<PAGE> 1
As filed with the Securities and Exchange Commission on November 15, 1998
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the quarterly period ended September 30, 1998.
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.
For the transition period from_______________to_______________
Commission File Number: 0-25206
<TABLE>
<CAPTION>
<S> <C>
LIN HOLDINGS CORP. LIN TELEVISION CORPORATION
- ------------------------------------------------------ ------------------------------------------------------
(Exact name of registrant as specified in its charter) (Exact name of registrant as specified in its charter)
</TABLE>
DELAWARE DELAWARE
------------------------------- -------------------------------
(State or other jurisdiction of (State or other jurisdiction of
incorporation or organization) incorporation or organization)
75-2733097 13-3581627
- ------------------------------------ ------------------------------------
(I.R.S. Employer Identification No.) (I.R.S. Employer Identification No.)
1 RICHMOND SQUARE, SUITE 230E, PROVIDENCE, RHODE ISLAND 02906
-------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
(401) 454-2880
----------------------------------------------------
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports 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.
[X] Yes [ ] No
NOTE:
10-Q currently presents results for two companies rather than just the parent
company on a fully consolidated basis.
<PAGE> 2
Table of Contents
Page
----
Part I. Financial Information
Item 1. Financial Statements
LIN HOLDINGS CORP.
Condensed Consolidated Balance Sheets 3
Condensed Consolidated Statements of Operations 4
Condensed Consolidated Statements of Cash Flows 5
Notes to Condensed Consolidated Financial Statements 6
LIN TELEVISION CORPORATION
Condensed Consolidated Balance Sheets 15
Condensed Consolidated Statements of Operations 16
Condensed Consolidated Statements of Cash Flows 17
Notes to Condensed Consolidated Financial Statements 18
Item 2. Management's Discussion and Analysis of Results of Operations
and Financial Condition 26
Part II. Other Information
Item 1. Legal Proceedings 36
Item 5. Contingent Matters 36
Item 6. Exhibits and Reports on Form 8-K 39
2
<PAGE> 3
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
LIN HOLDINGS CORP.
Condensed Consolidated Balance Sheets
(In thousands, except number of shares)
Holdings Predecessor
---------------------------- ------------
September 30, December 31, December 31,
1998 (Unaudited) 1997 1997
---------------- ----------- ------------
<S> <C> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents $ 38,029 $ -- $ 8,046
Accounts receivable, less allowance for doubtful
accounts (1998 - $2,141 1997 (predecessor) - $2,197) 37,356 -- 57,645
Program rights 10,862 -- 9,916
Other current assets 11,640 1 1,865
----------- ---- ---------
Total current assets 97,887 1 77,472
Property and equipment, less accumulated depreciation
and amortization 121,522 -- 107,593
Deferred financing costs 48,138 -- 5,421
Investment in joint venture 72,007 -- 473
Intangible assets, less accumulated amortization 1,450,821 369,588
Program rights and other noncurrent assets 7,392 -- 8,779
----------- ---- ---------
Total assets $ 1,797,767 $ 1 $ 569,326
=========== ==== =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 7,102 $ -- $ 7,553
Program obligations 11,243 -- 11,320
Accrued income taxes 2,478 -- 3,444
Current portion of long-term debt 7,742 -- -
Accrued interest expense 2,854 -- 265
Other accruals 22,014 -- 20,624
----------- ---- ---------
Total current liabilities 53,433 -- 43,206
Long-term debt, excluding current portion 672,893 -- 260,000
Deferred income taxes 523,294 -- 65,248
Other noncurrent liabilities 11,051 -- 8,307
----------- ---- ---------
Total liabilities 1,260,671 -- 376,761
----------- ---- ---------
Stockholders' equity:
Preferred stock, $0.01 par value:
Authorized shares - (1998 - none, 1997 -
none, 1997 (predecessor) - 15,000,000)
Issued and outstanding shares - none -- -- --
Common stock, $0.01 par value:
Authorized shares - (1998-1,000, 1997-1,000,
1997 (predecessor) - 90,000,000)
Issued and outstanding shares - (1998-1,000; 1997-1,000, -- -- 299
1997 (predecessor) - 29,857,000)
Treasury stock (79 shares at cost) -- -- (3)
Additional paid-in capital 559,048 1 283,177
Accumulated deficit (21,952) -- (90,908)
----------- ---- ---------
Total stockholders' equity 537,096 1 192,565
----------- ---- ---------
Total liabilities and stockholders' equity $ 1,797,767 $ 1 $ 569,326
=========== ==== =========
The accompanying notes are an integral part of the condensed consolidated financial statements.
NOTE - The December 31, 1997 information was derived from the audited financial
</TABLE>
statements at that date.
3
<PAGE> 4
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
LIN HOLDINGS CORP.
Condensed Consolidated Statements of Operations (Unaudited)
(In Thousands)
<TABLE>
<CAPTION>
Holdings Predecessor Holdings Predecessor Predecessor
------------------ ------------------- ------------------ ------------- ------------------
Three Months Three Months Period from Period from Nine Months
Ended Ended March 3 - January 1 - Ended
September 30, 1998 September 30, 1997 September 30, 1998 March 2, 1998 September 30, 1997
------------------ ------------------- ------------------ ------------- ------------------
<S> <C> <C> <C> <C> <C>
Net revenues $ 55,778 $ 71,911 $ 133,770 43,804 $ 216,878
Operating costs and expenses
Direct operating 16,520 19,561 37,254 11,117 56,094
Selling, general and administrative 12,484 15,142 30,848 11,701 49,385
Corporate 2,216 1,751 4,970 1,170 5,301
KXTX management fee 3,055 -- 3,055 -- --
Amortization of program rights 3,187 4,025 7,243 2,743 11,684
Depreciation and amortization of
intangible assets 13,750 6,303 31,855 4,581 19,003
Tower write-offs -- -- -- -- 2,697
-------- -------- --------- ------- ---------
Total operating costs and expenses 51,212 46,782 115,225 31,312 144,164
-------- -------- --------- ------- ---------
Operating income 4,566 25,129 18,545 12,492 72,714
Other (income) expense:
Interest expense 15,690 5,429 37,381 2,764 16,652
Investment income (451) (284) (738) (98) (971)
Loss on investment in joint venture 2,560 267 4,722 244 1,132
Merger expense -- 3,873 -- 8,616 3,873
-------- -------- --------- ------- ---------
Total other expense 17,799 9,285 41,365 11,526 20,686
-------- -------- --------- ------- ---------
Income (loss) before provision for
(benefit from) income taxes (13,233) 15,844 (22,820) 966 52,028
Provision for (benefit from) income (246) 5,909 (868) 3,710 19,406
taxes -------- -------- --------- ------- ---------
Net income (loss) $(12,987) $ 9,935 $ (21,952) (2,744) $ 32,622
======== ======== ========= ======= =========
</TABLE>
The accompanying notes are an integral part of the condensed consolidated
financial statements.
4
<PAGE> 5
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
LIN HOLDINGS CORP.
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
<TABLE>
<CAPTION>
Holdings Predecessor Predecessor
------------------ ------------- ------------------
Period from Period from Nine Months
March 3 - January 1 - Ended
September 30, 1998 March 2, 1998 September 30, 1997
------------------ ------------- ------------------
<S> <C> <C> <C>
OPERATING ACTIVITIES:
Net income (loss) $ (21,952) $ (2,744) $ 32,622
Adjustments to reconcile net income (loss) to net
cash provided by operating activities:
Depreciation and amortization (includes amortization
of financing costs and notes discounts) 46,634 4,714 19,678
Amortization of program rights 7,243 2,743 11,684
KXTX management fee 3,055 -- --
Tax benefit from exercises of stock options -- 10,714 --
Deferred income taxes (255) 149 2,872
Net loss (gain) on disposition of assets (54) 19 2,248
Program payments (6,780) (4,157) (10,044)
Investment in joint venture 4,722 244 1,132
Provision for doubtful accounts 153 98 195
Changes in operating assets and liabilities, net of acquisitions
and disposals:
Accounts receivable (4,513) 7,695 (1,565)
Program rights, net of program obligations (161) (45) 4
Other assets 9,506 (19,102) (440)
Accounts payable (264) 1,187 1,031
Accrued income taxes (891) 1,777 (561)
Accrued interest expense 2,854 74 (126)
Other accruals (3,541) 5,050 2,926
----------- -------- --------
Net cash provided by operating activities 35,756 8,416 61,656
----------- -------- --------
INVESTING ACTIVITIES:
Capital expenditures (6,133) (1,221) (12,970)
Proceeds from asset dispositions 46 3 3,133
Investment in joint venture (250) (250) (1,000)
Contribution of KXAS-TV to station joint venture 815,500 -- --
Acquisition of LIN Television Corporation (1,723,656) -- --
----------- -------- --------
Net cash used in investing activities (914,493) (1,468) (10,837)
----------- -------- --------
FINANCING ACTIVITIES:
Proceeds from exercises of stock options and
sale of Employee Stock Purchase Plan shares -- 1,071 2,687
Treasury stock purchases -- -- (816)
Principal payments on long-term debt (260,000) -- (55,000)
Proceeds from long-term debt 668,929 -- --
Loan fees incurred on long-term debt (51,211) -- --
Proceeds from sale of Common Stock 558,123 -- --
Proceeds from capital contributions 1,000 -- --
Cash exercise of options (75) -- --
----------- -------- --------
Net cash provided by (used in) financing activities 916,766 1,071 (53,129)
----------- -------- --------
Net increase (decrease) in cash and cash equivalents 38,029 8,019 (2,310)
Cash and cash equivalents at the beginning of the period -- 8,046 27,952
----------- -------- --------
Cash and cash equivalents at the end of the period $ 38,029 $ 16,065 $ 25,642
=========== ======== ========
</TABLE>
The accompanying notes are an integral part of the condensed consolidated
financial statements.
5
<PAGE> 6
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
LIN HOLDINGS CORP.
Notes to Condensed Consolidated Financial Statements
(unaudited)
NOTE 1 - BASIS OF PRESENTATION:
LIN Holdings Corp. ("Holdings") was formed on July 18, 1997. On the same
date, LIN Acquisition Company ("LIN Acquisition") was formed as a wholly-owned
subsidiary of Holdings to acquire LIN Television Corporation ("LIN Television"
or "Predecessor" prior to the Merger (as defined) and the "Company" following
the Merger,) pursuant to the Merger Agreement (as defined), see Note 2.
The condensed consolidated financial statements have been prepared without
audit, pursuant to the rules and regulations of the Securities and Exchange
Commission. Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations.
In the opinion of management, the accompanying unaudited interim financial
statements contain all adjustments (consisting of normal recurring adjustments)
necessary to present fairly the financial position, results of operations and
cash flows of Holdings and its subsidiaries for the periods presented. The
interim results of operations are not necessarily indicative of the results to
be expected for the full year.
The consolidated financial statements include the accounts of Holdings and
its subsidiaries, all of which are wholly-owned. All significant intercompany
balances and transactions have been eliminated in consolidation.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of the financial
statements and the reported amounts of revenues and expenses during the reported
periods. Actual results could differ from those estimates.
All of the Company's direct and indirect consolidated subsidiaries fully
and unconditionally guarantee the Company's Senior Subordinated Notes (as
defined) on a joint and several basis. Holdings and the Company conduct their
business through their subsidiaries, and have no operations or assets other than
their investments in their subsidiaries. Accordingly, no separate or additional
financial information about the subsidiaries is provided.
NOTE 2 - MERGER:
Holdings and LIN Acquisition, two newly formed affiliates of Hicks, Muse,
Tate & Furst Incorporated ("Hicks Muse"), entered into an Agreement and Plan of
Merger with LIN Television on August 12, 1997 (as amended, the "Merger
Agreement"). Pursuant to, and upon the terms and conditions of, the Merger
Agreement, Holdings acquired LIN Television (the "Acquisition") on March 3, 1998
by merging LIN Acquisition, its wholly-owned subsidiary, with and into LIN
Television (the "Merger"), with LIN Television surviving the merger and becoming
a direct, wholly-owned subsidiary of Holdings. The total purchase price for the
common equity of LIN Television was approximately $1.7 billion. In addition, the
Company refinanced $260.2 million of LIN Television's indebtedness and incurred
acquisition costs of approximately $32.2 million.
6
<PAGE> 7
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
The Acquisition was funded by (i) $6.9 million of excess cash on the LIN
Television balance sheet; (ii) $50.0 million aggregate principal amount of
senior secured Tranche A term loans ("Tranche A Term Loans"); (iii) $120.0
million aggregate principal of senior secured Tranche B term loans ("Tranche B
Term Loans"); (iv) $299.3 million of gross proceeds from the issuance of $300.0
million aggregate principal amount of 8 3/8% senior subordinated notes due 2008
("Senior Subordinated Notes"); (v) $199.6 million of gross proceeds from the
issuance by Holdings of $325.0 million aggregate principal amount at maturity of
10% senior discount notes due 2008 ("Senior Discount Notes"), which proceeds
were contributed by Holdings to the common equity of the Company; (vi) $815.5
million of proceeds of the GECC Note (as defined); and (vii) $558.1 million of
common equity provided by affiliates of Hicks Muse, management and other
co-investors to the equity of the corporate parents of Holdings, which in turn,
through Holdings, contributed such amount to the common equity of the Company
(collectively, the "Financings"). Such Senior Subordinated Notes and the Senior
Discount Notes were subsequently registered with the Securities and Exchange
Commission (the "SEC") pursuant to a Registration Statement filed on August 12,
1998.
In connection with the Acquisition, Hicks Muse and NBC formed a television
station joint venture (the "Joint Venture"). The Joint Venture consists of
KXAS-TV, formerly LIN Television's Dallas-Fort Worth NBC affiliate, and KNSD-TV,
formerly NBC's San Diego station. A wholly-owned subsidiary of NBC is the
general partner of the Joint Venture (the "NBC General Partner") and NBC
operates the stations owned by the Joint Venture. The NBC General Partner holds
an approximate 80% equity interest and the Company holds an approximate 20%
equity interest in the Joint Venture (see Note 7). General Electric Capital
Corporation ("GECC") provided debt financing for the Joint Venture in the form
of an $815.5 million 25-year non-amortizing senior secured note bearing an
initial interest rate of 8.0% per annum (the "GECC Note"). The Company expects
that the interest payments on the GECC Note will be serviced solely by the cash
flows of the Joint Venture.
The GECC Note was issued by LIN Television of Texas, L.P., the Company's
indirect wholly-owned partnership ("LIN Texas"), which distributed the proceeds
to the Company to finance a portion of the cost of the Acquisition. The
obligations to GECC under the GECC Note were assumed by the Joint Venture and
LIN Texas was simultaneously released from all obligations under the GECC Note.
The GECC Note is not an obligation of Holdings, the Company or any of their
respective subsidiaries, and has recourse only to the Joint Venture, the
Company's equity interest therein and to one of Holdings' two corporate parents
pursuant to a guarantee.
In connection with the formation of the Joint Venture, the Company received
an extension of its NBC network affiliation agreements to 2010 and the option
(exercisable through December 31, 1999) to purchase WVTM-TV, the NBC affiliate
in Birmingham, Alabama.
The Acquisition was accounted for as a purchase and 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 of purchase price
over the fair value of net tangible assets acquired is allocated to intangible
assets, primarily to FCC licenses, network affiliations and goodwill. The
results of operations associated with the acquired assets and liabilities have
been included in the accompanying statements from the date of acquisition on
March 3, 1998 through September 30, 1998.
7
<PAGE> 8
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
The Acquisition is summarized as follows:
Assets acquired and liabilities assumed (in thousands)
Working capital, including cash of $9,185 .. $ 23,646
Property and equipment ..................... 124,752
Other noncurrent assets .................... 81,114
Intangible assets .......................... 1,472,304
Deferred tax liability ..................... (523,549)
Other noncurrent liabilities ............... (1,908)
===========
Total acquisition .......................... $ 1,176,359
===========
The following summarizes pro forma consolidated results of operations for
the three and nine month periods ended September 30, 1998 and 1997, as if the
Acquisition and the Joint Venture had taken place on January 1, 1997 (in
thousands):
<TABLE>
<CAPTION>
Three Months Ended September 30 Nine Months Ended September 30
------------------------------- -------------------------------
1998 1997 1998 1997
--------- --------- --------- ----------
<S> <C> <C> <C> <C>
Net Revenue ............ $ 55,777 $ 49,587 $ 164,395 $ 146,376
Operating Income ....... 4,565 3,116 18,582 3,985
Net Loss ............... (12,987) (11,392) (33,862) (37,457)
</TABLE>
The pro forma results do not necessarily represent results that would have
occurred if the Acquisition and Joint Venture had taken place on the dates
indicated nor are they necessarily indicative of the results of future
operations.
Later this year, the Company expects to acquire from AT&T Corporation
("AT&T") the assets of WOOD-TV and the LMA rights related to WOTV-TV
(collectively, the "Grand Rapids Stations"), both of which stations are located
in the Grand Rapids-Kalamazoo-Battle Creek market (the "Grand Rapids
Acquisition"). The Company currently provides services to the Grand Rapids
Stations pursuant to a consulting agreement with AT&T. The total purchase price
for the Grand Rapids Acquisition will be approximately $125.5 million, plus
accretion of 8.0% which commenced on January 1, 1998. The Grand Rapids
Acquisition is expected to be funded by $125.0 million of additional Tranche A
Term Loans. For the fiscal year ended December 31, 1997, the Grand Rapids
Stations generated net revenues and operating income of $28.4 million and $8.2
million, respectively. The historical and pro forma financial information
provided above does not give effect to the Grand Rapids Acquisition.
NOTE 3 - RECENT DEVELOPMENTS:
On July 7, 1998, Ranger Equity Holdings Corporation ("Ranger"), the
indirect parent company of Holdings and the Company, and Chancellor Media
Corporation ("Chancellor"), entered into an Agreement and Plan of Merger (the
"Chancellor Merger Agreement"). Pursuant to the Chancellor Merger Agreement,
Ranger will be merged with and into Chancellor (the "Chancellor Merger"), with
Chancellor continuing as the surviving corporation. Following the Chancellor
Merger, Holdings will become a direct subsidiary of Ranger and the Company will
become an indirect wholly owned subsidiary of Holdings. The Chancellor Merger is
subject to regulatory and Ranger and Chancellor shareholder approval. In
connection with the
8
<PAGE> 9
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
Chancellor Merger Agreement, the majority stockholder of Ranger has entered into
a voting agreement whereby the approval of Ranger's Stockholders has been
assured.
On August 1, 1998, LIN Television of Texas, L.P. ("LIN Texas") and
Southwest Sports Group, Inc., a Delaware corporation ("SSG") and an entity in
which a partner of Hicks Muse has a substantial economic interest, entered into
an Asset Purchase Agreement (the "SSG Agreement") pursuant to which LIN Texas
will assign the purchase option on and sell the assets of KXTX-TV to SSG. In
exchange, LIN Texas will receive 500,000 shares of SSG's Series A Convertible
Preferred Stock, par value $100.00 per share ("SSG Preferred Stock"). Following
the completion of the transactions contemplated by the SSG Agreement (expected
by the end of this year), LIN Texas will be entitled to receive dividends at the
per annum rate of 6% of par value prior to the payment by SSG of any dividend in
respect of its common stock ("SSG Common Stock") or any other junior securities.
At the option of SSG, dividends will be payable either in kind or in cash. LIN
Texas will have the right, upon the earlier of (i) the third anniversary of the
issuance of the SSG Preferred Stock and (ii) an initial public offering of SSG
Common Stock, to convert its shares of SSG Preferred Stock into shares of SSG
Common Stock at a conversion rate equal to the par value per share of the SSG
Preferred Stock ( plus accrued and unpaid dividends thereon) divided by the fair
market value per share of the SSG Common Stock. SSG will have the right, at its
sole option, to redeem the SSG Preferred Stock at a par value (plus accrued and
unpaid dividends thereon) at any time. The Company does not expect to realize a
significant gain or loss as a result of this transaction.
Subject to the terms of the SSG Agreement and the satisfaction of certain
conditions, including the receipt of National Hockey League and Major League
Baseball approvals and SSG's consummation of certain other business
acquisitions, it is expected that the purchase option assignment and sale of
KXTX-TV will be consummated by the end of 1998.
Also, on August 1, 1998, LIN Texas and Southwest Sports Television Inc.
("SST"), an affiliate of SSG entered into a Sub-Programming Agreement pursuant
to which SST renders certain services with respect to KXTX-TV in exchange for a
management fee equal to the cash receipts of the station less operating and
other expenses. For the quarter ending September 30, 1998, the management fee
due to SST was $3.1 million.
NOTE 4 - RELATED PARTY TRANSACTIONS:
In connection with the Acquisition, Holdings, the Company and certain of
their respective affiliates (collectively, the "Clients") entered into a
ten-year agreement (the "Monitoring and Oversight Agreement") with Hicks, Muse &
Co. Partners, L.P., ("Hicks Muse Partners"), an affiliate of Hicks Muse,
pursuant to which the Clients have agreed to pay Hicks Muse Partners an annual
fee (payable quarterly) for oversight and monitoring services to the Clients.
The aggregate annual fee is adjustable on January 1 of each calendar year to an
amount equal to 1.0% of the budgeted consolidated annual earnings before
interest, tax, depreciation and amortization ("EBITDA") of Holdings and its
subsidiaries for the then-current fiscal year. Upon the acquisition by Holdings
and its subsidiaries of another entity or business, the fee shall be adjusted
prospectively in the same manner using the pro forma consolidated annual EBITDA
of Holdings and its subsidiaries. In no event shall the annual fee be less than
$1,000,000. Hicks Muse Partners is also entitled to reimbursement for any
expenses incurred by it in connection with rendering services allocable to the
Company and Holdings. In connection with the Chancellor Merger Agreement, Hicks
Muse Partners has agreed to terminate the Monitoring and Oversight Agreement for
a one-time cash payment of $11.0 million due at closing of the Chancellor
Merger.
In connection with the Acquisition, the Clients also entered into a
ten-year agreement (the "Financial Advisory Agreement") with Hicks Muse
Partners, pursuant to which Hicks Muse Partners
9
<PAGE> 10
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
received a financial advisory fee at the closing of the Acquisition as
compensation for its services as financial advisor to the Clients in connection
with the Acquisition. Hicks Muse Partners will receive a fee from LIN Television
of $11.0 million in cash at the closing of the Chancellor Merger as compensation
for its services as financial advisor to the Clients in connection with the
Chancellor Merger. Following the Chancellor Merger, Hicks Muse Partners also
will be entitled to receive a "market fee" for the services it provides in each
subsequent transaction in which a Client (which shall not include Chancellor) is
involved.
NOTE 5 - INTANGIBLE ASSETS:
Intangible assets consisted of the following at (in thousands):
<TABLE>
<CAPTION>
Holdings Predecessor
September 30, 1998 December 31, 1997
------------------ ----------------
<S> <C> <C>
FCC licenses and network affiliations ... $ 807,029 $ 312,450
Goodwill ................................ 666,259 128,043
----------- ---------
1,473,288 440,493
Less accumulated amortization ........... (22,467) (70,905)
=========== =========
$ 1,450,821 $ 369,588
=========== =========
</TABLE>
Intangible assets represent the excess of the purchase price over the
estimated fair value of identifiable assets acquired in business acquisitions,
and are being amortized straight-line over 40 years. The Company periodically
evaluates intangible assets for potential impairment. At this time, in the
opinion of the management, no impairment has occurred.
NOTE 6 - LONG-TERM DEBT:
Long-term debt consisted of the following at (in thousands):
<TABLE>
<CAPTION>
Holdings Predecessor
September 30, December 31,
1998 1998
------------- ------------
<S> <C> <C>
Senior credit facilities .................... $ 170,000 $260,000
8 3/8% Senior subordinated notes due 2008 ... 299,324 --
10% Senior discount notes due 2008 .......... 211,311 --
--------- --------
Total debt ................................. 680,635 260,000
Less current portion ........................ (7,742) --
========= ========
Total long-term debt ........................ $ 672,893 $260,000
========= ========
</TABLE>
SENIOR CREDIT FACILITIES
On March 3, 1998, Holdings and the Company entered into a credit agreement
(the "Credit Agreement") with the Chase Manhattan Bank, as administrative agent
(the "Agent"), and the lenders named therein. Under the Credit Agreement, the
Company established a $295 million term loan facility, a $50 million revolving
facility, and a $225 million incremental term loan facility (collectively, the
"Senior Credit Facilities"). Borrowings under the Senior Credit Facilities and
part of the proceeds from the 8 3/8% Senior Subordinated Notes were used to
repay LIN Television's existing debt.
10
<PAGE> 11
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
Borrowings under the Senior Credit Facilities bear interest at a rate
based, at the option of the Company, on an adjusted London interbank offered
rate ("Adjusted LIBOR"), or the highest of the Agent's prime rates, certificate
of deposits rate plus 1.00%, or the Federal Funds effective rate plus 1/2 of
1.00% (the "Alternate Base Rate"), plus an incremental rate based on the
Company's financial performance. As of September 30, 1998, the interest rates on
the $50 million Tranche A term loan and the $120 million Tranche B term loan
were 6.88% and 7.38%, respectively, based on the Adjusted LIBOR. The Company is
required to pay quarterly commitment fees ranging from 0.25% to 0.50%, based
upon the Company's leverage ratio for that particular quarter on the unused
portion of the loan commitment, in addition to annual agency and other
administration fees.
The obligations of the Company under the Senior Credit Facilities will be
unconditionally and irrevocably guaranteed, jointly and severally, by Holdings
and by each existing and subsequently acquired or organized subsidiary of the
Company. In addition, substantially all of the assets of the Company and its
subsidiaries are pledged as collateral against the performance of these
obligations. Required principal repayments of amounts outstanding under the
Senior Credit Facilities commence on December 31, 1998. The Company's ability to
make additional borrowings under the Senior Credit Facilities is subject to
compliance with certain financial covenants and other conditions set forth in
the Credit Agreement. As of September 30, 1998, the Company was in compliance
with all covenants under the Credit Agreement.
SENIOR SUBORDINATED NOTES
On March 3, 1998, the Company issued $300 million aggregate principal
amount of 8 3/8% Senior Subordinated Notes due 2008 in a private placement for
net proceeds of $290.3 million. Such Senior Subordinated Notes were subsequently
registered with the SEC pursuant to a Registration Statement filed on August 12,
1998. The Senior Subordinated Notes are unsecured obligations of the Company,
subordinated in right of payment to all existing and any future senior
indebtedness of the Company. The Senior Subordinated Notes are fully and
unconditionally guaranteed, on a joint and several basis, by all wholly-owned
subsidiaries of the Company. Interest on the Senior Subordinated Notes accrues
at a rate of 8 3/8% per annum and is payable in cash, semi-annually in arrears,
commencing on September 1, 1998.
SENIOR DISCOUNT NOTES
In connection with the Merger on March 3, 1998, Holdings issued $325
million aggregate principal amount at maturity of 10% Senior Discount Notes due
2008 in a private placement. Such Senior Discount Notes were subsequently
registered with the SEC pursuant to a Registration Statement filed on August 12,
1998. The Senior Discount Notes were issued at a discount and generated net
proceeds of $192.6 million to Holdings. The Senior Discount Notes are unsecured
senior obligations of Holdings, and are not guaranteed. Cash interest will not
accrue or be payable on the Senior Discount Notes prior to March 1, 2003.
Thereafter, cash interest will accrue at a rate of 10% per annum and will be
payable semi-annually in arrears commencing on September 1, 2003.
11
<PAGE> 12
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
NOTE 7 - SUMMARIZED FINANCIAL INFORMATION OF THE JOINT VENTURE:
The Company owns 20% of the Joint Venture and accounts for its interest
using the equity method. The following presents the summarized financial
information of the Joint Venture (dollars in thousands):
Three Months For,the Period From
Ended September March 3 through
30, 1998 September 30, 1998
--------------- ------------------
Net Revenues.............. $ 30,023 $ 79,840
Operating Income.......... 4,250 15,811
Net Loss.................. (12,081) (21,740)
NOTE 8 - INCOME TAXES:
The provision for (benefit from) income taxes differs from the amount
computed by applying the federal statutory income tax rate of 35% to income
(loss) before income taxes due, to the effects of state income taxes and certain
expenses not deductible for tax purposes, primarily the amortization of
goodwill.
NOTE 9 - COMMITMENTS AND CONTINGENCIES:
On September 4, 1997, the Company announced that it had learned of four
lawsuits regarding the then proposed Merger. The Company and some or all of its
then present directors are defendants in all of the lawsuits. AT&T is a
defendant in three of the lawsuits, and an AT&T affiliate and Hicks Muse are
defendants in one of the lawsuits. Each of the lawsuits was filed by a purported
shareholder of the Company seeking to represent a putative class of all the
Company's public shareholders. Three of the four lawsuits were filed in Delaware
Chancery Court, while the fourth lawsuit was filed in New York Supreme Court.
While the allegations of the complaints are not identical, all of the
lawsuits basically assert that the terms of the original merger agreement were
not in the best interests of the Company's public shareholders. All of the
complaints allege breach of fiduciary duty in approving the merger agreement.
Two of the complaints also allege breach of fiduciary duty in connection with
the proposed sale of the television station WOOD-TV by AT&T to Hicks Muse and
the amendment to a Private Market Value Guarantee Agreement that was entered
into simultaneously with the first merger agreement. The complaints seek the
preliminary and permanent enjoinment of the merger or alternatively seek damages
in an unspecified amount. The complaints have not been amended to reflect the
terms of the merger itself.
The plaintiffs in each of the actions have agreed to an indefinite
extension of time for each of the defendants served to respond to the respective
complaints. No discovery has taken place.
In July 1998, a stockholder derivative action was commenced in the Delaware
Court of Chancery by a stockholder purporting to act on behalf of Chancellor
Media (the "Chancellor/LIN Stockholder Lawsuit"). The defendants in the case
include Hicks Muse, LIN Television and certain of Chancellor Media's directors.
The plaintiff alleges that, among other things, (1) Hicks Muse allegedly caused
Chancellor Media to pay too high of a price for LIN because Hicks Muse had
allegedly paid too high of a price in the Hicks Muse LIN Acquisition, and (2)
the transaction therefore allegedly constitutes a breach of fiduciary duty and a
waste of corporate assets by Hicks Muse (which is alleged to control Chancellor
Media) and the
12
<PAGE> 13
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
directors of Chancellor Media named as defendants. The plaintiff seeks to enjoin
consummation or rescission of the transaction, compensatory damages, an order
requiring that the directors named as defendants "carry out their fiduciary
duties," and attorneys' fees and other costs.
Plaintiff, defendants and Chancellor Media have agreed to settle the
Chancellor/LIN Stockholder Lawsuit. Such settlement is subject to a number of
conditions, including preparing and finalizing definitive documentation and
approval by the court. Pursuant to this settlement, (1) Hicks Muse and it s
affiliates agreed to vote all shares of Chancellor Media common stock that they
control in favor of and opposed to the approval and adoption of the merger
agreement in the same percentage as the order stockholders called for that
purpose, and (2) Chancellor Media agreed to pay legal fees of $480,000 and
documented expenses of up to $20,000. In connection with settlement discussions,
Chancellor Media and LIN provided counsel for the plaintiff an opportunity to
review and comment on the disclosure in this Joint Proxy Statement/Prospectus.
In addition, the Company currently and from time to time is involved in
litigation incidental to the conduct of its business. In the opinion of the
Company's management, none of such litigation as of September 30, 1998 is likely
to have a material adverse effect on the Company's financial condition, results
of operations or cash flows.
NOTE 10 - IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS:
In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income" effective for years beginning after December 15, 1997.
SFAS 130 requires that a company report items of other comprehensive income
either below the total for net income in the income statement, or in a statement
of changes in equity, and to disclose the accumulated balance of other
comprehensive income separately from retained earnings and additional
paid-in-capital in the equity section of the balance sheet. SFAS 130 was adopted
during the first quarter of 1998 and was applied to prior period financial
statements on a retroactive basis. The adoption of SFAS 130 has no impact on the
reported results of operations.
In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
an Enterprise and Related Information" effective for years beginning after
December 15, 1997. SFAS 131 requires that a company report financial and
descriptive information about its reportable operating segments pursuant to
criteria that differ from current accounting practice. Operating segments, as
defined, are components of an enterprise about which separate financial
information is available that is evaluated regularly by the chief operating
decision-maker in deciding how to allocate resources and in assessing
performance. The financial information to be reported includes segment profit or
loss, certain revenue and expense items and segment assets and reconciliations
to corresponding amounts in the general-purpose financial statements. SFAS 131
also requires information about revenues from products or services, countries
where the company has operations or assets and major customers. Management does
not believe the implementation of SFAS 131 will have a material impact on its
consolidated financial statements.
In April 1998, Accounting Standards Executive Committee ("AcSEC") issued
Statement of Position ("SOP") No. 98-5, "Reporting on the Costs of Start-Up
Activities" ("SOP 98-5"), effective for fiscal years beginning after December
15, 1998. This SOP provides guidance on the financial reporting of start-up
costs and organization costs. It requires that costs of start-up activities and
organization costs be expensed as incurred. Initial application of SOP 98-5
should be reported as the cumulative effect of a
13
<PAGE> 14
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
change in accounting principle, as described in Accounting Principles Board
(APB) Opinion No. 20, "Accounting Changes". When adopting this SOP, entities are
not required to report the pro forma effects of retroactive application.
Management does not believe the implementation of SOP 98-5 will have a material
impact on its consolidated financial statements.
In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" effective for years beginning after
September 15, 1999. SFAS 133 requires that an entity recognize all derivatives
as either assets or liabilities in the balance sheet at fair value. If certain
conditions are met, a derivative may be specifically designated as a fair value
hedge, a cash flow hedge, or a foreign currency hedge. A specific accounting
treatment applies to each type of hedge. Management does not believe the
implementation of SFAS 133 will have a material impact on its consolidated
financial results.
14
<PAGE> 15
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
LIN TELEVISION CORPORATION
Condensed Consolidated Balance Sheets
(In thousands, except number of shares)
<TABLE>
<CAPTION>
Company Predecessor
---------------- ------------
September 30, December 31,
1998 (Unaudited) 1997
---------------- ------------
<S> <C> <C>
ASSETS
Current assets:
Cash and cash equivalents $ 38,029 $ 8,046
Accounts receivable, less allowance for doubtful
accounts (1998 - $2,141; 1997 (predecessor) - $2,197)) 37,356 57,645
Program rights 10,862 9,916
Other current assets 11,640 1,865
----------- ---------
Total current assets 97,887 77,472
Property and equipment, less accumulated depreciation and amortization 121,522 107,593
Deferred financing costs 36,105 5,421
Investment in joint venture 72,007 473
Intangible assets, less accumulated amortization 1,450,821 369,588
Program rights and other noncurrent assets 7,392 8,779
----------- ---------
Total assets $ 1,785,734 $ 569,326
=========== =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 7,100 $ 7,553
Program obligations 11,245 11,320
Accrued income taxes 6,826 3,444
Current portion of long-term debt 7,742 --
Accrued interest expense 2,854 265
Other accruals 22,014 20,624
----------- ---------
Total current liabilities 57,781 43,206
Long-term debt, excluding current portion 461,582 260,000
Deferred income taxes 523,294 65,248
Other noncurrent liabilities 11,051 8,307
----------- ---------
Total liabilities 1,053,708 376,761
----------- ---------
Stockholders' equity:
Preferred stock, $0.01 par value:
Authorized shares - (1998 - none, 1997(predecessor) - 15,000,000) -- --
Issued and outstanding shares - none
Common stock, $0.01 par value:
Authorized shares - (1998 - 1,000; 1997
(predecessor) - 90,000,000)
Issued and outstanding shares - (1998 - 1,000; 1997(predecessor) - 29,857,000) -- 299
Treasury stock (79 shares at cost) -- (3)
Additional paid-in capital 745,902 283,177
Accumulated deficit (13,876) (90,908)
----------- ---------
Total stockholders' equity 732,026 192,565
----------- ---------
Total liabilities and stockholders' equity $ 1,785,734 $ 569,326
=========== =========
</TABLE>
The accompanying notes are an integral part of the condensed consolidated
financial statements.
NOTE: The December 31, 1997 information was derived from the audited
financial statements at that date.
15
<PAGE> 16
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
LIN TELEVISION CORPORATION
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands)
Company Predecessor Company Predecessor Predecessor
------------------ ------------------ ------------------ ------------- ------------------
Three Months Three Months Period from Period from Nine Months
Ended Ended March 3 - January 1 - Ended
September 30, 1998 September 30, 1997 September 30, 1998 March 2, 1998 September 30, 1997
------------------ ------------------ ------------------ ------------- ------------------
<S> <C> <C> <C> <C> <C>
Net revenues $55,778 $71,911 $133,770 $43,804 $216,878
Operating costs and expenses
Direct operating 16,520 19,561 37,254 11,117 56,094
Selling, general and administrative 12,484 15,142 30,848 11,701 49,385
Corporate 2,216 1,751 4,970 1,170 5,301
KXTX management fee 3,055 -- 3,055 -- --
Amortization of program rights 3,187 4,025 7,243 2,743 11,684
Depreciation and amortization of
intangible assets 13,750 6,303 31,855 4,581 19,003
Tower write-offs -- -- -- -- 2,697
------- ------- -------- ------- --------
Total operating costs and expenses 51,212 46,782 115,225 31,312 144,164
------- ------- -------- ------- --------
Operating income 4,566 25,129 18,545 12,492 72,715
Other (income) expense:
Interest expense 10,526 5,429 24,956 2,764 16,652
Investment income (451) (284) (738) (98) (971)
Loss on investment in joint venture 2,560 267 4,722 244 1,132
Merger expense -- 3,873 -- 8,616 3,873
------- ------- -------- ------- --------
Total other expense 12,635 9,285 28,940 11,526 20,686
------- ------- -------- ------- --------
Income (loss) before provision for
income taxes (8,069) 15,844 (10,395) 966 52,029
Provision for income taxes 715 5,909 3,481 3,710 19,406
------- ------- -------- ------- --------
Net income (loss) $(8,784) $ 9,935 $(13,876) $(2,744) $ 32,623
======= ======= ======== ======= ========
The accompanying notes are an integral part of the condensed consolidated financial statements.
</TABLE>
16
<PAGE> 17
PART I: FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
LIN TELEVISION CORPORATION
Condensed Consolidated Statements of Cash Flows (unaudited)
(In thousands)
Company Predecessor Predecessor
------------------ ------------- ------------------
Period from Period from Nine Months
March 3 - January 1 - Ended
September 30, 1998 March 2, 1998 September 30, 1997
------------------ ------------- ------------------
<S> <C> <C> <C>
OPERATING ACTIVITIES:
Net income (loss) $ (13,876) $ (2,744) $ 32,622
Adjustments to reconcile net income (loss) to net
cash provided by operating activities:
Depreciation and amortization (includes amortization
of financing costs and notes discounts) 34,210 4,714 19,678
Amortization of program rights 7,243 2,743 11,684
KXTX management fee 3,055 -- --
Tax benefit from exercises of stock options -- 10,714 --
Deferred income taxes (255) 149 2,872
Net loss (gain) on disposition of assets (54) 19 2,248
Program payments (6,780) (4,157) (10,044)
Investment in joint venture 4,722 244 1,132
Provision for doubtful accounts 153 98 195
Changes in operating assets and liabilities,
net of acquisitions and disposals
Accounts receivable (4,513) 7,695 (1,565)
Program rights, net of program obligations (161) (45) 4
Other assets 9,506 (19,102) (440)
Accounts payable (264) 1,187 1,031
Accrued income taxes 3,457 1,777 (561)
Accrued interest expense 2,854 74 (126)
Other accruals (3,541) 5,050 2,926
----------- -------- --------
Net cash provided by operating activities 35,756 8,416 61,656
----------- -------- --------
INVESTING ACTIVITIES:
Capital expenditures (6,133) (1,221) (12,970)
Proceeds from asset dispositions 46 3 3,133
Investment in joint venture (250) (250) (1,000)
Contribution of KXAS-TV to station joint venture 815,500 -- --
Acquisition of LIN Television Corporation (1,723,656) -- --
----------- -------- --------
Net cash used in investing activities (914,493) (1,468) (10,837)
----------- -------- --------
FINANCING ACTIVITIES:
Proceeds from exercises of stock options and
sale of Employee Stock Purchase Plan shares -- 1,071 2,687
Treasury stock purchases -- -- (816)
Principal payments on long-term debt (260,000) -- (55,000)
Proceeds from long-term debt 469,298 -- --
Loan fees incurred on long-term debt (38,434) -- --
Equity contribution 744,977 -- --
Proceeds from capital contributions 1,000 -- --
Cash exercise of options (75) -- --
----------- -------- --------
Net cash provided by (used in) financing activities 916,766 1,071 (53,129)
----------- -------- --------
Net increase (decrease) in cash and cash equivalents 38,029 8,019 (2,310)
Cash and cash equivalents at the beginning of the period -- 8,046 27,952
----------- -------- --------
Cash and cash equivalents at the end of the period $ 38,029 $ 16,065 $ 25,642
----------- -------- --------
The accompanying notes are an integral part of the condensed consolidated financial statements.
</TABLE>
17
<PAGE> 18
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
LIN TELEVISION CORPORATION
Notes to Condensed Consolidated Financial Statements
(unaudited)
NOTE 1 - BASIS OF PRESENTATION:
LIN Holdings Corp. ("Holdings") was formed on July 18, 1997. On the
same date, LIN Acquisition Company ("LIN Acquisition") was formed as a
wholly-owned subsidiary of Holdings to acquire LIN Television Corporation ("LIN
Television" or the "Predecessor" prior to the Merger (as defined) and the
"Company" following the Merger, pursuant to the Merger Agreement (as defined),
see Note 2.)
The condensed consolidated financial statements have been prepared
without audit, pursuant to the rules and regulations of the Securities and
Exchange Commission. Certain information and footnote disclosures normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to such rules and
regulations.
In the opinion of management, the accompanying unaudited interim
financial statements contain all adjustments (consisting of normal recurring
adjustments) necessary to present fairly the financial position, results of
operations and cash flows of the Company and its subsidiaries for the periods
presented. The interim results of operations are not necessarily indicative of
the results to be expected for the full year.
The consolidated financial statements include the accounts of the
Company and its subsidiaries, all of which are wholly-owned. All significant
intercompany balances and transactions have been eliminated in consolidation.
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the dates of the financial
statements and the reported amounts of revenues and expenses during the reported
periods. Actual results could differ from those estimates.
All of the Company's direct and indirect consolidated subsidiaries
fully and unconditionally guarantee the Company's Senior Subordinated Notes (as
defined) on a joint and several basis. Holdings and the Company conduct their
business through their subsidiaries, and have no operations or assets other than
their investments in their subsidiaries. Accordingly, no separate or additional
financial information about the subsidiaries is provided.
NOTE 2 - MERGER:
Holdings and LIN Acquisition, two newly formed affiliates of Hicks,
Muse, Tate & Furst Incorporated ("Hicks Muse"), entered into an Agreement and
Plan of Merger with LIN Television on August 12, 1997 (as amended, the "Merger
Agreement").
Pursuant to, and upon the terms and conditions of, the Merger
Agreement, Holdings acquired LIN Television (the "Acquisition") on March 3, 1998
by merging LIN Acquisition, its wholly-owned subsidiary, with and into LIN
Television (the "Merger"), with LIN Television surviving the merger and becoming
a direct, wholly-owned subsidiary of Holdings. The total purchase price for the
common equity
18
<PAGE> 19
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
of LIN Television was approximately $1.7 billion. In addition, the Company
refinanced $260.0 million of LIN Television's indebtedness and incurred
acquisition costs of approximately $32.2 million.
The Acquisition was funded by (i) $6.9 million of excess cash on the
LIN Television balance sheet; (ii) $50.0 million aggregate principal amount of
senior secured Tranche A term loans ("Tranche A Term Loans"); (iii) $120.0
million aggregate principal of senior secured Tranche B term loans ("Tranche B
Term Loans"); (iv) $299.3 million of gross proceeds from the issuance of $300.0
million aggregate principal amount of 8 3/8% senior subordinated notes due 2008
("Senior Subordinated Notes"); (v) $199.6 million of gross proceeds from the
issuance by Holdings of $325.0 million aggregate principal amount at maturity of
10% senior discount notes due 2008, which proceeds were contributed by Holdings
to the common equity of the Company; (vi) $815.5 million of proceeds of the GECC
Note (as defined); and (vii) $558.1 million of common equity provided by
affiliates of Hicks Muse, management and other co-investors to the equity of the
corporate parents of Holdings, which in turn, through Holdings, contributed such
amount to the common equity of the Company (collectively, the "Financings").
Such Senior Subordinated Notes and the Senior Discount Notes were subsequently
registered with the Securities and Exchange Commission (the "SEC") pursuant to a
Registration Statement filed on August 12, 1998.
In connection with the Acquisition, Hicks Muse and NBC formed a
television station joint venture (the "Joint Venture"). The Joint Venture
consists of KXAS-TV, formerly LIN Television's Dallas-Fort Worth NBC affiliate,
and KNSD-TV, formerly NBC's San Diego station. A wholly-owned subsidiary of NBC
is the general partner of the Joint Venture (the "NBC General Partner") and NBC
operates the stations owned by the Joint Venture. The NBC General Partner holds
an approximate 80% equity interest and the Company holds an approximate 20%
equity interest in the Joint Venture (see Note 7). General Electric Capital
Corporation ("GECC") provided debt financing for the Joint Venture in the form
of an $815.5 million 25-year non-amortizing senior secured note bearing an
initial interest rate of 8.0% per annum (the "GECC Note"). The Company expects
that the interest payments on the GECC Note will be serviced solely by the cash
flows of the Joint Venture.
The GECC Note was issued by LIN Television of Texas, L.P., the
Company's indirect wholly owned partnership ("LIN Texas"), which distributed the
proceeds to the Company to finance a portion of the cost of the Acquisition. The
obligations to GECC under the GECC Note were assumed by the Joint Venture and
LIN Texas was simultaneously released from all obligations under the GECC Note.
The GECC Note is not an obligation of Holdings, the Company or any of their
respective subsidiaries, and has recourse only to the Joint Venture, the
Company's equity interest therein and to one of Holdings two corporate parents
pursuant to a guarantee.
In connection with the formation of the Joint Venture, the Company
received an extension of its NBC network affiliation agreements to 2010 and the
option (exercisable through December 31, 1999) to purchase WVTM-TV, the NBC
affiliate in Birmingham, Alabama.
The Acquisition was accounted for as a purchase, 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 of purchase price
over the fair value of net tangible assets acquired is allocated to intangible
assets, primarily to FCC licenses, network affiliations and goodwill. The
results of operations associated with the acquired assets and liabilities have
been included in the accompanying statements from the date of acquisition on
March 3, 1998 through September 30, 1998.
19
<PAGE> 20
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
The Acquisition is summarized as follows:
Assets acquired and liabilities assumed (in thousands)
Working capital, including cash of $9,185..... $ 23,646
Property and equipment......................... 124,752
Other noncurrent assets........................ 81,114
Intangible assets.............................. 1,472,304
Deferred tax liability......................... (523,549)
Other noncurrent liabilities................... (1,908)
----------
Total acquisition.............................. $1,176,359
==========
The following summarizes pro forma consolidated results of operations
for the three and nine month periods ended September 30, 1998 and 1997, as if
the Acquisition and the Joint Venture had taken place on January 1, 1997 (in
thousands):
<TABLE>
<CAPTION>
Three Months Ended September 30 Nine Months Ended September 30
------------------------------- ------------------------------
1998 1997 1998 1997
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Net Revenue................. $ 55,777 $ 49,587 $164,395 $146,376
Operating Income............ 4,565 3,116 18,582 3,985
Net Loss.................... (12,987) (11,392) (33,862) (37,457)
</TABLE>
The pro forma results do not necessarily represent results that would
have occurred if the Acquisition and Joint Venture had taken place on the dates
indicated nor are they necessarily indicative of future operations.
Later this year, the Company expects to acquire from AT&T Corporation
("AT&T") the assets of WOOD-TV and the LMA rights related to WOTV-TV
(collectively, the "Grand Rapids Stations"), both of which stations are located
in the Grand Rapids-Kalamazoo-Battle Creek market (the "Grand Rapids
Acquisition"). The Company currently provides services to the Grand Rapids
Stations pursuant to a consulting agreement with AT&T. The total purchase price
for the Grand Rapids Acquisition will be approximately $125.5 million, plus
accretion of 8.0% which commenced on January 1, 1998. The Grand Rapids
Acquisition is expected to be funded by $125.0 million of additional Tranche A
Term Loans. For the fiscal year ended December 31, 1997, the Grand Rapids
Stations generated net revenues and operating income of $28.4 million and $8.2
million, respectively. The historical and pro forma financial information
provided above does not give effect to the Grand Rapids Acquisition.
NOTE 3 - RECENT DEVELOPMENTS:
On July 7, 1998, Ranger Equity Holdings Corporation ("Ranger"), the
indirect parent company of Holdings and the Company, and Chancellor Media
Corporation ("Chancellor"), entered into an Agreement and Plan of Merger (the
"Chancellor Merger Agreement"). Pursuant to the Chancellor Merger Agreement,
Ranger will be merged with and into Chancellor ("Chancellor Merger"), with
Chancellor continuing as the surviving corporation. Following the Chancellor
Merger, Holdings will become a direct subsidiary of Ranger and the Company will
become a indirect wholly owned subsidiary of Holdings. The Chancellor Merger is
subject to regulatory and Ranger and Chancellor shareholder approval. In
connection with the Chancellor Merger Agreement, the majority stockholder of
Ranger has entered into a voting agreement whereby the approval of Ranger's
Stockholders has been assured.
20
<PAGE> 21
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
On August 1, 1998, LIN Television of Texas, L.P. ("LIN Texas") and
Southwest Sports Group, Inc., a Delaware corporation ("SSG") and an entity in
which a partner of Hicks Muse has a substantial economic interest, entered into
an Asset Purchase Agreement (the "SSG Agreement") pursuant to which LIN Texas
will assign the purchase option on and sell the assets of KXTX-TV to SSG. In
exchange, LIN Texas will receive 500,000 shares of SSG's Series A Convertible
Preferred Stock, par value $100.00 per share ("SSG Preferred Stock"). Following
the completion of the transactions contemplated by the SSG Agreement (expected
by the end of this year), LIN Texas will be entitled to receive dividends at the
per annum rate of 6% of par value prior to the payment by SSG of any dividend in
respect of its common stock ("SSG Common Stock") or any other junior securities.
At the option of SSG, dividends will be payable either in kind or in cash. LIN
Texas will have the right, upon the earlier of (i) the third anniversary of the
issuance of the SSG Preferred Stock and (ii) an initial public offering of SSG
Common Stock, to convert its shares of SSG Preferred Stock into shares of SSG
Common Stock at a conversion rate equal to the par value per share of the SSG
Preferred Stock ( plus accrued and unpaid dividends thereon) divided by the fair
market value per share of the SSG Common Stock. SSG will have the right, at its
sole option, to redeem the SSG Preferred Stock at a par value (plus accrued and
unpaid dividends thereon) at any time. The Company does not expect to realize a
significant gain or loss as a result of this transaction.
Subject to the terms of the SSG Agreement and the satisfaction of
certain conditions, including the receipt of National Hockey League and Major
League Baseball approvals and SSG's consummation of certain other business
acquisitions, it is expected that the purchase option assignment and sale of
KXTX-TV will be consummated by the end of 1998.
Also, on August 1, 1998, LIN Texas and Southwest Sports Television
Inc. ("SST"), an affiliate of SSG entered into a Sub-Programming Agreement
pursuant to which SST renders certain services with respect to KXTX-TV in
exchange for a management fee equal to the cash receipts of the station less
operating and other expenses. For the quarter ending September 30, 1998, the
management fee due to SST was $3.1 million.
NOTE 4 - RELATED PARTY TRANSACTIONS:
In connection with the Acquisition, Holdings, the Company and certain
of their respective affiliates (collectively, the "Clients") entered into a
ten-year agreement (the "Monitoring and Oversight Agreement") with Hicks, Muse &
Co. Partners, L.P., ("Hicks Muse Partners"), an affiliate of Hicks Muse,
pursuant to which the Clients have agreed to pay Hicks Muse Partners an annual
fee (payable quarterly) for oversight and monitoring services to the Clients.
The aggregate annual fee is adjustable on January 1 of each calendar year to an
amount equal to 1.0% of the budgeted consolidated annual earnings before
interest, tax, depreciation and amortization ("EBITDA") of Holdings and its
subsidiaries for the then-current fiscal year. Upon the acquisition by Holdings
and its subsidiaries of another entity or business, the fee shall be adjusted
prospectively in the same manner using the pro forma consolidated annual EBITDA
of Holdings and it subsidiaries. In no event shall the annual fee be less than
$1,000,000. Hicks Muse Partners is also entitled to reimbursement for any
expenses incurred by it in connection with rendering services allocable to the
Company and Holdings. In connection with the Chancellor Merger Agreement, Hicks
Muse Partners has agreed to terminate the Monitoring and Oversight Agreement for
a one-time cash payment of $11.0 million due at closing of the Chancellor
Merger.
In connection with the Acquisition, the Clients also entered into a ten-year
agreement (the "Financial Advisory Agreement") with Hicks Muse Partners,
pursuant to which Hicks Muse Partners received a financial advisory fee at the
closing of the Acquisition as compensation for its services as financial advisor
to the Clients in connection with the Acquisition. Hicks Muse Partners will
receive a fee from LIN
21
<PAGE> 22
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
Television of $11.0 million in cash at the closing of the Chancellor Merger as
compensation for its services as financial advisor to the Clients in connection
with the Chancellor Merger. Following the Chancellor Merger, Hicks Muse Partners
also will be entitled to receive a "market fee" for the services it provides in
each subsequent transaction in which a Client (which shall not include
Chancellor) is involved.
NOTE 5 - INTANGIBLE ASSETS:
Intangible assets consisted of the following at (in thousands):
<TABLE>
<CAPTION>
Company Predecessor
September 30, 1998 Decembere 31, 1997
------------------ ------------------
<S> <C> <C>
FCC licenses and network affiliations... $ 807,029 $312,450
Goodwill................................ 666,259 128,043
---------- --------
1,473,288 440,493
Less accumulated amortization........... (22,467) (70,905)
---------- --------
$1,450,821 $369,588
========== ========
</TABLE>
Intangible assets represent the excess of the purchase price over the
estimated fair value of identifiable assets acquired in business acquisitions,
and are being amortized straight-line over 40 years. The Company periodically
evaluates intangible assets for potential impairment. At this time, in the
opinion of the management, no impairment has occurred.
NOTE 6 - LONG-TERM DEBT:
Long-term debt consisted of the following (in thousands):
<TABLE>
<CAPTION>
Company Predecessor
September 30, December 31,
1998 1997
------------- ------------
<S> <C> <C>
Senior Credit Facilities.................... $ 170,000 $260,000
8 3/8% Senior Subordinated Notes due 2008... 299,324 --
--------- --------
Total debt................................. $ 469,324 $260,000
Less current portion........................ (7,742) --
--------- --------
Total long-term debt........................ $ 461,582 $260,000
========= ========
</TABLE>
SENIOR CREDIT FACILITIES
On March 3, 1998, Holdings and the Company entered into a credit
agreement (the "Credit Agreement") with the Chase Manhattan Bank, as
administrative agent (the "Agent"), and the lenders named therein. Under the
Credit Agreement, the Company established a $295 million term loan facility, a
$50 million revolving facility, and a $225 million incremental term loan
facility (collectively, the "Senior Credit Facilities"). Borrowings under the
Senior Credit Facilities and part of the proceeds from the 8 3/8% Senior
Subordinated Notes were used to repay LIN Television's existing debt.
22
<PAGE> 23
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
Borrowings under the Senior Credit Facilities bear interest at a rate
based, at the option of the Company, on an adjusted London interbank offered
rate ("Adjusted LIBOR"), or the highest of the Agent's prime rates, a
certificate of deposit rate plus 1.00%, or the Federal Funds effective rate plus
1/2 of 1.00% (the "Alternate Base Rate"), plus an incremental rate based on the
Company's financial performance. At September 30, 1998, the interest rates on
the $50 million Tranche A term loan and the $120 million Tranche B term loan
were 6.88% and 7.38%, respectively, based on the Adjusted LIBOR. The Company is
required to pay quarterly commitment fees ranging from 0.25% to 0.50%, based
upon the Company's leverage ratio for that particular quarter on the unused
portion of the loan commitment, in addition to annual agency and other
administration fees.
The obligations of the Company under the Senior Credit Facilities
will be unconditionally and irrevocably guaranteed, jointly and severally, by
Holdings and by each existing and subsequently acquired or organized subsidiary
of the Company. In addition, substantially all of the assets of the Company and
its subsidiaries are pledged as collateral against the performance of these
obligations. Required principal repayments of amounts outstanding under the
Senior Credit Facilities commence on December 31, 1998. The Company's ability to
make additional borrowings under the Senior Credit Facilities is subject to
compliance with certain financial covenants and other conditions set forth in
the Senior Credit Facilities. As of September 30, 1998, the Company was in
compliance with all covenants.
SENIOR SUBORDINATED NOTES
On March 3, 1998, the Company issued $300 million aggregate principal
amount of 8 3/8% Senior Subordinated Notes due 2008 in a private placement for
net proceeds of $290.3 million. Such Senior Subordinated Notes were subsequently
registered with the SEC pursuant to a Registration Statement filed on August 12,
1998. The Senior Subordinated Notes are unsecured obligations of the Company,
subordinated in right of payment to all existing and any future senior
indebtedness of the Company. The Senior Subordinated Notes are fully and
unconditionally guaranteed, on a joint and several basis, by all wholly-owned
subsidiaries of the Company. Interest on the Senior Subordinated Notes accrues
at a rate of 8 3/8% per annum and is payable in cash, semi-annually in arrears,
commencing on September 1, 1998.
NOTE 7 - SUMMARIZED FINANCIAL INFORMATION OF THE JOINT VENTURE:
The Company owns 20% of the Joint Venture and accounts for its
interest using the equity method. The following presents the summarized
financial information of the Joint Venture (dollars in thousands):
<TABLE>
<CAPTION>
Three Months For the Period From
Ended September March 3 through
30, 1998 September 30, 1998
--------------- -------------------
<S> <C> <C>
Net Revenues....................... $ 30,023 $ 79,840
Operating Income................... 4,250 15,811
Net Loss........................... (12,081) (21,740)
</TABLE>
23
<PAGE> 24
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
NOTE 8 - INCOME TAXES:
The provision for (benefit from) income taxes differs from the amount
computed by applying the federal statutory income tax rate of 35% to income
(loss) before income taxes due to the effects of state income taxes and certain
expenses not deductible for tax purposes, primarily the amortization of
goodwill. The current and deferred income taxes of the Company are calculated by
applying Statement of Financial Accounting Standards No. 109 "Accounting for
Income Taxes" to the Company as if it were a separate taxpayer.
NOTE 9 - COMMITMENTS AND CONTINGENCIES:
On September 4, 1997, the Company announced that it had learned of
four lawsuits regarding the then proposed Merger. The Company and some or all of
its then present directors are defendants in all of the lawsuits. AT&T is a
defendant in three of the lawsuits, and an AT&T affiliate and Hicks Muse are
defendants in one of the lawsuits. Each of the lawsuits was filed by a purported
shareholder of the Company seeking to represent a putative class of all the
Company's public shareholders. Three of the four lawsuits were filed in Delaware
Chancery Court, while the fourth lawsuit was filed in New York Supreme Court.
While the allegations of the complaints are not identical, all of the
lawsuits basically assert that the terms of the original merger agreement were
not in the best interests of the Company's public shareholders. All of the
complaints allege breach of fiduciary duty in approving the merger agreement.
Two of the complaints also allege breach of fiduciary duty in connection with
the proposed sale of the television station WOOD-TV by AT&T to Hicks Muse and
the amendment to a Private Market Value Guarantee Agreement that was entered
into simultaneously with the first merger agreement. The complaints seek the
preliminary and permanent enjoinment of the merger or alternatively seek damages
in an unspecified amount. The complaints have not been amended to reflect the
terms of the merger itself.
The plaintiffs in each of the actions have agreed to an indefinite
extension of time for each of the defendants served to respond to the respective
complaints. No discovery has taken place.
In July 1998, a stockholder derivative action was commenced in th4
Delaware Court of Chancery by a stockholder purporting to act on behalf of
Chancellor Media (the "Chancellor/LIN Stockholder Lawsuit"). The defendants in
the case include Hicks Muse, LIN Television and certain of Chancellor Media's
directors. The plaintiff alleges that, among other things, (1) Hicks Muse
allegedly caused Chancellor Media to pay too high of a price for LIN because
Hicks Muse had allegedly paid too high of a price in the Hicks Muse LIN
Acquisition, and (2) the transaction therefore allegedly constitutes a breach of
fiduciary duty and a waste of corporate assets by Hicks Muse (which is alleged
to control Chancellor Media) and the directors of Chancellor Media named as
defendants. The plaintiff seeks to enjoin consummation or rescission of the
transaction, compensatory damages, an order requiring that the directors named
as defendants "carry out their fiduciary duties," and attorneys' fees and other
costs.
Plaintiff, defendants and Chancellor Media have agreed to settle the
Chancellor/LIN Stockholder Lawsuit. Such settlement is subject to a number of
conditions, including preparing and finalizing definitive documentation and
approval by the court. Pursuant to this settlement, (1) Hicks Muse and it s
affiliates agreed to vote all shares of Chancellor Media common stock that they
control in favor of and opposed to the approval and adoption of the merger
agreement in the same percentage as the order stockholders called for that
purpose, and (2) Chancellor Media agreed to pay legal fees of $480,000 and
documented expenses of up to $20,000. In connection with settlement discussions,
Chancellor Media and
24
<PAGE> 25
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (CONTINUED)
LIN provided counsel for the plaintiff an opportunity to review and comment on
the disclosure in this Joint Proxy Statement/Prospectus.
In addition, the Company currently and from time to time is involved
in litigation incidental to the conduct of its business. In the opinion of the
Company's management, none of such litigation is likely to have a material
adverse effect on the Company's financial condition, results of operations or
cash flows.
NOTE 10 - IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS:
In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income" effective for years beginning after December 15, 1997.
SFAS 130 requires that a company report items of other comprehensive income
either below the total for net income in the income statement, or in a statement
of changes in equity, and to disclose the accumulated balance of other
comprehensive income separately from retained earnings and additional
paid-in-capital in the equity section of the balance sheet. SFAS 130 was adopted
during the first quarter of 1998 and was applied to prior period financial
statements on a retroactive basis. The adoption of SFAS 130 has no impact on the
reported results of operations.
In June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information" effective for years beginning
after December 15, 1997. SFAS 131 requires that a company report financial and
descriptive information about its reportable operating segments pursuant to
criteria that differ from current accounting practice. Operating segments, as
defined, are components of an enterprise about which separate financial
information is available that is evaluated regularly by the chief operating
decision-maker in deciding how to allocate resources and in assessing
performance. The financial information to be reported includes segment profit or
loss, certain revenue and expense items and segment assets and reconciliations
to corresponding amounts in the general-purpose financial statements. SFAS 131
also requires information about revenues from products or services, countries
where the company has operations or assets and major customers. Management does
not believe the implementation of SFAS 131 will have a material impact on its
consolidated financial statements.
In April 1998, Accounting Standards Executive Committee ("AcSEC")
issued Statement of Position ("SOP") No. 98-5, "Reporting on the Costs of
Start-Up Activities" ("SOP 98-5") effective for fiscal years beginning after
December 15, 1998. This SOP provides guidance on the financial reporting of
start-up costs and organization costs. It requires that costs of start-up
activities and organization costs be expensed as incurred. Initial application
of SOP 98-5 should be reported as the cumulative effect of a change in
accounting principle, as described in Accounting Principles Board (APB) Opinion
No. 20, "Accounting Changes". When adopting this SOP, entities are not required
to report the pro forma effects of retroactive application. Management does not
believe the implementation of SOP 98-5 will have a material impact on its
consolidated financial statements.
In June 1998, the FASB issued SFAS No. 133 "Accounting for Derivative
Instruments and Hedging Activities" effective for years beginning after
September 15, 1999. SFAS 133 requires that an entity recognize all derivatives
as either assets or liabilities in the balance sheet at fair value. If certain
conditions are met, a derivative may be specifically designated as a fair value
hedge, a cash flow hedge, or a foreign currency hedge. A specific accounting
treatment applies to each type of hedge. Management does not believe the
implementation of SFAS 133 will have a material impact on its consolidated
financial results.
25
<PAGE> 26
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION
This Quarterly Report contains forward-looking statements that involve a number
of risks and uncertainties. When used in this Quarterly Report on Form 10-Q the
words "believes," "anticipated" and similar expressions are intended to identify
forward-looking statements. There are a number of factors that could cause the
Company's actual results to differ materially from those forecasted or projected
in such forwarding-looking statements. These factors include, without
limitation, competition from other local free over-the-air broadcast stations,
acquisitions of additional broadcast properties, and future debt service
obligations. Additional risk factors include, without limitation, substantial
leverage; substantial restrictions and covenants; ranking of the notes and
guarantees; structural subordination of LIN Holdings Corp.; encumbrances on
assets to secure Senior Credit Facilities, obligations upon a change of control;
control of LIN Holdings Corp. and LIN Television; potential conflicts of
interest; dependence upon key personnel; dependence upon certain external
factors; reliance on programming; certain affiliation agreements; impact of new
technologies; lack of control over the Joint Venture; defaults under the GECC
Note; renewal of FCC licenses; multiple ownership rules and effect on LMA's;
fraudulent conveyance; original issue discount consequences of Senior Discount
Notes and lack of public market for the new notes. These factors are more fully
described in the Proxy Statement dated November 19, 1997, and other SEC filings.
Readers are cautioned not to place undue reliance on these forward-looking
statements which speak only as of the date hereof. LIN Television undertakes no
obligations to publicly release the result of any revisions to these
forward-looking statements which may be made to reflect events or circumstances
after the date hereof or to reflect the occurrence of unanticipated events.
BUSINESS:
LIN Holdings Corp. and its subsidiaries (together, the "Company") is
engaged in the commercial television broadcasting business and currently owns
and operates seven network affiliated television stations, two low power
television (LPTV) networks and two LPTV stations. The Company also provides
programming and advertising services to four stations pursuant to local
marketing agreements (LMAs). LMA stations provide the Company with additional
broadcasting outlets and promote diversity in news, programming and community
service in the markets served by the Company's stations (the "Stations").
RECENT DEVELOPMENTS:
LIN Holdings Corp. and LIN Acquisition, two newly formed affiliates
of Hicks, Muse, Tate & Furst Incorporated ("Hicks Muse"), entered into an
Agreement and Plan of Merger with LIN Television on August 12, 1997 (as amended,
the "Merger Agreement").
Pursuant to, and upon the terms and conditions of, the Merger
Agreement, LIN Holdings Corp. acquired LIN Television (the "Acquisition") on
March 3, 1998 by merging LIN Acquisition, its wholly-owned subsidiary, with and
into LIN Television (the "Merger"), with LIN Television surviving the merger and
becoming a direct, wholly-owned subsidiary of LIN Holdings Corp. The total
purchase price for the common equity of LIN Television was approximately $1.7
billion. In addition, the Company refinanced $260.0 million of LIN Television's
indebtedness and incurred acquisition costs of approximately $32.2 million.
The Acquisition was funded by (i) $6.9 million of excess cash on the
Company's balance sheet; (ii) $50.0 million aggregate principal amount of senior
secured Tranche A term loans ("Tranche A Term Loans"); (iii) $120.0 million
aggregate principal of senior
26
<PAGE> 27
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
secured Tranche B term loans ("Tranche B Term Loans"); (iv) $299.3 million of
gross proceeds from the issuance of $300.0 million aggregate PRINCIPAL amount of
8 3/8% senior subordinated notes due 2008 ("Senior Subordinated Notes"); (v)
$199.6 million of gross proceeds from the issuance by LIN Holdings Corp. of
$325.0 million aggregate principal amount at maturity of 10% senior discount
notes due 2008 ("Senior Discount Notes"), which proceeds were contributed by LIN
Holdings Corp. to the common equity of LIN Television; (vi) $815.5 million of
proceeds of the GECC Note (as defined); and (vii) $558.1 million of common
equity provided by affiliates of Hicks Muse, management and other co-investors
to the equity of the corporate parents of LIN Holdings Corp., which in turn,
through LIN Holdings Corp., contributed such amount to the common equity of LIN
Television (collectively, the "Financings"). Such Senior Subordinated Notes and
the Senior Discount Notes were subsequently registered with the Securities and
Exchange Commission (the "SEC") pursuant to a Registration Statement filed on
August 12, 1998.
In connection with the Acquisition, Hicks Muse and NBC formed a
television station joint venture (the "Joint Venture"). The Joint Venture
consists of KXAS-TV, formerly LIN Television's Dallas-Fort Worth NBC affiliate,
and KNSD-TV, formerly NBC's San Diego station. A wholly-owned subsidiary of NBC
is the general partner of the Joint Venture (the "NBC General Partner") and NBC
operates the stations owned by the Joint Venture. The NBC General Partner holds
an approximate 80% equity interest and LIN Television holds an approximate 20%
equity interest in the Joint Venture (see Note 6). General Electric Capital
Corporation ("GECC") provided debt financing for the Joint Venture in the form
of an $815.5 million 25-year non-amortizing senior secured note bearing an
initial interest rate of 8.0% per annum (the "GECC Note"). LIN Television
expects that the interest payments on the GECC Note will be serviced solely by
the cash flow of the Joint Venture.
The GECC Note was issued by LIN Television of Texas, L.P., LIN
Television's indirect wholly owned partnership ("LIN Texas"), which distributed
the proceeds to LIN Television to finance a portion of the cost of the
Acquisition. The obligations to GECC under the GECC Note were assumed by the
Joint Venture and LIN Texas was simultaneously released from all obligations
under the GECC Note. The GECC Note is not an obligation of LIN Holdings Corp.,
LIN Television, or any of their respective subsidiaries and is recourse only to
the Joint Venture, LIN Television's equity interests therein and one of LIN
Holdings Corp. two corporate parents pursuant to a guarantee.
In connection with the formation of the Joint Venture, LIN Television
received an extension of its NBC network affiliation agreements to 2010 and the
option (exercisable through December 31, 1999) to purchase WVTM-TV, the NBC
affiliate in Birmingham, Alabama.
In July 1998, Ranger Equity Holdings Corporation ("Ranger"), the
indirect parent company of Holdings and the Company, and Chancellor Media
Corporation ("Chancellor"), entered into an Agreement and Plan of Merger (the
"Chancellor Merger Agreement"). Pursuant to the Chancellor Merger Agreement,
Ranger will be merged with and into Chancellor ("Chancellor Merger"), with
Chancellor continuing as the surviving corporation. Following the Chancellor
Merger, Holdings and the Company will become indirect, wholly owned subsidiaries
of Chancellor. The Chancellor Merger is subject to regulatory and shareholder
approval.
On August 1, 1998, LIN Television of Texas, L.P. ("LIN Texas") and Southwest
Sports Group, Inc., a Delaware corporation ("SSG") and an entity in which a
partner of Hicks Muse has a substantial economic interest, entered into an Asset
Purchase Agreement (the "SSG Agreement") pursuant to which LIN Texas will sell
KXTX-TV to SSG. In exchange, LIN Texas will receive 500,000 shares of SSG's
Series A
27
<PAGE> 28
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
Convertible Preferred Stock, par value $100.00 per share ("SSG Preferred
Stock"). LIN Texas will be entitled to receive dividends at the per annum rate
of 6% of par value prior to the payment by SSG of any dividend in respect of its
common stock ("SSG Common Stock") or any other junior securities. At the option
of SSG, dividends will be payable either in kind or in cash. LIN Texas will have
the right, upon the earlier of (i) the third anniversary of the issuance of the
SSG Preferred Stock and (ii) an initial public offering of SSG Common Stock, to
convert its shares of SSG Preferred Stock into shares of SSG Common Stock at a
conversion rate equal to the par value per share of the SSG Preferred Stock
(plus accrued and unpaid dividends thereon) divided by the fair market value per
share of the SSG Common Stock. SSG will have the right, at its sole option, to
redeem the SSG Preferred Stock at a par value (plus accrued and unpaid dividends
thereon) at any time. The Company does not expect to realize a significant gain
or loss as a result of this transaction.
Subject to the terms of the SSG Agreement and the satisfaction of
certain conditions, including the receipt of National Hockey League and Major
League Baseball approvals and SSG's consummation of certain other business
acquisitions, it is expected that the sale of KXTX-TV will be consummated by the
end of 1998.
RESULTS OF OPERATIONS:
Set forth below are the significant factors that contributed to the
operating results of LIN Television for the three and nine month periods ended
September 30, 1998 and 1997. LIN Televison's results of operations from period
to period are not historically comparable because of the impact of the
transactions described under "Recent Developments". Pro forma comparisons,
assuming the acquisition of LIN Television and the formation of the joint
venture with NBC had taken place on January 1, 1997, have been included where
appropriate.
REVENUES:
Total net revenues consist primarily of national and local time
sales, net of sales adjustments and agency commissions, network compensation,
barter revenues, revenues from the production of local commercials and sports
programming, tower rental revenues, Local Weather Station revenues, and cable
retransmission income. Total net revenues for the three and nine month periods
ended September 30, 1998 decreased approximately 22% to $55.8 million and 18% to
$177.6 million, respectively, compared to $71.9 million and $216.9 million for
the same periods last year. The decreases were primarily due to the contribution
of KXAS to the Joint Venture in connection with the Merger on March 3, 1998,
offset in part by the recognition of approximately $1.9 million in insurance
proceeds related to the KXTX tower loss. On a pro forma basis, net revenues for
the three and nine month periods increased approximately 12% to $55.8 million
and 12% to $164.3 million compared to $49.6 million and $146.4 million for the
same periods last year.
Approximately 79% and 83% of LIN Television's total net revenues for
the three and nine month periods ended September 30, 1998, respectively, were
derived from net advertising time sales compared to 85% and 86% in the same
periods in the previous year. Net advertising revenues for the three and nine
month periods ended September 30, 1998 decreased approximately 28% and 21%
compared to the same periods in the prior year, primarily due to the
contribution of KXAS to the Joint Venture in connection with the Merger on March
3, 1998. On a pro forma basis, for the three and nine month periods ended
September 30, 1998, approximately 79% and 83% of LIN Television's total net
revenues, respectively, were derived from net advertising time sales. Pro forma
advertising revenue for the three and nine months ended September 30, 1998
increased approximately 7% to $44.1 million and 10% to $136.5 million,
28
<PAGE> 29
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
respectively when compared to $41.3 and $123.7 million for the same periods in
the prior year. The increase was due primarily to the continued improvement in
the local economy in the markets in which WTNH-TV and KXAN-TV operate, and to
the net advertising growth at the LMA stations. Additionally, the Company's CBS
affiliated stations net advertising revenues include incremental revenues from
broadcasting the 1998 Winter Olympics.
Network revenue represents amounts paid to LIN Television for
broadcasting network programming provided by CBS, NBC, and ABC. Network revenue
for the three and nine months periods ended September 30, 1998 decreased
approximately 41% to $2.7 million and 26% to $9.8 million, respectively,
compared to $4.6 million and $13.2 million for the same periods in the prior
year. The decrease was primarily due to the contribution of KXAS to the Joint
Venture in connection with the Merger on March 3, 1998. On a pro forma basis,
network revenue for the three and nine-month periods ended September 30, 1998
was relatively flat when compared to the same period in the prior year.
Revenues from the Local Weather Station increased $0.2 million and
$1.0 million for the three and nine month periods ended September 30, 1998,
respectively, when compared to the same periods in the prior year. LIN
Television provides Local Weather Stations to cable operators in all of its
markets except New Haven-Hartford and Buffalo. LIN Television intends to provide
this service to all markets in the future. On both an historical and pro forma
basis Local Weather Station income increased for the nine month period as a
result of the retroactive recognition of revenue with a cable operator in
several of LIN Television's markets in the second quarter.
OPERATING EXPENSES:
Direct operating expenses, consisting primarily of news, engineering,
programming and music licensing costs, decreased 16% to $16.5 million and 14% to
$48.4 million for the three and nine month periods ended September 30, 1998
compared to $19.6 million and $56.1 million for the same periods in the prior
year. The decrease was primarily due to the contribution of KXAS to the Joint
Venture in connection with the Merger on March 3, 1998. On a pro forma basis,
direct operating expenses for the three and nine month periods ended September
30, 1998 increased 5% to $16.5 million and 3% to $46.1 million compared to $15.7
million and $44.8 million for the same periods in the prior year. The increase
was due primarily to news expansion at stations in the Norfolk and Indianapolis
markets. Maintaining strong local news programming is an integral part of the
Company's operating strategy.
Selling, general and administrative ("SG&A") expenses consist
primarily of employee salaries and sales commissions, advertising and promotion
expenses, and other expenses such as rent, utilities, insurance and other
employee benefit costs. SG&A expenses decreased approximately 17% to $12.5
million and 14% to $42.5 million for the three and nine month periods ended
September 30, 1998 compared to $15.1 million and $49.4 million for the same
periods in the prior year. The decrease was primarily due to the contribution of
KXAS to the Joint Venture in connection with the Merger on March 3, 1998. On a
pro forma basis, SG&A expenses for the three and nine month periods ended
September 30, 1998 increased 5% to $12.5 million and 3% to $39.8 million
compared to $11.9 million and $38.6 million for the same periods last year. The
increase was due primarily to sales commissions related to the continued growth
in sales coupled with additional marketing and promotional efforts at the
Company's LMA stations.
29
<PAGE> 30
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
Total corporate expenses, which are comprised of costs associated
with the centralized management of LIN Television's stations, increased $3.5
million and $3.9 million for the three and nine month periods ended September
30, 1998, compared to the same periods in the prior year. The increase was due
primarily to fees paid to Hicks Muse pursuant to the Monitority and Oversight
Agreement. Corporate expenses increased for the same reasons on a pro forma
basis when compared to the same periods last year.
Amortization of program rights reflects the expenses related to the
acquisition of syndicated programming, features and specials. Amortization of
program rights decreased approximately 20% to $3.2 million and 15% to
$10.0 million for the three and nine month periods ended September 30, 1998,
respectively, compared to $4.0 million and $11.7 million for the same periods in
the prior year. The increase was primarily due to the contribution of KXAS to
the Joint Venture in connection with the Merger on March 3, 1998. On a pro forma
basis, amortization of program rights for the three and nine month periods ended
September 30, 1998 decreased 9% to $3.2 million and 6% to $9.6 million, compared
to $3.5 million and $10.2 million for the same periods in the prior year. This
decrease was due primarily to a change in the syndicated/barter programming mix
at WTNH-TV and syndicated film write-downs at stations WAND-TV and WBNE-TV.
Depreciation and amortization of intangible assets increased
$7.4 million and $17.4 million for the three and nine month periods ended
September 30, 1998 compared to the same periods in the prior year, primarily as
a result of the acquisition of LIN Television on March 3, 1998. The excess of
the purchase price over the estimated fair market value of the net tangible
assets acquired was allocated to intangible assets, primarily to FCC licenses
and network affiliations and goodwill. On a pro forma basis, depreciation and
amortization of intangible assets remained relatively flat when compared to the
same periods last year.
OPERATING INCOME:
For the reasons discussed above, LIN Television reported a decrease
in operating income of $20.6 million and $41.7 million for the three and nine
month periods ended September 30, 1998, compared to the same periods in the
prior year. On a pro forma basis, operating income increased $1.5 million to
$4.6 million and $14.6 million to $18.6 million for the three and nine month
period ended September 30, 1998, compared to $3.1 million and $4.0 million for
the same periods in the prior year.
LIN Television's interest expense increased approximately
$5.1 million and $11.1 million for the three and nine month periods ended
September 30, 1998 compared to the same periods last year. The increase was a
result of the new borrowings under the Senior Credit Facilities and the issuance
of the Senior Subordinated Notes in connection with the Merger. In addition, LIN
Holdings Corp. incurred $12.4 million of non-cash interest expense for the
period from March 3, 1998 through September 30, 1998, due to the issuance of its
Senior Discount Notes. On a pro forma basis, interest expense remained
relatively flat when compared to the same periods last year.
During the first quarter of 1998, LIN Television incurred financial
and legal advisory fees and regulatory filing fees in connection with the
Merger. During the same quarter, LIN Television expensed approximately $8.6
million that is reflected on the Predecessor's Consolidated Statements of Income
as merger expense.
30
<PAGE> 31
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
LIN Television's provision for income taxes decreased approximately
$5.2 million and $12.2 million for the three and nine month periods ended
September 30,1998, compared to the same periods in the prior year. The increase
was due to net operating losses, resulting from increased interest expense,
offset by the change in LIN Television's effective annual tax rate as a result
of a substantial increase in non-deductible amortization relating to intangible
assets.
LIQUIDITY AND CAPITAL RESOURCES:
It is LIN Television's policy to carefully monitor the state of its
business, cash requirements and capital structure. From time to time, LIN
Television may enter into transactions pursuant to which debt is extinguished,
including sales of assets or equity, joint ventures, reorganizations or
recapitalizations. There can be no assurance that any such transactions will be
undertaken or, if undertaken, will be favorable to stockholders.
LIN Television's principal source of funds is its operations and its
Senior Credit Facilities. Net cash provided by operating activities for the nine
months ended September 30, 1998 totaled $44.2 million compared to $61.7 million
in the same period last year. The decrease is primarily due to the contribution
of KXAS to the Joint Venture in connection with the Merger on March 3, 1998
offset partially by a reduction in the amounts paid for interest and income
taxes. Net cash used in investing activities was $916.0 million for the nine
months ended September 30, 1998, compared to $10.8 million for the same period
in 1997, as a result of the acquisition of LIN Television in March 1998
partially offset by the . contribution of KXAS to the Joint Venture. Net cash
provided by financing activities for the period ended September 30, 1998 was
$917.8 million compared to $53.1 million of cash used in financing activities
for the same period in the prior year. This fluctuation is due primarily to the
issuance of the Senior Subordinated Notes by LIN Television, the issuance of the
Senior Discount Notes by LIN Holdings Corp., and the equity contribution by
Hicks Muse in connection with the Merger, partially offset by the principal
payment of $260.0 million to retire the old debt.
LIN Television presently has indebtedness outstanding of $170.0
million under the Senior Credit Facilities. The total cash financing required to
consummate the Grand Rapids Acquisition is expected to be approximately $125.5
million and will be primarily funded by additional Tranche A term loans under
the Senior Credit Facilities. In addition to debt service requirements under the
Senior Credit Facilities, LIN Television is required to pay Senior Subordinated
Notes on a semi-annual basis commencing on September 1, 1998. The Senior
Discount Notes of LIN Holdings Corp. ("Holdings") do not require cash interest
payments to be made until after March 1, 2003. Thereafter, cash interest will
accrue at a rate of 10% per annum and will be payable semi-annually in arrears
commencing September 1, 2003. Interest payments on the Notes and interest
payments and amortization with respect to the Senior Credit Facilities represent
significant liquidity requirements for LIN Television and LIN Holdings Corp. The
Senior Subordinated notes and Term Loans funded in connection with the
Acquisition will require annual interest payments of approximately $25.1 million
and $13.4 million, respectively. The Company and Holdings must remain in
compliance with a series of financial covenants under the Senior Credit
Facilities, the Senior Subordinated Notes, and the Senior Discount Notes. As of
September 30, 1998, LIN Television and LIN Holdings Corp. were in compliance
with all covenants. Assuming continued compliance with these financial
covenants, LIN Television and LIN Holdings Corp. have available credit of
approximately $175.0 million under the Senior Credit Facilities.
31
<PAGE> 32
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
LIN Television's capital expenditures primarily include purchases of
broadcasting equipment, studio equipment, vehicles and office equipment to
improve the efficiency and quality of television broadcasting operations. LIN
Television's capital expenditures for the first nine-months of 1998 were $7.4
million compared to $13.0 million for the same period in 1997. LIN Television
has invested approximately $13.0 million to fully prepare its towers and
transmitter buildings for the upcoming digital transition. LIN Television
expects to spend approximately $22.0 million per year on capital expenditures in
1998 and 1999. After 1999, an additional $29.3 million will be required through
2002 to complete the transition to digital broadcasting. LIN Television
anticipates that it will be able to meet its capital expenditure requirements
with internally generated funds and borrowings under the Senior Credit
Facilities.
Based on the current level of operations and anticipated future
growth (both internally generated as well as through acquisitions), LIN
Television anticipates that its cash flow from operations, together with
borrowings under the Senior Credit Facilities should be sufficient to meet its
anticipated requirements for working capital, capital expenditures, interest
payments and scheduled principal payments.
LIN Television's future operating performance and ability to service
or refinance the Notes and to extend or refinance the Senior Credit Facilities
will be subject to future economic conditions and to financial, business and
other factors, many of which are beyond the company's control.
The Notes and the Senior Credit Facilities impose certain
restrictions on LIN Television's ability to make capital expenditures and limit
the company's ability to incur additional indebtedness. Such restrictions could
limit LIN Television ability to respond to market conditions, to provide for
unanticipated capital investments or to take advantage of business or
acquisition opportunities. The covenants contained in the Credit Agreement and
the Indentures also, among other things, limit the ability of LIN Television to
dispose of assets, repay indebtedness or amend other debt instruments, pay
distributions, create liens on assets, enter into sale and leaseback
transactions, make investments, loans or advances and make acquisitions.
LIN Holdings Corp. is a holding company whose only material asset is
the capital stock of LIN Television Corporation. LIN Holdings Corp. does not
have any business (other than in connection with its ownership of the capital
stock of LIN Television and the performance of its obligations with respect to
the Senior Discount Notes and the Senior Credit Facilities) and will depend on
the distributions from LIN Television to meet its debt service obligations,
including, without limitation, interest and principal obligations with respect
to the Senior Discount Notes. Because of the substantial leverage of LIN
Television, and the dependence of LIN Holdings Corp. upon the operating
performance of LIN Television to generate distributions to LIN Holdings Corp.
with respect to LIN Television's common stock, there can be no assurance that
LIN Holdings Corp. will have adequate funds to fulfill its obligations with
respect to the Senior Discount Notes. In addition, the Credit Agreement, the
Senior Subordinated Notes Indenture and applicable federal and state law will
impose restrictions on the payment of dividends and the making of loans by LIN
Television to LIN Holdings Corp.
Accordingly, LIN Holdings Corp.'s only source of cash to pay interest
on the principal of the Senior Discount notes is distributions with respect to
its ownership interest in LIN Television and its subsidiaries from the net
earnings and the cash flow generated by LIN Television and its subsidiaries.
Prior to March 1, 2003, LIN Holdings Corp.'s interest expense on the Senior
Discount Notes will consist solely
32
<PAGE> 33
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
of non-cash accretion of principal interest and the Senior Discount Notes will
not require cash interest payments. On March 1, 2003, Holdings will be required
to pay the Mandatory Principal Redemption Amount. After such time, the Senior
Discount Notes will require annual cash interest payments of $20.0 million. In
addition, the Notes mature on March 1, 2008.
YEAR 2000 ISSUE:
Some of Company's older computer programs were written using two
digits rather than four digits to define the applicable year. As a result, those
computer programs have time-sensitive software that recognizes a date using
"00" as the year 1900 rather than the year 2000. This could cause system
failures or miscalculations in the next millennium,causing disruptions of
operations, including, among other things, a temporary inability to process
transactions, send invoices, or engage in similar normal business activities.
The Company recognizes the importance of the Year 2000 issue and is
taking a proactive approach intended to facilitate an appropriate transition
into the Year 2000. The Company has implemented a project team utilizing both
internal and external resources to develop its Year 2000 initiative, which may,
as necessary, involve upgrading or replacing affected computer systems, software
and equipment with embedded chips, and preparing contingency and disaster
recovery plans.
A Company-wide assessment of systems and operations has identified
any information technology and non-information technology systems (including
equipment with embedded chips) that do not properly recognize dates after
December 31, 1999. The project team has developed a plan to assess, remediate,
test, and, sufficiently in advance of the Year 2000, ascertain that the systems
of the Company that are critical to the Company's operations will properly
recognize such dates. Areas of concern that are being addressed include possible
service interruptions in satellite feeds providing news, weather and syndicated
shows for broadcast; potential failure of equipment with embedded chips
including master clocks, studio equipment, master control automation systems,
transmission equipment; and telephone, security and environmental control
systems.
The Company will incur capital expenditures and internal staff costs
related to this initiative. Total incremental expenses, including depreciation
and amortization of bringing current systems into compliance, writing off
existing non-compliant systems, and capital replacements, have not had a
material impact on the Company's financial condition to date and are not at
present, based on known facts, expected to have a material impact on the
Company's financial condition. The Company estimates the total potential costs
of remediation to be approximately $0.3 million and that approximately
$50,000.00 has been incurred to date. The Company estimates that if current
planned software upgrades with certain non-information technology systems are
not implemented prior to January 1, 2000, the cost to the Company would be as
much as $0.5 million per year.
The Company has developed, in the ordinary course of business, a
contingency plan to address system failures that are critical to conduct its
business. Such plans include the increase in overtime salaries, and or the
increase in personnel needed to operate the systems that would ordinarily be
operated by computer. The Company believes that its contingency plans would
adequately address any potential Year 2000 related system failures.
The Company has initiated a formal communication program with its significant
vendors to determine the extent to which the Company is vulnerable to those
third parties who fail to remediate their
33
<PAGE> 34
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
own Year 2000 non-compliance. Based on the information currently available, the
Company is not aware of any likely third party Year 2000 non-compliance by the
Company or its vendors or customers that will materially affect the Company's
business operations; however, the Company does not control the systems of other
companies, and cannot assure that such systems will be timely converted and, if
not converted, would not have an adverse effect on the Company's business
operations. Furthermore, no assurance can be given at this time that any or all
of the Company's systems are or will be Year 2000 compliant, or that the
ultimate costs required to address the Year 2000 issue or the impact of any
failure to achieve substantial Year 2000 compliance by the Company, its vendors
or customers will not have a material adverse effect on the Company's financial
condition.
INFLATION:
LIN Television believes that its businesses are affected by inflation
to an extent no greater than other businesses generally.
RECENTLY-ISSUED ACCOUNTING STANDARDS:
In June 1997, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income" effective for years beginning after December 15, 1997.
SFAS 130 requires that a public company report items of other comprehensive
income either below the total for net income in the income statement, or in a
statement of changes in equity, and to disclose the accumulated balance of other
comprehensive income separately from retained earnings and additional
paid-in-capital in the equity section of the balance sheet. SFAS 130 was adopted
during the first quarter of 1998 and was applied to prior period financial
statements on a retroactive basis. The adoption of SFAS 130 has no impact on the
reported results of operations.
In June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information" effective for years beginning
after December 15, 1997. SFAS 131 requires that a public company report
financial and descriptive information about its reportable operating segments
pursuant to criteria that differ from current accounting practice. Operating
segments, as defined, are components of an enterprise about which separate
financial information is available that is evaluated regularly by the chief
operating decision-maker in deciding how to allocate resources and in assessing
performance. The financial information to be reported includes segment profit or
loss, certain revenue and expense items and segment assets and reconciliations
to corresponding amounts in the general purpose financial statements. Statement
131 also requires information about revenues from products or services,
countries where the company has operations or assets and major customers.
Management does not believe the implementation of SFAS 131 will have a material
impact on its consolidated financial statements.
In April 1998, Accounting Standards Executive Committee ("AcSEC")
issued Statement of Position ("SOP") No. 98-5, "Reporting on the Costs of
Start-Up Activities" ("SOP 98-5") effective for fiscal years beginning after
December 15, 1998. This SOP provides guidance on the financial reporting of
start-up costs and organization costs. It requires that costs of start-up
activities and organization costs be
34
<PAGE> 35
PART I. FINANCIAL INFORMATION
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION (CONTINUED):
expensed as incurred. Initial application of SOP 98-5 should be reported as the
cumulative effect of a change in accounting principle, as described in
Accounting Principles Board (APB) Opinion No. 20, "Accounting Changes". When
adopting this SOP, entities are not required to report the pro forma effects of
retroactive application. Management does not believe the implementation of SOP
98-5 will have a material impact on its consolidated financial statements.
In June 1998, the FASB issued SFAS No. 133 "Accounting for Derivative
Instruments and Hedging Activities" effective for years beginning after
September 15, 1999. SFAS 133 requires that an entity recognize all derivatives
as either assets or liabilities in the balance sheet at fair value. If certain
conditions are met, a derivative may be specifically designated as a fair value
hedge, a cash flow hedge, or a foreign currency hedge. A specific accounting
treatment applies to each type of hedge. Management does not believe the
implementation of SFAS 133 will have a material impact on its consolidated
financial results.
35
<PAGE> 36
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS:
As previously reported, LIN Television Corporation ("LIN Television")
was named as a defendant in four lawsuits regarding the then proposed merger of
LIN Television with LIN Holdings Corp. The plaintiffs in each of these actions
have agreed to an indefinite extension of time for each of the defendants served
to respond to the respective complaints. No discovery has taken place.
In July 1998, a stockholder derivative action was commenced in th4
Delaware Court of Chancery by a stockholder purporting to act on behalf of
Chancellor Media (the "Chancellor/LIN Stockholder Lawsuit"). The defendants in
the case include Hicks Muse, LIN Television and certain of Chancellor Media's
directors. The plaintiff alleges that, among other things, (1) Hicks Muse
allegedly caused Chancellor Media to pay too high of a price for LIN because
Hicks Muse had allegedly paid too high of a price in the Hicks Muse LIN
Acquisition, and (2) the transaction therefore allegedly constitutes a breach of
fiduciary duty and a waste of corporate assets by Hicks Muse (which is alleged
to control Chancellor Media) and the directors of Chancellor Media named as
defendants. The plaintiff seeks to enjoin consummation or rescission of the
transaction, compensatory damages, an order requiring that the directors named
as defendants "carry out their fiduciary duties," and attorneys' fees and other
costs.
Plaintiff, defendants and Chancellor Media have agreed to settle the
Chancellor/LIN Stockholder Lawsuit. Such settlement is subject to a number of
conditions, including preparing and finalizing definitive documentation and
approval by the court. Pursuant to this settlement, (1) Hicks Muse and it s
affiliates agreed to vote all shares of Chancellor Media common stock that they
control in favor of and opposed to the approval and adoption of the merger
agreement in the same percentage as the order stockholders called for that
purpose, and (2) Chancellor Media agreed to pay legal fees of $480,000 and
documented expenses of up to $20,000. In connection with settlement discussions,
Chancellor Media and LIN provided counsel for the plaintiff an opportunity to
review and comment on the disclosure in this Joint Proxy Statement/Prospectus.
In addition, LIN Television currently and from time to time is
involved in litigation incidental to the conduct of its business. In the opinion
of LIN Television's management, none of such litigation is likely to have a
material adverse effect on LIN Television's financial condition, results of
operations or cash flows.
PART II. OTHER INFORMATION
ITEM 5. CONTINGENT MATTERS:
The Congress and the FCC have under consideration, and in the future
may consider and adopt, other new laws, regulations and policies regarding a
wide variety of matters that could affect, directly or indirectly, the
operation, ownership and profitability of the Stations, result in the loss of
audience share and advertising revenues for the Stations, and affect the ability
of LIN Television to acquire additional broadcast stations or finance such
acquisitions.
The following is a brief discussion of certain provisions of the
Communications Act of 1934, as amended (the "Communications Act"), and of FCC
regulations and policies that affect the business operations of television
broadcasting stations. Reference should be made to the Communications Act, FCC
rules, and FCC public notices and rulings, on which this discussion is based,
for further information concerning the nature and extent of FCC regulation of
television broadcasting stations.
The Telecommunications Act of 1996 (the "Act"), signed into law on February 8,
1996, made various changes in the Communications Act that will affect the
broadcast industry. Among other things and in addition to matters previously
mentioned, the Act (i) directs the FCC to increase the national audience
36
<PAGE> 37
PART II. OTHER INFORMATION
ITEM 5. CONTINGENT MATTERS:
reach cap for television from 25% to 35% and to eliminate the 12-station
numerical limit; (ii) directs the FCC to review its local broadcast ownership
restrictions; (iii) states that, in general, existing LMAs in compliance with
applicable FCC regulations are "grandfathered", and that future LMAs are not
inconsistent with the Act so long as they comply with applicable FCC
regulations; (iv) directs the FCC to extend its liberal policy of permitting
waivers of its television/radio cross-ownership restriction to proposed
combinations in the top 50 markets; (v) lifts the statutory ban on
cable-broadcast cross-ownership but does not direct the FCC to eliminate its
parallel FCC rule prohibition; (vi) repeals the statutory ban against telephone
companies providing video programming in their own service areas; and (vii)
permits but does not require the FCC to award to broadcasters a third channel
for digital television or Advanced Television ("ATV") and other digital services
and imposes a fee on subscription based services.
On April 3, 1997, the FCC adopted rules for implementing ATV in the
United States. These rules are subject to requests for reconsideration and
possible judicial review. In certain important respects, e.g., ATV station
construction deadlines and termination date for current analog operations, the
new ATV rules also will be subject to biennial FCC review and case-by-case
waiver requests. In addition, several important matters regarding ATV are to be
the subject of future FCC rulemakings, including the question of whether
broadcasters who receive ATV licenses shall incur additional public interest
obligations. The White House has created a government-industry committee to make
specific ATV public service recommendations to the FCC.
ATV will improve the technical quality of over-the-air broadcast
television and enable broadcasters to offer a wide variety of new services,
including high-definition television, multiple standard definition channels,
subscription services and data transmission. It may also result in reduced
service areas for some stations and interference to existing operations during
the initial transitional period. The FCC has granted an ATV license to each
commercial broadcast station to operate on a third channel during a transitional
period, until the year 2006, after which, absent extensions, either the analog
or digital channel must be returned to the government. ATV facilities sufficient
to cover each station's community of license must be constructed by May 1, 1999,
for stations in the top ten markets affiliated with the four major networks, by
November 1, 1999 for all other commercial stations in the top thirty markets,
and by May 1, 2002 for all other commercial stations. Exceptions to the
deadlines will be granted for various factors beyond the licensee's control. The
FCC issued final digital channel assignments on February 18, 1998.
Several parties have sought reconsideration of their assignments
and/or filed judicial appeals challenging the FCC's decision. LIN Television is
in the process of analyzing its ATV channel assignments to determine what
impact, if any, these assignments will have on its ATV coverage areas or
existing service, but will be unable to make a definitive determination until
further field testing has been completed.
Implementation of ATV will impose additional costs on television
stations providing the new service due to increased equipment costs. LIN
Television estimates that the adoption of ATV would require average capital and
operating expenditures of approximately $2 million per station to provide
facilities necessary to pass along an ATV signal transmitted by a network with
which a station is affiliated. The conversion of a station's equipment enabling
it, for example, to produce and transmit its own digital or ATV programming,
will be substantially more expensive. The introduction of this new technology
will require that consumers purchase new receivers (television sets) for ATV
signals, or, if available by that time, adapters for their existing receivers.
The FCC has also proposed to assign to full-power ATV stations the channels in
the radio band currently occupied by LPTVs and the FCC has
37
<PAGE> 38
PART II. OTHER INFORMATION
ITEM 5. CONTINGENT MATTERS (CONTINUED):
proposed to "repack" television signals into a "core" spectrum band (either
channels 2-51) and auction off the remaining channels to other users. This
proposal could adversely affect the service areas of the Stations and a
substantial number of the LIN Television's LPTV channels. LIN Television
believes that the implementation of ATV is essential to the long-term viability
of LIN Television and the broadcast industry, but cannot otherwise predict the
precise effect this development might have on the LIN Television's business.
Budget legislation passed by the House and Senate and signed by the
President requires the FCC to raise revenue for the federal government by
auctioning radio frequencies in bands which encompass those currently licensed
for use by broadcasters, including those channels used for "auxiliary" purposes,
such as remote pickups in electronic news gathering and studio-to-transmitter
links. The legislation codifies the FCC's determination that broadcasters return
one of their two channels to the federal government by 2006, subject to
repacking, though it permits the FCC to grant return-date extensions in markets
without certain digital service penetration levels. The legislation requires
that the returned channels be auctioned by 2002 and provides for reallocation to
other users, e.g., public safety institutions, and/or early auctioning of
unutilized spectrum in the band now occupied by television channels 60 - 69. LIN
Television cannot predict what impact, if any, the implementation of these
measures might have on its business.
The FCC has initiated rulemaking proceedings to consider proposals to
relax its television ownership restrictions, including proposals that would
permit the ownership, in some circumstances, of two television stations with
overlapping service areas and relaxing the rules prohibiting cross-ownership of
audio and television stations in the same market. The FCC is also considering in
these proceedings whether to adopt new restrictions on television LMAs. The
"duopoly" rules currently prevent LIN Television from acquiring the FCC licenses
of its LMA stations, thereby preventing LIN Television from directly fulfilling
its obligations under put options that such LMA stations have with LIN
Television. If LIN Television should be unable to fulfill its obligation under a
put option, it could be required to find an assignee who could perform such
obligation. There is no assurance that LIN Television could find an assignee to
fulfill the company's obligations under the put options on favorable terms.
Under the Act, LIN Television's LMAs were "grandfathered". The precise extent to
which the FCC may nevertheless restrict existing LMAs or make them attributable
ownership interests is uncertain. In the rulemakings, the FCC has proposed, for
example, to make LMAs fully attributable ownership interests and thus prohibited
unless the two stations would qualify for dual ownership under certain specified
criteria (e.g., VHF-UHF or UHF-UHF combinations; third station is a start-up,
failed or failing station) on a case-by-case basis. "Grandfathering" rights for
current LMAs which do not qualify for conversion to ownership would be limited
to fulfilling the current lease term, with renewal rights and transferability
rights eliminated. LIN Television `s LMAs all involve UHF stations which were
either start-up stations or were failing financially and would appear to qualify
for conversion to ownership under the proposed standards. Nevertheless, it is
possible that the FCC could deny LIN Television the ability to convert its LMAs
to full ownership or require LIN Television to modify its LMAs in ways which
impair their viability. Further, if the FCC were to find that one of LIN
Television's LMA stations failed to maintain control over its operations, the
licensee of the LMA station and/or LIN Television could be fined. LIN Television
is unable to predict the ultimate outcome of possible changes to these FCC rules
and the impact such FCC rules may have on its broadcasting operations.
In accordance with FCC rules, regulations and policies, all of LIN
Television's LMAs allow preemptions of the company's programming by the
owner-operator and FCC licensee of each station with which LIN Television has an
LMA. Accordingly, LIN Television cannot be assured that it will be able to
38
<PAGE> 39
PART II. OTHER INFORMATION
ITEM 5. CONTINGENT MATTERS (CONTINUED):
air all of the programming expected to be aired on those stations with which it
has an LMA or that LIN Television will receive the anticipated advertising
revenue from the sale of advertising spots in such programming. Although LIN
Television believes that the terms and conditions of each of its LMAs will
enable the company to air its programming and utilize the programming and other
non-broadcast license assets acquired for use on the LMA stations, there can be
no assurance that early termination of the LMAs or unanticipated termination of
all or a significant portion of the programming by the owner-operator and FCC
licensee will not occur. An early termination of one of LIN Television's LMAs,
or repeated and material preemption of programming thereunder, could adversely
affect the company's operations.
The Commission also initiated a proceeding this year looking toward
revision or repeal of other cross-ownership rules, including those restricting
ownership of broadcast stations and newspapers in the same marked and cable
systems and broadcast stations in the same market.
LIN Television cannot predict what other matters might be considered
in the future, nor can it judge in advance what impact, if any, the
implementation of any of these proposals or changes might have on its business.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
Exhibits
27.1 Financial Data Schedule for LIN Holdings Corp. for nine
months ending September 30, 1998
27.2 Financial Data Schedule for LIN Television Corp. for nine
months ending September 30, 1998
Reports on Form 8-K
None.
39
<PAGE> 40
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
LIN HOLDINGS CORPORATION LIN TELEVISION CORPORATION
(Registrant) (Registrant)
DATED: NOVEMBER 15, 1998 /s/ Peter E. Maloney
--------------------------
Peter E. Maloney
Vice President of Finance
40
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM LIN HOLDINGS
CORP. CONSOLIDATED STATEMENTS OF OPERATIONS AND CONSOLIDATED BALANCE SHEET AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH LIN HOLDINGS CORP. QUARTERLY
REPORT ON FORM 10-Q DATED SEPTEMBER 30, 1998.
</LEGEND>
<CIK> 0001062707
<NAME> LIN HOLDINGS CORP.
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> SEP-30-1998
<EXCHANGE-RATE> 1
<CASH> 38,029
<SECURITIES> 0
<RECEIVABLES> 39,497
<ALLOWANCES> 2,141
<INVENTORY> 0
<CURRENT-ASSETS> 97,887
<PP&E> 130,907
<DEPRECIATION> 9,385
<TOTAL-ASSETS> 1,797,767
<CURRENT-LIABILITIES> 53,433
<BONDS> 680,635
0
0
<COMMON> 0
<OTHER-SE> 537,096
<TOTAL-LIABILITY-AND-EQUITY> 1,797,767
<SALES> 0
<TOTAL-REVENUES> 177,574
<CGS> 0
<TOTAL-COSTS> 146,537
<OTHER-EXPENSES> 12,746
<LOSS-PROVISION> 337
<INTEREST-EXPENSE> 40,145
<INCOME-PRETAX> (21,854)
<INCOME-TAX> 2,842
<INCOME-CONTINUING> (24,696)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (24,696)
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM LIN
TELEVISION CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS AND CONSOLIDATED
BALANCE SHEET AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH LIN
TELEVISION CORPORATION QUARTERLY REPORT ON FORM 10-Q DATED SEPTEMBER 30, 1998.
</LEGEND>
<CIK> 0000931058
<NAME> LIN TELEVISION CORPORATION
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> SEP-30-1998
<EXCHANGE-RATE> 1
<CASH> 38,029
<SECURITIES> 0
<RECEIVABLES> 39,497
<ALLOWANCES> 2,141
<INVENTORY> 0
<CURRENT-ASSETS> 97,887
<PP&E> 130,907
<DEPRECIATION> 9,385
<TOTAL-ASSETS> 1,785,734
<CURRENT-LIABILITIES> 57,781
<BONDS> 469,324
0
0
<COMMON> 0
<OTHER-SE> 732,026
<TOTAL-LIABILITY-AND-EQUITY> 1,785,734
<SALES> 0
<TOTAL-REVENUES> 177,574
<CGS> 0
<TOTAL-COSTS> 146,537
<OTHER-EXPENSES> 13,582
<LOSS-PROVISION> 337
<INTEREST-EXPENSE> 27,720
<INCOME-PRETAX> (9,429)
<INCOME-TAX> 7,191
<INCOME-CONTINUING> (16,620)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (16,620)
<EPS-PRIMARY> 0
<EPS-DILUTED> 0
</TABLE>
