Powered by 
Translate
Translate
GROSSE POINTE FARMS, Mich., March 11, 2025 (GLOBE NEWSWIRE) -- Saga Communications, Inc. (Nasdaq - SGA) (the “Company,” “Saga,” “we,” or “our”) today reported that net revenue decreased 1.3% to $28.8 million for the quarter ended December 31, 2024 compared to $29.1 million for the same period last year. Station operating expense increased 4.1% for the quarter to $24.3 million compared to the same period last year. For the quarter, operating income was $984 thousand compared to $2.8 million for the same quarter last year and station operating income (a non-GAAP financial measure) decreased 17.2% to $5.9 million. Capital expenditures were $600 thousand for the quarter compared to $1.0 million for the same period last year. We had net income of $1.3 million for the quarter compared to net income of $2.5 million for the fourth quarter last year. Diluted earnings per share were $0.20 in the fourth quarter of 2024.
On a same station basis for the quarter ended December 31, 2024 net revenue decreased 3.9% to $28.0 million and station operating expense increased 0.7% to $23.5 million. Operating income decreased 63.0% to $1.0 million.
Net revenue decreased 2.2% to $110.3 million for the twelve-month period ended December 31, 2024 compared to $112.8 million for the same period last year. Station operating expense increased 4.5% for the twelve-month period to $94.3 million compared to the same period last year. For the twelve-month period, operating income was $2.4 million compared to $11.5 million and station operating income (a non-GAAP financial measure) decreased 23.1% to $21.1 million. Capital expenditures for the twelve-months were $3.8 million compared to $4.4 million for the same period last year. Net income was $3.5 million for the twelve-month period compared to $9.5 million for the same period last year. Diluted earnings per share were $0.55 in the twelve-months of 2024.
On a same station basis for the year ended December 31, 2024 net revenue decreased 3.7% to $108.6 million from last year and station operating expense increased 2.5% to $92.5 million. Operating income decreased 78.4% to $2.5 million.
The Company paid a quarterly dividend of $0.25 per share on December 13, 2024 and subsequent to the end of the year paid an additional quarterly dividend of $0.25 per share on March 7, 2025. The aggregate amount of each quarterly dividend was approximately $1.6 million. To date Saga has paid over $137 million in dividends to shareholders since the first special dividend was paid in 2012. The Company intends to pay regular quarterly cash dividends in the future.
The Company’s balance sheet reflects $27.8 million in cash and short-term investments as of December 31, 2024 and $27.3 million as of March 10, 2025. The Company expects to spend approximately $4.0 – $4.5 million for capital expenditures during 2025.
Saga’s 2024 Fourth Quarter and Year-End conference call will be held on Tuesday, March 11, 2025 at 11:00 a.m. The dial-in number for the call is (973) 528-0008. Enter conference code 424193. A recording and transcript of the call will be posted to the Company’s website as soon as it is available after the call.
The Company requests that all parties that have a question that they would like to submit to the Company please email the inquiry by 10:00 a.m. on March 11, 2025 to SagaIR@sagacom.com. The Company will discuss, during the limited period of the conference call, those inquiries it deems of general relevance and interest. Only inquiries made in compliance with the foregoing directions will be discussed during the call.
Saga utilizes certain financial measures that are not calculated in accordance with generally accepted accounting principles (GAAP) to assess its financial performance. The attached Selected Supplemental Financial Data tables disclose “actual”, “same station”, and “proforma” financial information as well as the Company’s reconciliation of non-GAAP measures: GAAP operating income to station operating income, GAAP net income to trailing twelve-month consolidated EBITDA and actual operating results to same station operating results as well as other financial data. The actual financial information reflects our historical financial results and include the results of operations for stations that we did not own for the entire comparable period. The same station financial information reflects only the results of operations for stations that we owned for the entire comparable period. The proforma financial information assume all acquisitions in 2024 occurred as of January 1, 2023. Such non-GAAP measures include same station financial information, pro forma financial information, station operating income, trailing 12-month consolidated EBITDA, and leverage ratio. These non-GAAP measures are generally recognized by the broadcasting industry as measures of performance and are used by Saga to assess its financial performance including, but not limited to, evaluating individual station and market-level performance, evaluating overall operations, as a primary measure for incentive-based compensation of executives and other members of management and as a measure of financial position. Saga’s management believes these non-GAAP measures are used by analysts who report on the industry and by investors to provide meaningful comparisons between broadcasting groups, as well as an indicator of their market value. These measures are not measures of liquidity or of performance in accordance with GAAP and should be viewed as a supplement to and not as a substitute for the results of operations presented on a GAAP basis including net operating revenue, operating income, and net income. Reconciliations for all the non-GAAP financial measures to the most directly comparable GAAP measure are attached in the Selected Supplemental Financial Data tables.
This press release contains certain forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 that are based upon current expectations and involve certain risks and uncertainties. Words such as “will,” “may,” “believes,” “intends,” “expects,” “anticipates,” “guidance,” and similar expressions are intended to identify forward-looking statements. The material risks facing our business are described in the reports Saga periodically files with the U.S. Securities and Exchange Commission, including, in particular, Item 1A of our Annual Report on Form 10-K. Readers should note that forward-looking statements may be impacted by several factors, including global, national, and local economic changes and changes in the radio broadcast industry in general as well as Saga’s actual performance. Actual results may vary materially from those described herein and Saga undertakes no obligation to update any information contained herein that constitutes a forward-looking statement.
Saga is a media company whose business is devoted to acquiring, developing and operating broadcast properties with a focus on providing opportunities complimentary to our core radio business including digital, e-commerce, local on-line news services and non-traditional revenue initiatives. Saga owns or operates broadcast properties in 28 markets, including 82 FM and 31 AM radio stations and 79 metro signals. For additional information, contact us at (313) 886-7070 or visit our website at www.sagacom.com.
Contact:
Samuel D. Bush
(313) 886-7070
Saga Communications, Inc. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Three Months Ended |
| Twelve Months Ended | ||||||||||||
| December 31, |
| December 31, | ||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Operating Results |
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ | 28,770 |
|
| $ | 29,145 |
|
| $ | 110,294 |
|
| $ | 112,773 |
|
Station operating expense |
| 24,297 |
|
|
| 23,329 |
|
|
| 94,280 |
|
|
| 90,199 |
|
Corporate general and administrative |
| 3,467 |
|
|
| 3,026 |
|
|
| 12,611 |
|
|
| 10,966 |
|
Other operating expense (income), net |
| 22 |
|
|
| (5 | ) |
|
| 1,048 |
|
|
| 120 |
|
Operating income |
| 984 |
|
|
| 2,795 |
|
|
| 2,355 |
|
|
| 11,488 |
|
Interest expense |
| 113 |
|
|
| 43 |
|
|
| 348 |
|
|
| 173 |
|
Interest income |
| (238 | ) |
|
| (414 | ) |
|
| (1,047 | ) |
|
| (1,441 | ) |
Other income, net |
| (305 | ) |
|
| — |
|
|
| (1,516 | ) |
|
| (119 | ) |
Income before income tax expense |
| 1,414 |
|
|
| 3,166 |
|
|
| 4,570 |
|
|
| 12,875 |
|
Income tax expense (benefit) |
|
|
|
|
|
|
|
|
|
|
| ||||
Current |
| 510 |
|
|
| 970 |
|
|
| 1,225 |
|
|
| 2,990 |
|
Deferred |
| (365 | ) |
|
| (305 | ) |
|
| (115 | ) |
|
| 385 |
|
|
| 145 |
|
|
| 665 |
|
|
| 1,110 |
|
|
| 3,375 |
|
Net income | $ | 1,269 |
|
| $ | 2,501 |
|
| $ | 3,460 |
|
| $ | 9,500 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic | $ | 0.20 |
|
| $ | 0.40 |
|
| $ | 0.55 |
|
| $ | 1.55 |
|
Diluted | $ | 0.20 |
|
| $ | 0.40 |
|
| $ | 0.55 |
|
| $ | 1.55 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares |
| 6,089 |
|
|
| 6,030 |
|
|
| 6,075 |
|
|
| 6,045 |
|
Weighted average common and common equivalent shares |
| 6,089 |
|
|
| 6,030 |
|
|
| 6,075 |
|
|
| 6,045 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| December 31, | |||||
| 2024 |
| 2023 | |||
Balance Sheet Data |
|
|
|
|
|
|
Working capital | $ | 30,528 |
| $ | 32,615 |
|
Net fixed assets | $ | 51,907 |
| $ | 51,405 |
|
Net intangible assets and other assets | $ | 122,732 |
| $ | 120,164 |
|
Total assets | $ | 221,725 |
| $ | 232,213 |
|
Long-term debt | $ | 5,000 |
| $ | — |
|
Stockholders' equity | $ | 165,922 |
| $ | 170,549 |
|
|
|
|
|
|
|
|
Saga Communications, Inc. | |||||||
|
|
|
|
|
| ||
|
| Years Ended December 31, | |||||
|
| 2024 |
|
| 2023 |
| |
|
| (In thousands) | |||||
|
|
|
|
|
| ||
Statement of Cash Flows |
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income | $ | 3,460 |
|
| $ | 9,500 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
| 5,283 |
|
|
| 5,055 |
|
Deferred income tax (benefit) expense |
| (115 | ) |
|
| 385 |
|
Amortization of deferred costs |
| 36 |
|
|
| 36 |
|
Compensation expense related to restricted stock awards |
| 1,950 |
|
|
| 1,116 |
|
Loss on sale of assets, net |
| 1,048 |
|
|
| 120 |
|
(Gain) on insurance claims |
| (383 | ) |
|
| — |
|
Other (gain), net |
| (1,133 | ) |
|
| (119 | ) |
Barter (revenue) expense, net |
| 89 |
|
|
| 50 |
|
Deferred and other compensation |
| (230 | ) |
|
| (100 | ) |
Changes in assets and liabilities, net of business acquisition: |
|
|
|
|
| ||
Decrease (increase) in receivables and prepaid expenses |
| 2,246 |
|
|
| (1,303 | ) |
Increase in accounts payable, accrued expenses, and other liabilities |
| 1,521 |
|
|
| 639 |
|
Total adjustments |
| 10,312 |
|
|
| 5,879 |
|
Net cash provided by operating activities |
| 13,772 |
|
|
| 15,379 |
|
Cash flows from investing activities: |
|
|
|
|
| ||
Purchase of short-term investments |
| (19,660 | ) |
|
| (20,728 | ) |
Redemption of short-term investments |
| 20,728 |
|
|
| 20,723 |
|
Acquisition of property and equipment (Capital Expenditures) |
| (3,767 | ) |
|
| (4,356 | ) |
Acquisition of broadcast properties |
| (5,711 | ) |
|
| — |
|
Proceeds from sale and disposal of assets |
| 203 |
|
|
| 1,747 |
|
Proceeds from redemption of investments and other |
| 1,526 |
|
|
| — |
|
Other investing activities |
| (3 | ) |
|
| 117 |
|
Net cash used in investing activities |
| (6,684 | ) |
|
| (2,497 | ) |
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from long-term debt |
| 5,000 |
|
|
| — |
|
Cash dividends paid |
| (22,520 | ) |
|
| (19,875 | ) |
Purchase of treasury shares |
| (290 | ) |
|
| (227 | ) |
Net cash used in financing activities |
| (17,810 | ) |
|
| (20,102 | ) |
Net decrease in cash and cash equivalents |
| (10,722 | ) |
|
| (7,220 | ) |
Cash and cash equivalents, beginning of period |
| 29,582 |
|
|
| 36,802 |
|
Cash and cash equivalents, end of period | $ | 18,860 |
|
| $ | 29,582 |
|
| |||||||
Saga Communications, Inc. | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||||||||||||||||
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||||||||||||||||
| December 31, |
| December 31, |
| December 31, | |||||||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||||
Operating Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net operating revenue | $ | 28,770 |
|
| $ | 29,145 |
|
| $ | 28,006 |
| $ | 29,145 |
|
| $ | 28,770 |
|
| $ | 30,060 |
|
Station operating expense |
| 24,297 |
|
|
| 23,329 |
|
|
| 23,484 |
|
| 23,329 |
|
|
| 24,297 |
|
|
| 24,001 |
|
Corporate general and administrative |
| 3,467 |
|
|
| 3,026 |
|
|
| 3,467 |
|
| 3,026 |
|
|
| 3,467 |
|
|
| 3,026 |
|
Other operating expense (income), net |
| 22 |
|
|
| (5 | ) |
|
| 22 |
|
| (5 | ) |
|
| 22 |
|
|
| (5 | ) |
Operating income |
| 984 |
|
|
| 2,795 |
|
| $ | 1,033 |
| $ | 2,795 |
|
|
| 984 |
|
|
| 3,038 |
|
Interest expense |
| 113 |
|
|
| 43 |
|
|
|
|
|
|
|
|
| 113 |
|
|
| 122 |
| |
Interest income |
| (238 | ) |
|
| (414 | ) |
|
|
|
|
|
|
|
| (238 | ) |
|
| (414 | ) | |
Other income, net |
| (305 | ) |
|
| — |
|
|
|
|
|
|
|
|
| (305 | ) |
|
| — |
| |
Income before income tax expense |
| 1,414 |
|
|
| 3,166 |
|
|
|
|
|
|
|
|
| 1,414 |
|
|
| 3,330 |
| |
Income tax expense (benefit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Current |
| 510 |
|
|
| 970 |
|
|
|
|
|
|
|
|
| 510 |
|
|
| 990 |
| |
Deferred |
| (365 | ) |
|
| (305 | ) |
|
|
|
|
|
|
|
| (365 | ) |
|
| (302 | ) | |
|
| 145 |
|
|
| 665 |
|
|
|
|
|
|
|
|
| 145 |
|
|
| 688 |
| |
Net income | $ | 1,269 |
|
| $ | 2,501 |
|
|
|
|
|
|
|
| $ | 1,269 |
|
| $ | 2,642 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basic | $ | 0.20 |
|
| $ | 0.40 |
|
|
|
|
|
|
|
| $ | 0.20 |
|
| $ | 0.43 |
| |
Diluted | $ | 0.20 |
|
| $ | 0.40 |
|
|
|
|
|
|
|
| $ | 0.20 |
|
| $ | 0.43 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted average common shares |
| 6,089 |
|
|
| 6,030 |
|
|
|
|
|
|
|
|
| 6,089 |
|
|
| 6,030 |
| |
Weighted average common and common equivalent shares |
| 6,089 |
|
|
| 6,030 |
|
|
|
|
|
|
|
|
| 6,089 |
|
|
| 6,030 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
| Actual |
| Same Station (1) |
| Pro Forma (2) | |||||||||||||||||
| Three Months Ended |
| Three Months Ended |
| Three Months Ended | |||||||||||||||||
| December 31, |
| December 31, |
| December 31, | |||||||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||||
Depreciation and amortization by segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Radio Stations | $ | 1,380 |
|
| $ | 1,255 |
|
| $ | 1,231 |
| $ | 1,254 |
|
| $ | 1,380 |
|
| $ | 1,315 |
|
Corporate |
| 56 |
|
|
| 63 |
|
|
| 56 |
|
| 63 |
|
|
| 56 |
|
|
| 63 |
|
| $ | 1,436 |
|
| $ | 1,318 |
|
| $ | 1,287 |
| $ | 1,317 |
|
| $ | 1,436 |
|
| $ | 1,378 |
|
_________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
(1) Same station includes only the results of stations we owned and operated for the entire comparable period. | ||||||||||||||||||||||
(2) Pro Forma results assume all acquisitions in 2024 occurred as of January 1, 2023. | ||||||||||||||||||||||
| ||||||||||||||||||||||
Saga Communications, Inc. | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Actual |
| Same Station (1) |
| Pro Forma (2) | ||||||||||||||||
| Twelve Months Ended |
| Twelve Months Ended |
| Twelve Months Ended | ||||||||||||||||
| December 31, |
| December 31, |
| December 31, | ||||||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
| 2023 |
| 2024 |
|
| 2023 |
| ||||||
Operating Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net operating revenue | $ | 110,294 |
|
| $ | 112,773 |
|
| $ | 108,598 |
| $ | 112,773 |
| $ | 111,462 |
|
| $ | 116,033 |
|
Station operating expense |
| 94,280 |
|
|
| 90,199 |
|
|
| 92,461 |
|
| 90,199 |
|
| 95,424 |
|
|
| 92,957 |
|
Corporate general and administrative |
| 12,611 |
|
|
| 10,966 |
|
|
| 12,611 |
|
| 10,966 |
|
| 12,611 |
|
|
| 10,966 |
|
Other operating expense (income), net |
| 1,048 |
|
|
| 120 |
|
|
| 1,046 |
|
| 120 |
|
| 1,048 |
|
|
| 120 |
|
Operating income |
| 2,355 |
|
|
| 11,488 |
|
| $ | 2,480 |
| $ | 11,488 |
|
| 2,379 |
|
|
| 11,990 |
|
Interest expense |
| 348 |
|
|
| 173 |
|
|
|
|
|
|
|
|
| 479 |
|
|
| 488 |
|
Interest income |
| (1,047 | ) |
|
| (1,441 | ) |
|
|
|
|
|
|
|
| (1,047 | ) |
|
| (1,441 | ) |
Other income, net |
| (1,516 | ) |
|
| (119 | ) |
|
|
|
|
|
|
|
| (1,516 | ) |
|
| (119 | ) |
Income before income tax expense |
| 4,570 |
|
|
| 12,875 |
|
|
|
|
|
|
|
|
| 4,463 |
|
|
| 13,062 |
|
Income tax expense (benefit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Current |
| 1,225 |
|
|
| 2,990 |
|
|
|
|
|
|
|
|
| 1,200 |
|
|
| 3,015 |
|
Deferred |
| (115 | ) |
|
| 385 |
|
|
|
|
|
|
|
|
| (119 | ) |
|
| 389 |
|
|
| 1,110 |
|
|
| 3,375 |
|
|
|
|
|
|
|
|
| 1,081 |
|
|
| 3,404 |
|
Net income | $ | 3,460 |
|
| $ | 9,500 |
|
|
|
|
|
|
|
| $ | 3,382 |
|
| $ | 9,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic | $ | 0.55 |
|
| $ | 1.55 |
|
|
|
|
|
|
|
| $ | 0.54 |
|
| $ | 1.57 |
|
Diluted | $ | 0.55 |
|
| $ | 1.55 |
|
|
|
|
|
|
|
| $ | 0.54 |
|
| $ | 1.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares |
| 6,075 |
|
|
| 6,045 |
|
|
|
|
|
|
|
|
| 6,075 |
|
|
| 6,045 |
|
Weighted average common and common equivalent shares |
| 6,075 |
|
|
| 6,045 |
|
|
|
|
|
|
|
|
| 6,075 |
|
|
| 6,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Actual |
| Same Station (1) |
| Pro Forma (2) | ||||||||||||||||
| Twelve Months Ended |
| Twelve Months Ended |
| Twelve Months Ended | ||||||||||||||||
| December 31, |
| December 31, |
| December 31, | ||||||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
| 2023 |
| 2024 |
|
| 2023 |
| ||||||
Depreciation and amortization by segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Radio Stations | $ | 5,070 |
|
| $ | 4,854 |
|
| $ | 4,736 |
| $ | 4,854 |
| $ | 5,299 |
|
| $ | 5,326 |
|
Corporate |
| 213 |
|
|
| 201 |
|
|
| 213 |
|
| 201 |
|
| 213 |
|
|
| 201 |
|
| $ | 5,283 |
|
| $ | 5,055 |
|
| $ | 4,949 |
| $ | 5,055 |
| $ | 5,512 |
|
| $ | 5,527 |
|
_________________________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
(1) Same station includes only the results of stations we owned and operated for the entire comparable period. | |||||||||||||||||||||
(2) Pro Forma results assume all acquisitions in 2024 occurred as of January 1, 2023. | |||||||||||||||||||||
| |||||||||||||||||||||
Saga Communications, Inc. | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Three Months Ended |
| Twelve Months Ended |
| ||||||||||||
| December 31, |
| December 31, |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
|
| ||||
Reconciliation of GAAP operating income to station operating income (a non-GAAP financial measure) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating income | $ | 984 |
|
| $ | 2,795 |
|
| $ | 2,355 |
|
| $ | 11,488 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Corporate general and administrative |
| 3,467 |
|
|
| 3,026 |
|
|
| 12,611 |
|
|
| 10,966 |
|
|
Other operating expense (income), net |
| 22 |
|
|
| (5 | ) |
|
| 1,048 |
|
|
| 120 |
|
|
Station depreciation and amortization |
| 1,380 |
|
|
| 1,255 |
|
|
| 5,070 |
|
|
| 4,854 |
|
|
Station operating income | $ | 5,853 |
|
| $ | 7,071 |
|
| $ | 21,084 |
|
| $ | 27,428 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other financial data |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Radio Stations | $ | 1,380 |
|
| $ | 1,255 |
|
| $ | 5,070 |
|
| $ | 4,854 |
|
|
Corporate | $ | 56 |
|
| $ | 63 |
|
| $ | 213 |
|
| $ | 201 |
|
|
Compensation expense related to restricted stock awards | $ | 503 |
|
| $ | 373 |
|
| $ | 1,950 |
| (1) | $ | 1,116 |
| (1) |
Other operating expense, net (2) | $ | 22 |
|
| $ | (5 | ) |
| $ | 1,048 |
|
| $ | 120 |
|
|
Other income, net (2) | $ | (305 | ) |
| $ | - |
|
| $ | (1,516 | ) |
| $ | (119 | ) |
|
Deferred income tax expense (2) | $ | (365 | ) |
| $ | (305 | ) |
| $ | (115 | ) |
| $ | 385 |
|
|
Acquisition of property and equipment (Capital Expenditures) | $ | 568 |
|
| $ | 959 |
|
| $ | 3,767 |
| (1) | $ | 4,356 |
| (1) |
_________________________ |
|
|
|
|
|
|
|
|
|
|
|
| ||||
(1) As presented in the Statement of Cash Flows in the Selected Consolidated Financial Data tables | ||||||||||||||||
(2) As presented in the Operating Results in the Selected Consolidated Financial Data tables | ||||||||||||||||
| ||||||||||||||||
Saga Communications, Inc. | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
| Adjusted |
|
|
| |||||
| 12 Months Ended |
| Add: |
| 12 Months Ended |
| 12 Months Ended | ||||||||
| December 31, |
| Pro Forma |
| December 31, |
| December 31, | ||||||||
| 2024 |
|
| Acquisitions (2) |
| 2024 |
|
|
| 2023 |
| ||||
Reconciliation of GAAP Net Income to trailing 12 Month Consolidated Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") (a non-GAAP financial measure) (1) |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income | $ | 3,460 |
|
| $ | (78 | ) |
| $ | 3,382 |
|
| $ | 9,500 |
|
Exclusions: |
|
|
|
|
|
|
|
|
|
|
| ||||
Gain (loss) on sale of assets, net |
| (1,048 | ) |
|
| — |
|
|
| (1,048 | ) |
|
| (120 | ) |
Other income, net |
| 2,474 |
|
|
| — |
|
|
| 2,474 |
|
|
| 1,510 |
|
Total exclusions |
| 1,426 |
|
|
| — |
|
|
| 1,426 |
|
|
| 1,390 |
|
Consolidated adjusted net income (1) |
| 2,034 |
|
|
| (78 | ) |
|
| 1,956 |
|
|
| 8,110 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
| 348 |
|
|
| 131 |
|
|
| 479 |
|
|
| 173 |
|
Income tax expense (benefit) |
| 1,110 |
|
|
| (29 | ) |
|
| 1,081 |
|
|
| 3,375 |
|
Depreciation & amortization expense |
| 5,283 |
|
|
| 229 |
|
|
| 5,512 |
|
|
| 5,055 |
|
Non-cash compensation |
| 1,950 |
|
|
| — |
|
|
| 1,950 |
|
|
| 1,116 |
|
Trailing twelve month consolidated EBITDA (1) | $ | 10,725 |
|
| $ | 253 |
|
| $ | 10,978 |
|
| $ | 17,829 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Total long-term debt, including current maturities |
|
|
|
|
|
| $ | 5,000 |
|
| $ | — |
| ||
Divided by trailing twelve month consolidated EBITDA (1) |
|
|
|
|
|
|
| 10,978 |
|
|
| 17,829 |
| ||
Leverage ratio |
|
|
|
|
|
|
| 0.46 |
|
|
| — |
| ||
_________________________ |
|
|
|
|
|
|
|
|
|
|
| ||||
(1) As defined in the Company's credit facility. | |||||||||||||||
(2) Trailing Twelve Month Adjustment. | |||||||||||||||
| |||||||||||||||
Saga Communications, Inc. | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Reconciliation of Actual Information to Same Station Operating Income | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Adjustments |
|
|
|
|
| Adjustments |
|
| |||||||||
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station | |||||||||
| Three Months |
| and Dispositions |
| Three Months |
| Three Months |
| and Dispositions |
| Three Months | |||||||||
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended | |||||||||
| December 31, |
| Entire Comparable |
| December 31, |
| December 31, |
| Entire Comparable |
| December 31, | |||||||||
| 2024 |
| Period |
| 2024 |
| 2023 |
|
| Period |
| 2023 |
| |||||||
Net operating revenue | $ | 28,770 |
| $ | (764 | ) |
| $ | 28,006 |
| $ | 29,145 |
|
| $ | - |
| $ | 29,145 |
|
Station operating expense |
| 24,297 |
|
| (813 | ) |
|
| 23,484 |
|
| 23,329 |
|
|
| - |
|
| 23,329 |
|
Corporate general and administrative |
| 3,467 |
|
| - |
|
|
| 3,467 |
|
| 3,026 |
|
|
| - |
|
| 3,026 |
|
Other operating expense (income), net |
| 22 |
|
| - |
|
|
| 22 |
|
| (5 | ) |
|
| - |
|
| (5 | ) |
Operating income | $ | 984 |
| $ | 49 |
|
| $ | 1,033 |
| $ | 2,795 |
|
| $ | - |
| $ | 2,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| Adjustments |
|
|
|
|
| Adjustments |
|
| |||||||||
| Actual |
| For Acquisitions |
| Same Station |
| Actual |
| For Acquisitions |
| Same Station | |||||||||
| Twelve Months |
| and Dispositions |
| Twelve Months |
| Twelve Months |
| and Dispositions |
| Twelve Months | |||||||||
| Ended |
| Not Included in |
| Ended |
| Ended |
| Not Included in |
| Ended | |||||||||
| December 31, |
| Entire Comparable |
| December 31, |
| December 31, |
| Entire Comparable |
| December 31, | |||||||||
| 2024 |
| Period |
| 2024 |
| 2023 |
|
| Period |
| 2023 |
| |||||||
Net operating revenue | $ | 110,294 |
| $ | (1,696 | ) |
| $ | 108,598 |
| $ | 112,773 |
|
| $ | - |
| $ | 112,773 |
|
Station operating expense |
| 94,280 |
|
| (1,819 | ) |
|
| 92,461 |
|
| 90,199 |
|
|
| - |
|
| 90,199 |
|
Corporate general and administrative |
| 12,611 |
|
| - |
|
|
| 12,611 |
|
| 10,966 |
|
|
| - |
|
| 10,966 |
|
Other operating expense (income), net |
| 1,048 |
|
| (2 | ) |
|
| 1,046 |
|
| 120 |
|
|
| - |
|
| 120 |
|
Operating income | $ | 2,355 |
| $ | 125 |
|
| $ | 2,480 |
| $ | 11,488 |
|
| $ | - |
| $ | 11,488 |
|
