Delaware | 0-25969 | 52-1166660 | ||||||
(State or Other Jurisdiction of Incorporation) |
(Commission File No.) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Class | Trading Symbol | Name of Exchange on which Registered | ||||||||||||
Class A Common Stock, $.001 Par Value | UONE | NASDAQ Stock Market | ||||||||||||
Class D Common Stock, $.001 Par Value | UONEK | NASDAQ Stock Market |
Exhibit Number |
Description | |||||||
99.1 | ||||||||
104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
URBAN ONE, INC. | |||||
/s/ Peter D. Thompson | |||||
August 9, 2024 | Peter D. Thompson | ||||
Chief Financial Officer and Principal Accounting Officer |
August 8, 2024 | Contact: Peter D. Thompson, EVP and CFO | ||||
FOR IMMEDIATE RELEASE | (301) 429-4638 | ||||
Silver Spring, MD |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
(unaudited) | (unaudited) | ||||||||||||||||||||||
STATEMENT OF OPERATIONS | (in thousands, except share data) | (in thousands, except share data) | |||||||||||||||||||||
NET REVENUES | $ | 117,744 | $ | 129,652 | $ | 222,154 | $ | 239,521 | |||||||||||||||
OPERATING EXPENSES | |||||||||||||||||||||||
Programming and technical, excluding stock-based compensation | 33,256 | 32,547 | 65,915 | 66,401 | |||||||||||||||||||
Selling, general and administrative, excluding stock-based compensation | 50,292 | 49,777 | 90,029 | 86,492 | |||||||||||||||||||
Corporate selling, general and administrative, excluding stock-based compensation | 9,787 | 11,385 | 25,679 | 19,915 | |||||||||||||||||||
Stock-based compensation | 1,079 | 2,321 | 2,463 | 5,598 | |||||||||||||||||||
Depreciation and amortization | 2,993 | 1,886 | 4,843 | 4,483 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 80,758 | 22,081 | 80,758 | 38,856 | |||||||||||||||||||
Total operating expenses | 178,165 | 119,997 | 269,687 | 221,745 | |||||||||||||||||||
Operating (loss) income | (60,421) | 9,655 | (47,533) | 17,776 | |||||||||||||||||||
INTEREST INCOME | 1,777 | 1,898 | 3,775 | 2,232 | |||||||||||||||||||
INTEREST EXPENSE | 12,404 | 13,972 | 25,402 | 28,040 | |||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 7,425 | - | 15,299 | 2,356 | |||||||||||||||||||
Other income, net | 14 | 96,773 | 900 | 96,460 | |||||||||||||||||||
(Loss) income before (benefit from) provision for income taxes and non-controlling interest in income of subsidiaries | (63,609) | 94,354 | (52,961) | 90,784 | |||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (18,512) | 23,197 | (16,010) | 22,037 | |||||||||||||||||||
Net (loss) income from consolidated operations | (45,097) | 71,157 | (36,951) | 68,747 | |||||||||||||||||||
Loss from unconsolidated joint venture | - | - | (411) | - | |||||||||||||||||||
NET (LOSS) INCOME | (45,097) | 71,157 | (37,362) | 68,747 | |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 334 | 791 | 576 | 1,303 | |||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (45,431) | $ | 70,366 | $ | (37,938) | $ | 67,444 | |||||||||||||||
Weighted average shares outstanding - basic3 |
48,483,639 | 47,629,163 | 48,434,513 | 47,514,722 | |||||||||||||||||||
Weighted average shares outstanding - diluted4 |
48,483,639 | 50,616,435 | 48,434,513 | 50,373,714 | |||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
PER SHARE DATA - basic and diluted: | (unaudited) | (unaudited) | |||||||||||||||||||||
(in thousands, except per share data) | (in thousands, except per share data) | ||||||||||||||||||||||
Net (loss) income attributable to common stockholders (basic) | (0.94) | 1.48 | (0.78) | 1.42 | |||||||||||||||||||
Net (loss) income attributable to common stockholders (diluted) | (0.94) | 1.39 | (0.78) | 1.34 | |||||||||||||||||||
SELECTED OTHER DATA | |||||||||||||||||||||||
Broadcast and digital operating income 1 |
$ | 34,196 | $ | 47,328 | $ | 66,210 | $ | 86,628 | |||||||||||||||
Broadcast and digital operating income reconciliation: | |||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (45,431) | $ | 70,366 | $ | (37,938) | $ | 67,444 | |||||||||||||||
Add back/(deduct) certain non-broadcast and digital operating income items included in net (loss) income: | |||||||||||||||||||||||
Interest income | (1,777) | (1,898) | (3,775) | (2,232) | |||||||||||||||||||
Interest expense | 12,404 | 13,972 | 25,402 | 28,040 | |||||||||||||||||||
(Benefit from) provision for income taxes | (18,512) | 23,197 | (16,010) | 22,037 | |||||||||||||||||||
Corporate selling, general and administrative expenses | 9,787 | 11,385 | 25,679 | 19,915 | |||||||||||||||||||
Stock-based compensation | 1,079 | 2,321 | 2,463 | 5,598 | |||||||||||||||||||
Gain on retirement of debt | (7,425) | - | (15,299) | (2,356) | |||||||||||||||||||
Other income, net | (14) | (96,773) | (900) | (96,460) | |||||||||||||||||||
Loss from unconsolidated joint venture | - | - | 411 | - | |||||||||||||||||||
Depreciation and amortization | 2,993 | 1,886 | 4,843 | 4,483 | |||||||||||||||||||
Net income attributable to non-controlling interests | 334 | 791 | 576 | 1,303 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 80,758 | 22,081 | 80,758 | 38,856 | |||||||||||||||||||
Broadcast and digital operating income | $ | 34,196 | $ | 47,328 | $ | 66,210 | $ | 86,628 | |||||||||||||||
Adjusted EBITDA2 |
$ | 28,415 | $ | 37,504 | $ | 49,958 | $ | 67,790 | |||||||||||||||
Adjusted EBITDA reconciliation: | |||||||||||||||||||||||
Net (loss) income attributable to common stockholders | $ | (45,431) | $ | 70,366 | $ | (37,938) | $ | 67,444 | |||||||||||||||
Interest income | (1,777) | (1,898) | (3,775) | (2,232) | |||||||||||||||||||
Interest expense | 12,404 | 13,972 | 25,402 | 28,040 | |||||||||||||||||||
(Benefit from) provision for income taxes | (18,512) | 23,197 | (16,010) | 22,037 | |||||||||||||||||||
Depreciation and amortization | 2,993 | 1,886 | 4,843 | 4,483 | |||||||||||||||||||
EBITDA | $ | (50,323) | $ | 107,523 | $ | (27,478) | $ | 119,772 | |||||||||||||||
Stock-based compensation | 1,079 | 2,321 | 2,463 | 5,598 | |||||||||||||||||||
Gain on retirement of debt | (7,425) | - | (15,299) | (2,356) | |||||||||||||||||||
Other income, net | (14) | (96,773) | (900) | (96,460) | |||||||||||||||||||
Loss from unconsolidated joint venture | - | - | 411 | - | |||||||||||||||||||
Net income attributable to non-controlling interests | 334 | 791 | 576 | 1,303 | |||||||||||||||||||
Corporate costs related to remediation efforts | 4,167 | 3,099 | 9,524 | 2,723 | |||||||||||||||||||
Employment Agreement Award and other compensation | - | (1,674) | - | (1,818) | |||||||||||||||||||
Severance-related costs | 516 | 136 | 580 | 287 | |||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 80,758 | 22,081 | 80,758 | 38,856 | |||||||||||||||||||
Investment expense from MGM National Harbor | - | - | - | (115) | |||||||||||||||||||
Other nonrecurring expenses | (677) | - | (677) | - | |||||||||||||||||||
Adjusted EBITDA | $ | 28,415 | $ | 37,504 | $ | 49,958 | $ | 67,790 |
June 30, 2024 | December 31, 2023 | ||||||||||
(in thousands) | |||||||||||
(unaudited) | |||||||||||
SELECTED BALANCE SHEET DATA: | |||||||||||
Cash and cash equivalents and restricted cash | $ | 132,372 | $ | 233,570 | |||||||
Intangible assets, net | 562,642 | 645,979 | |||||||||
Total assets | 1,019,625 | 1,211,173 | |||||||||
Total debt (including current portion, net of issuance costs) | 607,865 | 716,246 | |||||||||
Total liabilities | 771,179 | 920,588 | |||||||||
Total stockholders' equity | 239,375 | 274,065 | |||||||||
Redeemable non-controlling interests | 9,071 | 16,520 | |||||||||
June 30, 2024 | Applicable Interest Rate | ||||||||||
(in thousands) | |||||||||||
SELECTED LEVERAGE DATA: | |||||||||||
7.375% senior secured notes due February 2028, net of issuance costs of approximately $6.6 million (fixed rate) | $ | 607,865 | 7.375 | % |
Three Months Ended June 30, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Net Revenues: | |||||||||||||||||||||||
Radio Advertising | $ | 45,421 | $ | 45,135 | $ | 286 | 0.6 | % | |||||||||||||||
Political Advertising | 2,152 | 410 | 1,742 | 424.9 | |||||||||||||||||||
Digital Advertising | 15,529 | 18,861 | (3,332) | -17.7 | |||||||||||||||||||
Cable Television Advertising | 22,170 | 30,247 | (8,077) | -26.7 | |||||||||||||||||||
Cable Television Affiliate Fees | 19,315 | 22,184 | (2,869) | -12.9 | |||||||||||||||||||
Event Revenues & Other | 13,157 | 12,815 | 342 | 2.7 | |||||||||||||||||||
Net Revenues (as reported) | $ | 117,744 | $ | 129,652 | $ | (11,908) | -9.2 | % |
Six Months Ended June 30, | |||||||||||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Net Revenues: | |||||||||||||||||||||||
Radio Advertising | $ | 86,761 | $ | 88,242 | $ | (1,481) | -1.7 | % | |||||||||||||||
Political Advertising | 3,388 | 658 | 2,730 | 414.9 | |||||||||||||||||||
Digital Advertising | 29,475 | 33,932 | (4,457) | -13.1 | |||||||||||||||||||
Cable Television Advertising | 47,535 | 56,069 | (8,534) | -15.2 | |||||||||||||||||||
Cable Television Affiliate Fees | 40,103 | 46,020 | (5,917) | -12.9 | |||||||||||||||||||
Event Revenues & Other | 14,892 | 14,600 | 292 | 2.0 | |||||||||||||||||||
Net Revenues (as reported) | $ | 222,154 | $ | 239,521 | $ | (17,367) | -7.3 | % |
Three Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUES | $ | 117,744 | $ | 41,999 | $ | 18,929 | $ | 15,887 | $ | 41,497 | $ | (568) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 33,256 | 11,436 | 3,641 | 3,520 | 14,913 | (254) | |||||||||||||||||||||||||||||
Selling, general and administrative | 50,292 | 19,747 | 10,963 | 9,438 | 10,580 | (436) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 9,787 | - | 649 | 6 | 1,582 | 7,550 | |||||||||||||||||||||||||||||
Stock-based compensation | 1,079 | 115 | 21 | 41 | 228 | 674 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,993 | 2,079 | 40 | 397 | 176 | 301 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 80,758 | 80,758 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 178,165 | 114,135 | 15,314 | 13,402 | 27,479 | 7,835 | |||||||||||||||||||||||||||||
Operating (loss) income | (60,421) | (72,136) | 3,615 | 2,485 | 14,018 | (8,403) | |||||||||||||||||||||||||||||
INTEREST INCOME | 1,777 | - | - | - | - | 1,777 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 12,404 | 58 | - | - | - | 12,346 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 7,425 | - | - | - | - | 7,425 | |||||||||||||||||||||||||||||
OTHER INCOME, net | 14 | 1 | - | - | - | 13 | |||||||||||||||||||||||||||||
(Loss) income before income from consolidated operations before (benefit from) provision for income taxes | (63,609) | (72,193) | 3,615 | 2,485 | 14,018 | (11,534) | |||||||||||||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (18,512) | (18,057) | 624 | (652) | 2,766 | (3,193) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (45,097) | (54,136) | 2,991 | 3,137 | 11,252 | (8,341) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 334 | - | - | - | - | 334 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (45,431) | $ | (54,136) | $ | 2,991 | $ | 3,137 | $ | 11,252 | $ | (8,675) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 28,415 | $ | 10,570 | $ | 3,684 | $ | 2,923 | $ | 14,511 | $ | (3,273) |
Three Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUES | $ | 129,652 | $ | 39,196 | $ | 20,052 | $ | 18,908 | $ | 52,430 | $ | (934) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 32,547 | 10,524 | 3,974 | 3,513 | 14,919 | (383) | |||||||||||||||||||||||||||||
Selling, general and administrative | 49,777 | 18,786 | 10,857 | 9,265 | 11,602 | (733) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 11,385 | - | 619 | - | 1,849 | 8,917 | |||||||||||||||||||||||||||||
Stock-based compensation | 2,321 | 114 | 174 | 40 | 231 | 1,762 | |||||||||||||||||||||||||||||
Depreciation and amortization | 1,886 | 888 | 40 | 364 | 251 | 343 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 22,081 | 22,081 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 119,997 | 52,393 | 15,664 | 13,182 | 28,852 | 9,906 | |||||||||||||||||||||||||||||
Operating income (loss) | 9,655 | (13,197) | 4,388 | 5,726 | 23,578 | (10,840) | |||||||||||||||||||||||||||||
INTEREST INCOME | 1,898 | - | - | - | - | 1,898 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 13,972 | 56 | - | - | 640 | 13,276 | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), net | 96,773 | (67) | - | - | - | 96,840 | |||||||||||||||||||||||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes | 94,354 | (13,320) | 4,388 | 5,726 | 22,938 | 74,622 | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 23,197 | (5,160) | 1,289 | - | 6,633 | 20,435 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) | 71,157 | (8,160) | 3,099 | 5,726 | 16,305 | 54,187 | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 791 | - | - | - | - | 791 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 70,366 | $ | (8,160) | $ | 3,099 | $ | 5,726 | $ | 16,305 | $ | 53,396 | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 37,504 | $ | 9,997 | $ | 4,602 | $ | 6,156 | $ | 24,060 | $ | (7,311) |
Six Months Ended June 30, 2024 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUES | $ | 222,154 | $ | 78,350 | $ | 27,401 | $ | 29,854 | $ | 87,723 | $ | (1,174) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 65,915 | 22,765 | 7,125 | 7,023 | 29,513 | (511) | |||||||||||||||||||||||||||||
Selling, general and administrative | 90,029 | 38,142 | 13,405 | 16,897 | 22,698 | (1,113) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 25,679 | - | 1,377 | 7 | 3,491 | 20,804 | |||||||||||||||||||||||||||||
Stock-based compensation | 2,463 | 237 | 50 | 83 | 787 | 1,306 | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,843 | 2,962 | 82 | 814 | 301 | 684 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 80,758 | 80,758 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 269,687 | 144,864 | 22,039 | 24,824 | 56,790 | 21,170 | |||||||||||||||||||||||||||||
Operating (loss) income | (47,533) | (66,514) | 5,362 | 5,030 | 30,933 | (22,344) | |||||||||||||||||||||||||||||
INTEREST INCOME | 3,775 | - | - | - | - | 3,775 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 25,402 | 117 | - | - | - | 25,285 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 15,299 | - | - | - | - | 15,299 | |||||||||||||||||||||||||||||
OTHER INCOME, net | 900 | 1 | - | - | - | 899 | |||||||||||||||||||||||||||||
Income (loss) before income from consolidated operations before (benefit from) provision for income taxes | (52,961) | (66,630) | 5,362 | 5,030 | 30,933 | (27,656) | |||||||||||||||||||||||||||||
(BENEFIT FROM) PROVISION FOR INCOME TAXES | (16,010) | (20,079) | 1,172 | (1,222) | 6,864 | (2,745) | |||||||||||||||||||||||||||||
Net (loss) income from consolidated operations | (36,951) | (46,551) | 4,190 | 6,252 | 24,069 | (24,911) | |||||||||||||||||||||||||||||
LOSS FROM UNCONSOLIDATED JOINT VENTURE, net of tax | (411) | - | - | - | - | (411) | |||||||||||||||||||||||||||||
NET (LOSS) INCOME | (37,362) | (46,551) | 4,190 | 6,252 | 24,069 | (25,322) | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 576 | - | - | - | - | 576 | |||||||||||||||||||||||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (37,938) | $ | (46,551) | $ | 4,190 | $ | 6,252 | $ | 24,069 | $ | (25,898) | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 49,958 | $ | 17,270 | $ | 5,493 | $ | 5,927 | $ | 32,110 | $ | (10,842) |
Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||||||||
(in thousands, unaudited) | |||||||||||||||||||||||||||||||||||
Consolidated |
Radio
Broadcasting
|
Reach
Media
|
Digital |
Cable
Television
|
All Other -
Corporate/
Eliminations
|
||||||||||||||||||||||||||||||
STATEMENT OF OPERATIONS: | |||||||||||||||||||||||||||||||||||
NET REVENUES | $ | 239,521 | $ | 74,376 | $ | 30,968 | $ | 33,979 | $ | 102,108 | $ | (1,910) | |||||||||||||||||||||||
OPERATING EXPENSES: | |||||||||||||||||||||||||||||||||||
Programming and technical | 66,401 | 20,856 | 8,006 | 6,948 | 31,358 | (767) | |||||||||||||||||||||||||||||
Selling, general and administrative | 86,492 | 34,727 | 13,575 | 17,139 | 22,421 | (1,370) | |||||||||||||||||||||||||||||
Corporate selling, general and administrative | 19,915 | - | 1,337 | 1 | 3,647 | 14,930 | |||||||||||||||||||||||||||||
Stock-based compensation | 5,598 | 289 | 443 | 80 | 558 | 4,228 | |||||||||||||||||||||||||||||
Depreciation and amortization | 4,483 | 1,805 | 79 | 701 | 1,216 | 682 | |||||||||||||||||||||||||||||
Impairment of goodwill, intangible assets, and long-lived assets | 38,856 | 38,856 | - | - | - | - | |||||||||||||||||||||||||||||
Total operating expenses | 221,745 | 96,533 | 23,440 | 24,869 | 59,200 | 17,703 | |||||||||||||||||||||||||||||
Operating income (loss) | 17,776 | (22,157) | 7,528 | 9,110 | 42,908 | (19,613) | |||||||||||||||||||||||||||||
INTEREST INCOME | 2,232 | - | - | - | - | 2,232 | |||||||||||||||||||||||||||||
INTEREST EXPENSE | 28,040 | 111 | - | - | 2,559 | 25,370 | |||||||||||||||||||||||||||||
GAIN ON RETIREMENT OF DEBT | 2,356 | - | - | - | - | 2,356 | |||||||||||||||||||||||||||||
OTHER INCOME (LOSS), net | 96,460 | (67) | - | - | - | 96,527 | |||||||||||||||||||||||||||||
Income (loss) before income from consolidated operations before provision for (benefit from) income taxes | 90,784 | (22,335) | 7,528 | 9,110 | 40,349 | 56,132 | |||||||||||||||||||||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES | 22,037 | (6,919) | 2,033 | - | 11,219 | 15,704 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) | 68,747 | (15,416) | 5,495 | 9,110 | 29,130 | 40,428 | |||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | 1,303 | - | - | - | - | 1,303 | |||||||||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 67,444 | $ | (15,416) | $ | 5,495 | $ | 9,110 | $ | 29,130 | $ | 39,125 | |||||||||||||||||||||||
Adjusted EBITDA2 |
$ | 67,790 | $ | 19,018 | $ | 8,059 | $ | 9,917 | $ | 44,682 | $ | (13,886) |