complaints seek to have the actions certified as
class actions and seek to enjoin the Merger or, in the alternative, monetary
damages. The defendants have filed answers denying the allegations, and
discovery has commenced. The parties have agreed that the lawsuits may be
consolidated in one action entitled In Re SFX Broadcasting, Inc. Shareholders
Litigation (C.A. No. 15891).
On March 17, 1998, the parties entered into a Memorandum of Understanding,
pursuant to which the parties reached an agreement providing for a settlement of
the action (the "Settlement"). Pursuant to the Settlement, SFX agreed not to
seek an amendment to the merger agreement to reduce the consideration to be
received by the stockholders of SFX in the Merger in order to offset SFX
Entertainment's indemnity obligations. The Settlement also provides for SFX to
pay plaintiff's counsel an aggregate of $950,000, including all fees and
expenses as approved by the court. The Settlement is conditioned on the (a)
consummation of the Merger, (b) completion of the confirmatory discovery and (c)
approval of the court. Pursuant to the Settlement, the defendants have denied,
and continue to deny, that they have acted in bad faith or breached any
fiduciary duty. There can be no assurance that the court will approve the
Settlement on the terms and conditions provided for therein, or at all. The
parties currently are engaging in confirmatory discovery.
On July 13, 1998, Noddings Investment Group, Inc. and Noddings Warrant
Limited Partnership ("Noddings") filed Civil Action No. 16538 in the Court of
Chancery of the State of Delaware in and for New Castle County against CCI.
Noddings alleges that CCI breached a March 23, 1994, Warrant Agreement that
Noddings contends requires CCI to permit Noddings to exercise warrants in
exchange for cash and shares of stock of SFX Entertainment, Inc. ("SFX
Entertainment"), a former subsidiary of SFX which was spun-off prior to the
Merger. Specifically, Noddings alleges that CCI has violated the Warrant
Agreement by permitting Noddings to receive cash in exchange for its warrants,
but refusing to convey shares of stock of SFX Entertainment. In addition to
suing on its own behalf, Noddings is seeking to prosecute the action on behalf
of a putative class comprised of all persons who owned equivalent warrants on
April 21, 1998, (the date immediately following the record date of the
distribution of stock of SFX Entertainment to holders of the stock of SFX) and
their transferees and successors in interest. Noddings has requested that the
Court (i) declare that on the exercise of its warrants CCI transmit to
plaintiffs and members of the class that it seeks to represent $22.3725 in cash
per warrant and .2983 shares of common stock of SFX Entertainment per warrant,
(ii) require CCI to pay .2983 shares of common stock of SFX Entertainment per
warrant and, (if not previously paid) $22.3725 in cash, to any putative class
member that has exercised or exercises warrants after
27
<PAGE> 29
April 20, 1998, (iii) in the alternative, award plaintiffs and members of the
putative class monetary damages in an amount to be determined at trial, and (iv)
award costs and attorneys' fees.
On July 24, 1998 in connection with Capstar Broadcasting's pending
acquisition of Triathlon, Capstar Broadcasting was notified of an action filed
on behalf of all holders of depository shares of Triathlon against Triathlon,
its directors, and Capstar Broadcasting. The action was filed in the Court of
Chancery of the State of Delaware in and for New Castle County, Delaware. The
complaint alleges that Triathlon and its directors breached their fiduciary
duties to the class of depository shareholders by agreeing to a transaction with
Capstar Broadcasting that allegedly favored the Class A common shareholders at
the expense of the depository shareholders. Capstar Broadcasting is accused of
knowingly aiding and abetting the breaches of fiduciary duties allegedly
committed by the other defendants. Capstar Broadcasting expects to file a motion
to dismiss at the appropriate time.
See Part I Item 1 Note 10 to the June 30, 1998 unaudited financial
statements.
ITEM 2. CHANGES IN SECURITIES.
On March 26, 1998, Capstar Radio announced an offer to purchase for cash
any and all of its $76,808,000 aggregate principal amount of 13 1/4% Capstar
Radio Notes. On April 28, 1998, Capstar Radio purchased all of the outstanding
13 1/4% Capstar Radio Notes for an aggregate purchase price of $90.2 million,
including a $10.7 million purchase premium and $2.7 million of accrued interest,
resulting in an extraordinary loss, net of tax, of approximately $4.7 million,
which was recognized in the second quarter of 1998.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
(a) Exhibits
<TABLE>
<CAPTION>
EXHIBIT
NUMBER DESCRIPTION
------- -----------
<C> <S>
10.1 -- Employment Agreement, dated May 4, 1998, by and among
Capstar Broadcasting, Capstar Employee Management
Company, Inc. and James P. Donahoe.(1)
10.2 -- Fourth Amendment to Affiliate Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
Capstar Partners, the securityholders listed therein and
Hicks Muse.(1)
10.3 -- Third Amendment to Management Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
Capstar Partners, the securityholders listed therein and
Hicks Muse.(1)
10.4 -- Amended and Restated GulfStar Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
the securityholders listed therein and Hicks Muse.(1)
10.5 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 930,000 shares of Class C Common
Stock.(2)
10.6 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 255,317 shares of Class C Common
Stock.(3)
10.7 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 323,120 shares of Class C Common
Stock.(4)
10.8 -- Warrant dated April 1, 1998, issued to R. Steven Hicks
for 187,969 shares of Class C Common Stock.(5)
10.9 -- Warrant dated April 1, 1998, issued to R. Steven Hicks
for 500,000 shares of Class C Common Stock.(6)
10.10 -- Warrant dated April 1, 1998, issued to William S.
Banowsky, Jr. for 150,000 shares of Class A Common
Stock.(7)
10.11 -- Warrant dated April 1, 1998, issued to Paul D. Stone for
150,000 shares of Class A Common Stock.(8)
</TABLE>
28
<PAGE> 30
<TABLE>
<CAPTION>
EXHIBIT
NUMBER DESCRIPTION
------- -----------
<C> <S>
10.12 -- Warrant dated July 5, 1998, issued to D. Geoffrey
Armstrong for 200,000 shares of Class A Common Stock.(9)
10.13 -- Employment Agreement, dated July 5, 1998, by and between
Capstar Broadcasting and D. Geoffrey Armstrong.(11)
10.14 -- Agreement and Plan of Merger, dated July 23, 1998, among
Capstar Radio, TBC Radio Acquisition Corp. and Triathlon
Broadcasting Company.(11)
10.15 -- Credit Agreement, dated as of May 29, 1998, among Capstar
Radio, as the borrower, Capstar Broadcasting, Capstar
Partners and the financial institutions party
thereto.(10)
10.16 -- Amendment to Letter Agreement, dated February 20, 1998,
between Chancellor Media and Capstar Broadcasting.(1)
10.17 -- Note, dated May 29, 1998, made payable by Capstar
Broadcasting to Chancellor Media Corporation of Los
Angeles.(10)
10.18 -- Capstar Broadcasting Corporation Pledge Agreement, dated
May 29, 1998, between Capstar Broadcasting and Chancellor
Media Corporation of Los Angeles.(10)
10.19 -- Asset Exchange Agreement, dated as of May 29, 1998, among
Chancellor Media Corporation of Los Angeles, Chancellor
Media Licensee Company, SFX Texas Limited Partnership and
SFXTX Limited Partnership.(10)
27.1 -- Financial Data Schedule.*
</TABLE>
- ---------------
* Filed herewith.
(1) Incorporated by reference to Capstar Broadcasting's Registration Statement
on Form S-1, dated May 26, 1998, File No. 333-48819.
(2) Incorporated by reference to Exhibit 10.6 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(3) Incorporated by reference to Exhibit 10.7 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(4) Incorporated by reference to Exhibit 10.8 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(5) Incorporated by reference to Exhibit 10.9 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(6) Incorporated by reference to Exhibit 10.10 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(7) Incorporated by reference to Exhibit 10.12 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(8) Incorporated by reference to Exhibit 10.11 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(9) Incorporated by reference to Exhibit 99.8 of Capstar Broadcasting's
Registration Statement on Form S-8, dated July 27, 1998, File No.
333-59937.
(10) Incorporated by reference to Capstar Broadcasting's Current Report on Form
8-K, dated May 29, 1998, File No. 333-48819.
(11) Incorporated by reference to Capstar Broadcasting's Quarterly Report on
Form 10-Q for the Quarter Ended June 30, 1998, File No. 333-48819.
29
<PAGE> 31
(b) Reports on Form 8-K
The following reports on Form 8-K were filed by Capstar Partners during the
three months ended June 30, 1998:
Current Report on Form 8-K, filed April 6, 1998, relating to the offer
to purchase the 13 1/4% Notes. Items 5 and 7 were reported.
Current Report on Form 8-K/A, filed April 14, 1998, relating to the
acquisition of Patterson Broadcasting, Inc. Item 7 was reported.
Current Report on Form 8-K/A, filed April 21, 1998, relating to the
offer to purchase the 13 1/4% Capstar Radio Notes. Items 5 and 7 were
reported.
Current Report on Form 8-K, filed May 8, 1998, relating to the offer
to purchase the 13 1/4% Capstar Radio Notes. Items 5 and 7 were reported.
Current Report on Form 8-K, filed June 15, 1998, relating to the
acquisition of SFX Broadcasting, Inc. and related transactions. Items 2 and
7 were reported.
30
<PAGE> 32
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
Capstar Broadcasting Partners, Inc. has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.
CAPSTAR BROADCASTING PARTNERS, INC.
By: /s/ PAUL D. STONE
------------------------------------
Paul D. Stone
Executive Vice President and
Chief Financial Officer
Date: August 12, 1998
31
<PAGE> 33
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
EXHIBIT
NUMBER DESCRIPTION
------- -----------
<C> <S>
10.1 -- Employment Agreement, dated May 4, 1998, by and among
Capstar Broadcasting, Capstar Employee Management
Company, Inc. and James P. Donahoe.(1)
10.2 -- Fourth Amendment to Affiliate Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
Capstar Partners, the securityholders listed therein and
Hicks Muse.(1)
10.3 -- Third Amendment to Management Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
Capstar Partners, the securityholders listed therein and
Hicks Muse.(1)
10.4 -- Amended and Restated GulfStar Stockholders Agreement,
dated May 18, 1998, by and among Capstar Broadcasting,
the securityholders listed therein and Hicks Muse.(1)
10.5 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 930,000 shares of Class C Common
Stock.(2)
10.6 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 255,317 shares of Class C Common
Stock.(3)
10.7 -- Amended and Restated Warrant dated April 1, 1998, issued
to R. Steven Hicks for 323,120 shares of Class C Common
Stock.(4)
10.8 -- Warrant dated April 1, 1998, issued to R. Steven Hicks
for 187,969 shares of Class C Common Stock.(5)
10.9 -- Warrant dated April 1, 1998, issued to R. Steven Hicks
for 500,000 shares of Class C Common Stock.(6)
10.10 -- Warrant dated April 1, 1998, issued to William S.
Banowsky, Jr. for 150,000 shares of Class A Common
Stock.(7)
10.11 -- Warrant dated April 1, 1998, issued to Paul D. Stone for
150,000 shares of Class A Common Stock.(8)
10.12 -- Warrant dated July 5, 1998, issued to D. Geoffrey
Armstrong for 200,000 shares of Class A Common Stock.(9)
10.13 -- Employment Agreement, dated July 5, 1998, by and between
Capstar Broadcasting and D. Geoffrey Armstrong.(11)
10.14 -- Agreement and Plan of Merger, dated July 23, 1998, among
Capstar Radio, TBC Radio Acquisition Corp. and Triathlon
Broadcasting Company.(11)
10.15 -- Credit Agreement, dated as of May 29, 1998, among Capstar
Radio, as the borrower, Capstar Broadcasting, Capstar
Partners and the financial institutions party
thereto.(10)
10.16 -- Amendment to Letter Agreement, dated February 20, 1998,
between Chancellor Media and Capstar Broadcasting.(1)
10.17 -- Note, dated May 29, 1998, made payable by Capstar
Broadcasting to Chancellor Media Corporation of Los
Angeles.(10)
10.18 -- Capstar Broadcasting Corporation Pledge Agreement, dated
May 29, 1998, between Capstar Broadcasting and Chancellor
Media Corporation of Los Angeles.(10)
10.19 -- Asset Exchange Agreement, dated as of May 29, 1998, among
Chancellor Media Corporation of Los Angeles, Chancellor
Media Licensee Company, SFX Texas Limited Partnership and
SFXTX Limited Partnership.(10)
27.1 -- Financial Data Schedule.*
</TABLE>
<PAGE> 34
- ---------------
* Filed herewith.
(1) Incorporated by reference to Capstar Broadcasting's Registration Statement
on Form S-1, dated May 26, 1998, File No. 333-48819.
(2) Incorporated by reference to Exhibit 10.6 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(3) Incorporated by reference to Exhibit 10.7 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(4) Incorporated by reference to Exhibit 10.8 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(5) Incorporated by reference to Exhibit 10.9 of Capstar Broadcasting's Current
Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(6) Incorporated by reference to Exhibit 10.10 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(7) Incorporated by reference to Exhibit 10.12 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(8) Incorporated by reference to Exhibit 10.11 of Capstar Broadcasting's
Current Report on Form 8-K, dated May 29, 1998, File No. 333-48819.
(9) Incorporated by reference to Exhibit 99.8 of Capstar Broadcasting's
Registration Statement on Form S-8, dated July 27, 1998, File No.
333-59937.
(10) Incorporated by reference to Capstar Broadcasting's Current Report on Form
8-K, dated May 29, 1998, File No. 333-48819.
(11) Incorporated by reference to Capstar Broadcasting's Quarterly Report on
Form 10-Q for the Quarter Ended June 30, 1998, File No. 333-48819.
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> JUN-30-1998
<CASH> 33,475
<SECURITIES> 0
<RECEIVABLES> 133,973
<ALLOWANCES> 6,916
<INVENTORY> 0
<CURRENT-ASSETS> 241,138
<PP&E> 236,561
<DEPRECIATION> 18,066
<TOTAL-ASSETS> 4,721,532
<CURRENT-LIABILITIES> 349,252
<BONDS> 1,300,478
391,173
0
<COMMON> 2,796
<OTHER-SE> 1,508,739
<TOTAL-LIABILITY-AND-EQUITY> 4,721,532
<SALES> 0
<TOTAL-REVENUES> 175,997
<CGS> 0
<TOTAL-COSTS> 177,314
<OTHER-EXPENSES> (1,353)
<LOSS-PROVISION> 2,050
<INTEREST-EXPENSE> 36,844
<INCOME-PRETAX> (38,858)
<INCOME-TAX> (5,296)
<INCOME-CONTINUING> (36,180)
<DISCONTINUED> 0
<EXTRAORDINARY> 7,305
<CHANGES> 0
<NET-INCOME> (43,485)
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
