株探米国株
日本語 英語
エドガーで原本を確認する
0001499832false00014998322022-11-092022-11-09




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): November 9, 2022


Townsquare Media, Inc.
(Exact name of registrant as specified in its charter)
Delaware
001-36558
27-1996555
(State or other jurisdiction of incorporation or organization)
(Commission file number)
(I.R.S. Employer Identification No.)
One Manhattanville Road,
Suite 202

Purchase,
New York
10577
 (Address of Principal Executive Offices, including Zip Code)

(203) 861-0900
(Registrant's telephone number, including area code)

Not applicable
(Former name, former address and former fiscal year, if changed since last report)

Check the appropriate box below if Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

    ☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
    ☐ Soliciting material pursuant to Rule 14a - 12 under the Exchange Act (17 CFR 240.14a-12)
    ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17CFR 240.14d-2(b))
    ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Class A Common Stock, $0.01 par value per share TSQ The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

                                    Emerging growth company   ☐ 

If an emerging growth company indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.   ☐ 


1


Item 2.02 - Results of Operations and Financial Condition.

On November 9, 2022, Townsquare Media Inc. (the “Company”) issued a press release announcing operating results for the quarter ended September 30, 2022. A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference. In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

The Company uses the “Equity Investors” section of its website as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Investors are urged to monitor the Company’s website for announcements of material information relating to the Company.

Item 9.01 - Financial Statements and Exhibits

    (d) Exhibits

Exhibit No. Description
Press release, dated November 9, 2022
104 Cover Page Interactive Data File (cover page XBRL tags are embedded within the Inline XBRL document).
2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


Date: November 9, 2022
TOWNSQUARE MEDIA, INC.
By: /s/ Stuart Rosenstein
Name: Stuart Rosenstein
Title: Executive Vice President and Chief Financial Officer



3
EX-99.1 2 a93022pressrelease.htm EX-99.1 Document

tslogoa29.jpg
IMMEDIATE RELEASE

TOWNSQUARE SETS THIRD QUARTER RECORD BY ACHIEVING ALL-TIME Q3 HIGH FOR BOTH
NET REVENUE (+8% YEAR-OVER-YEAR) AND ADJUSTED EBITDA (+6% YEAR-OVER-YEAR)

Digital Transformation Evident with Digital Revenue Growth of +17% YOY in Q3
and September YTD 2022 Digital Revenue and Adjusted Operating Income ~50% of Total

Net Leverage Declined to All-Time Low 4.54x

Purchase, NY – November 9, 2022 - Townsquare Media, Inc. (NYSE: TSQ) (“Townsquare”, the "Company," "we," "us," or "our") announced today its financial results for the third quarter ended September 30, 2022.

“I am proud to report another record setting quarter of results that clearly demonstrate the undeniable success and differentiation of Townsquare’s transformation into a Digital First Local Media company. The Townsquare Team reached all-time Q3 highs with net revenue growth of +8% year-over-year, and Adjusted EBITDA growth of +6% year-over-year, meeting our Q3 guidance. In addition, net leverage declined to an all-time low of 4.54x as we continue to make progress towards our 4x net leverage target,” commented Bill Wilson, Chief Executive Officer of Townsquare Media, Inc. “Our growth engine has been and will continue to be our digital solutions, which were the primary driver of our third quarter growth, accounting for half of Townsquare’s total revenue and total profit. Total digital revenue increased +17% year-over-year in the third quarter, and trailing twelve-month digital revenue grew to $225 million. As a uniquely positioned Digital First Local Media Company focused principally on markets outside of the Top 50 in the United States, Townsquare has a resilient digital growth engine supported by both a recurring subscription digital marketing solutions business, with a large addressable market and limited competition, and a highly differentiated digital advertising technology platform.”

Segment Reporting
We have three reportable operating segments, Subscription Digital Marketing Solutions, Digital Advertising and Broadcast Advertising. The Subscription Digital Marketing Solutions segment includes our subscription digital marketing solutions business, Townsquare Interactive. The Digital Advertising segment, marketed externally as Townsquare Ignite, includes digital advertising on our owned and operated digital properties, our first data digital management platform and our digital programmatic advertising platform. The Broadcast Advertising segment includes our local, regional, and national advertising products and solutions delivered via terrestrial radio broadcast, and other miscellaneous revenue that is associated with our broadcast advertising platform. The remainder of our business is reported in the Other category, which includes our live events business. The Company has presented segment information for the three and nine months ended September 30, 2021 in conformity with the current period’s segment information.

Third Quarter Highlights*
•As compared to the third quarter of 2021:
•Net revenue increased 8.4%
•Net income decreased $10.1 million
•Adjusted EBITDA increased 6.0%
•Total Digital net revenue increased 16.6%
•Subscription Digital Marketing Solutions (“Townsquare Interactive”) net revenue increased 9.7%
•Digital Advertising net revenue increased 21.3%
•Total Digital Adjusted Operating Income increased 7.1%
•Subscription Digital Marketing Solutions Adjusted Operating Income increased 4.3%
•Digital Advertising Adjusted Operating Income increased 8.7%
•Broadcast Advertising net revenue increased 3.4%
•Diluted income per share was $0.13, and Adjusted Net Income per diluted share was $0.47

1


Year to Date Highlights*
•As compared to the nine months ended September 30, 2021:
•Net revenue increased 11.5%
•Net income decreased $6.4 million
•Adjusted EBITDA increased 7.3%
•Total Digital net revenue increased 17.8%
•Subscription Digital Marketing Solutions net revenue increased 12.7%
•Digital Advertising net revenue increased 21.3%
•Total Digital Adjusted Operating Income increased 9.5%
•Subscription Digital Marketing Solutions Adjusted Operating Income increased 7.2%
•Digital Advertising Adjusted Operating Income increased 11.0%
•Broadcast Advertising net revenue increased 3.8%
•Repurchased aggregate $19.2 million of our 2026 Secured Senior Notes at or below par
•Completed the acquisition of Cherry Creek Broadcasting LLC ("Cherry Creek") for $18.4 million, net of closing adjustments
*See below for discussion of non-GAAP measures.

Guidance
For the fourth quarter of 2022, net revenue is expected to be between $116.0 million and $122.0 million (+5% to +10% as compared to the prior year), and Adjusted EBITDA is expected to be between $27.7 million and $30.7 million (+8% to +20% as compared to the prior year).

For the full year 2022, net revenue is expected to be between approximately $459 million and $465 million (+10% to +11% as compared to the prior year), and Adjusted EBITDA is expected to be between approximately $113 million and $116 million (+8% to +10% as compared to the prior year).

Quarter Ended September 30, 2022 Compared to the Quarter Ended September 30, 2021

Net Revenue
Net revenue for the three months ended September 30, 2022 increased $9.4 million, or 8.4%, to $120.6 million as compared to $111.3 million in the same period in 2021. Digital Advertising net revenue increased $6.5 million, or 21.3%, and Subscription Digital Marketing Solutions net revenue increased $2.1 million, or 9.7%, as compared to the same period in 2021 due in part to the addition of approximately 850 additional net subscribers during the third quarter of 2022. Broadcast Advertising net revenue increased $2.0 million, or 3.4%, as compared to the same period in 2021. Other net revenue decreased $1.2 million due to the timing of certain live events. Excluding political revenue, net revenue increased $8.3 million, or 7.5%, to $119.0 million, Digital Advertising net revenue increased $6.4 million, or 20.9%, to $36.9 million, and Broadcast Advertising net revenue increased $1.0 million, or 1.8%, to $57.8 million.

Adjusted EBITDA
Adjusted EBITDA for the three months ended September 30, 2022, increased $1.8 million, or 6.0%, to $30.9 million, as compared to $29.2 million in the same period last year. Adjusted EBITDA (Excluding Political) increased $0.9 million, or 3.1%, to $29.6 million, as compared to $28.7 million in the same period last year.

Net Income
Net income for the quarter ended September 30, 2022, decreased $10.1 million to $2.8 million, as compared to $12.9 million in the same period last year, primarily driven by non-cash impairment charges to our FCC licenses of $10.3 million. Adjusted Net Income decreased $2.2 million, primarily driven by an increase in the provision for income taxes of $4.0 million, partially offset by higher net revenue.

2


Nine Months Ended September 30, 2022 Compared to the Nine Months Ended September 30, 2021

Net Revenue
Net revenue for the nine months ended September 30, 2022, increased $35.4 million, or 11.5%, to $342.8 million as compared to $307.4 million in the same period in 2021. Digital Advertising net revenue increased $18.2 million, or 21.3% and Subscription Digital Marketing Solutions net revenue increased $7.7 million, or 12.7% as compared to the same period in 2021 due in part to the addition of approximately 3,050 additional net subscribers during the nine months ended September 30, 2022. Broadcast Advertising net revenue increased $6.0 million, or 3.8%. Other net revenue increased $3.5 million due to the increase in live events held during the period, as compared to the same period a year ago. Excluding political revenue, net revenue increased $33.7 million, or 11.0%, to $339.3 million, Digital Advertising net revenue increased $17.9 million, or 21.0%, to $103.2 million, and Broadcast Advertising net revenue increased $4.6 million, or 2.9%, to $161.2 million.

Adjusted EBITDA
Adjusted EBITDA for the nine months ended September 30, 2022 increased $5.8 million, or 7.3% to $85.3 million, as compared to $79.5 million in the same period last year. Adjusted EBITDA (Excluding Political) increased $4.3 million, or 5.5%, to $82.3 million, as compared to $78.0 million in the same period last year.

Net Income
Net income for the nine months ended September 30, 2022 decreased $6.4 million, or 38.0%, to $10.5 million, as compared to $16.9 million in the same period last year, primarily driven by non-cash impairment charges to our FCC licenses and other intangible assets of $20.2 million, partially offset by an increase in net revenue. Adjusted Net Income increased $2.9 million, primarily driven by higher net revenue, partially offset by an increase in the provision for income taxes of $3.4 million.

Liquidity and Capital Resources
As of September 30, 2022, we had a total of $27.0 million of cash and cash equivalents and $530.8 million of outstanding indebtedness, representing 4.79x and 4.54x gross and net leverage, respectively, based on Adjusted EBITDA for the twelve months ended September 30, 2022, of $110.9 million.

The table below presents a summary, as of November 4, 2022, of our outstanding common stock.

Security
Number Outstanding Description
Class A common stock 12,964,312  One vote per share.
Class B common stock 815,296 
10 votes per share.1
Class C common stock 3,461,341 
No votes.1
Total 17,240,949 
1 Each share converts into one share of Class A common stock upon transfer or at the option of the holder, subject to certain conditions, including compliance with FCC rules.

Conference Call
Townsquare Media, Inc. will host a conference call to discuss certain third quarter 2022 financial results and 2022 guidance on Wednesday, November 9, 2022 at 8:00 a.m. Eastern Time. The conference call dial-in number is 1-877-407-0784 (U.S. & Canada) or 1-201-689-8560 (International) and the confirmation code is 13733344. A live webcast of the conference call will also be available on the investor relations page of the Company’s website at www.townsquaremedia.com.

A replay of the conference call will be available through November 16, 2022. To access the replay, please dial 1-844-512-2921 (U.S. and Canada) or 1-412-317-6671 (International) and enter confirmation code 13733344. A web-based archive of the conference call will also be available at the above website.

About Townsquare Media, Inc.
Townsquare is a community-focused digital media and digital marketing solutions company with market leading local radio stations, principally focused outside the top 50 markets in the U.S. Our assets include a subscription digital marketing services business, Townsquare Interactive, providing website design, creation and hosting, search engine optimization, social media and online reputation management as well as other digital monthly services for approximately 29,850 SMBs; a robust digital advertising division, Townsquare Ignite, a powerful combination of a) an owned and operated portfolio of more than 400 local news and entertainment websites and mobile apps along with a network of leading national music and entertainment brands, collecting valuable first party data and b) a proprietary digital programmatic advertising technology stack with an in-house demand and data management platform; and a portfolio of 357 local terrestrial radio stations in 74 U.S. markets strategically situated outside the Top 50 markets in the United States. Our portfolio includes local media brands such as WYRK.com, WJON.com and NJ101.5.com, and premier national music brands such as XXLmag.com, TasteofCountry.com, UltimateClassicRock.com, and Loudwire.com.
3


For more information, please visit www.townsquaremedia.com, www.townsquareinteractive.com and www.townsquareignite.com.

Forward-Looking Statements
Except for the historical information contained in this press release, the matters addressed are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements often discuss our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “aim,” “anticipate,” “estimate,” “expect,” “forecast,” “outlook,” “potential,” “project,” “projection,” “plan,” “intend,” “seek,” “believe,” “may,” “could,” “would,” “will,” “should,” “can,” “can have,” “likely,” the negatives thereof and other words and terms. Actual events or results may differ materially from the results anticipated in these forward-looking statements as a result of a variety of factors. While it is impossible to identify all such factors, factors that could cause actual results to differ materially from those estimated by us include the impact of general economic conditions in the United States, or in the specific markets in which we currently do business including supply chain disruptions, inflation, labor shortages and the effect on advertising activity, industry conditions, including existing competition and future competitive technologies, the popularity of radio as a broadcasting and advertising medium, cancellations, disruptions or postponements of advertising schedules in response to national or world events, including the COVID-19 pandemic, our ability to develop and maintain digital technologies and hire and retain technical and sales talent, our dependence on key personnel, our capital expenditure requirements, our continued ability to identify suitable acquisition targets, and consummate and integrate any future acquisitions, legislative or regulatory requirements, risks and uncertainties relating to our leverage and changes in interest rates, our ability to obtain financing at times, in amounts and at rates considered appropriate by us, our ability to access the capital markets as and when needed and on terms that we consider favorable to us and other factors discussed in this section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report and under “Risk Factors” in our 2021 Annual Report on Form 10-K, as well as the Company's Form 10-K/A, for the year ended December 31, 2021, filed with the SEC on March 16, 2022, as well as other risks discussed from time to time in our filings with the SEC. Many of these factors are beyond our ability to predict or control. In addition, as a result of these and other factors, our past financial performance should not be relied on as an indication of future performance. The cautionary statements referred to in this section also should be considered in connection with any subsequent written or oral forward-looking statements that may be issued by us or persons acting on our behalf. The forward-looking statements included in this report are made only as of the date hereof or as of the date specified herein. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Non-GAAP Financial Measures and Definitions
In this press release, we refer to Adjusted Operating Income, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Net Income and Adjusted Net Income Per Share which are financial measures that have not been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”).

We define Adjusted Operating Income as operating income before the deduction of depreciation and amortization, stock-based compensation, corporate expenses, transaction costs, business realignment costs, impairment of goodwill, long-lived and intangible assets and net (gain) loss on sale and retirement of assets. We define Adjusted EBITDA as net income before the deduction of income taxes, interest expense, net, (gain) loss on repurchases, extinguishment and modification of debt, transaction costs, depreciation and amortization, stock-based compensation, business realignment costs, impairment of long-lived assets, intangible assets and investments, change in fair value of investment, net (gain) loss on sale and retirement of assets and other expense (income) net. We define Adjusted EBITDA (Excluding Political) as Adjusted EBITDA less political net revenue, net of a fifteen percent deduction to account for estimated national representative firm fees, music licensing fees and sales commissions expense. Adjusted Net Income is defined as net income before the deduction of transaction costs, business realignment costs, impairment of long-lived assets, intangible assets and investments, change in fair value of investment, net (gain) loss on sale and retirement of assets, net, (gain) loss on repurchases, extinguishment and modification of debt, gain on insurance recoveries and net income attributable to non-controlling interest, net of income taxes. Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the weighted average shares outstanding. We define Net Leverage as our total outstanding indebtedness, net of our total cash balance as of September 30, 2022, divided by our Adjusted EBITDA for the twelve months ended September 30, 2022. These measures do not represent, and should not be considered as alternatives to or superior to, financial results and measures determined or calculated in accordance with GAAP. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. You should be aware that in the future we may incur expenses or charges that are the same as or similar to some of the adjustments in the presentation, and we do not infer that our future results will be unaffected by unusual or non-recurring items. In addition, these non-GAAP measures may not be comparable to similarly-named measures reported by other companies.
4



We use Adjusted Operating Income to evaluate the operating performance of our business segments. We use Adjusted EBITDA and Adjusted EBITDA (Excluding Political) to facilitate company-to-company operating performance comparisons by backing out potential differences caused by variations in capital structures (affecting interest expense), taxation and the age and book depreciation of facilities and equipment (affecting relative depreciation expense), which may vary for different companies for reasons unrelated to operating performance, and to facilitate year over year comparisons, by backing out the impact of political revenue which varies depending on the election cycle and may be unrelated to operating performance. We use Adjusted Net Income and Adjusted Net Income Per Share to assess total company operating performance on a consistent basis. We use Net Leverage to measure the Company’s ability to handle its debt burden. We believe that these measures, when considered together with our GAAP financial results, provide management and investors with a more complete understanding of our business operating results, including underlying trends, by excluding the effects of transaction costs, net (gain) loss on sale and retirement of assets, business realignment costs and certain impairments. Further, while discretionary bonuses for members of management are not determined with reference to specific targets, our board of directors may consider Adjusted Operating Income, Adjusted EBITDA, Adjusted EBITDA (Excluding Political), Adjusted Net Income, Adjusted Net Income Per Share, and Net Leverage when determining discretionary bonuses.

Investor Relations
Claire Yenicay
(203) 900-5555
investors@townsquaremedia.com
5


TOWNSQUARE MEDIA, INC.
CONSOLIDATED BALANCE SHEETS
(in Thousands, Except Share and Per Share Data)
(unaudited)


September 30,
2022
December 31,
2021
ASSETS
Current assets:
   Cash and cash equivalents $ 27,046  $ 50,505 
Accounts receivable, net of allowance of $5,581 and $6,743, respectively
61,677  57,647 
   Prepaid expenses and other current assets 12,649  12,086 
Total current assets
101,372  120,238 
Property and equipment, net 110,018  106,717 
Intangible assets, net 289,292  278,265 
Goodwill 166,324  157,947 
Investments 17,933  18,217 
Operating lease right-of-use-assets 51,433  42,996 
Other assets 2,354  1,437 
Restricted cash 495  494 
Total assets
$ 739,221  $ 726,311 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
  Accounts payable $ 5,499  $ 5,676 
  Deferred revenue 10,702  10,208 
  Accrued compensation and benefits 10,390  14,411 
  Accrued expenses and other current liabilities 24,437  22,512 
  Operating lease liabilities, current 8,814  7,396 
  Accrued interest 6,080  15,754 
Total current liabilities 65,922  75,957 
Long-term debt, net of deferred finance costs of $6,844 and $8,479, respectively
523,922  541,521 
Deferred tax liability 24,494  20,081 
Operating lease liability, net of current portion 45,465  38,743 
Other long-term liabilities 16,391  425 
Total liabilities
676,194  676,727 
Stockholders’ equity:
Class A common stock, par value $0.01 per share; 300,000,000 shares authorized; 12,881,711 and 12,573,654 shares issued and outstanding, respectively
129  126 
Class B common stock, par value $0.01 per share; 50,000,000 shares authorized; 815,296 and 815,296 shares issued and outstanding, respectively
Class C common stock, par value $0.01 per share; 50,000,000 shares authorized; 3,461,341 and 3,461,341 shares issued and outstanding, respectively
35  35 
   Total common stock 172  169 
   Treasury stock, at cost; 25,623 and zero shares of Class A common stock, respectively
(225) — 
   Additional paid-in capital 307,751  302,724 
   Accumulated deficit (247,757) (256,635)
   Non-controlling interest 3,086  3,326 
Total stockholders’ equity
63,027  49,584 
Total liabilities and stockholders’ equity
$ 739,221  $ 726,311 

6


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in Thousands, Except Per Share Data)
(unaudited)



Three Months Ended 
September 30,
Nine Months Ended 
September 30,
2022 2021 2022 2021
Net revenue $ 120,635  $ 111,280  $ 342,801  $ 307,379 
Operating costs and expenses:
Direct operating expenses, excluding depreciation, amortization, and stock-based compensation 83,985  75,719  241,581  211,837 
Depreciation and amortization 4,467  4,821  13,546  14,546 
Corporate expenses 5,744  6,410  15,892  15,996 
Stock-based compensation 722  877  2,430  2,833 
Transaction and business realignment costs 1,004  486  2,280  5,847 
Impairment of long-lived assets, intangible assets and investments 10,300  —  20,197  95 
Net (gain) loss on sale and retirement of assets (119) (14) (338) 613 
    Total operating costs and expenses 106,103  88,299  295,588  251,767 
    Operating income 14,532  22,981  47,213  55,612 
Other expense (income):
Interest expense, net 9,967  9,816  30,038  29,780 
(Gain) loss on repurchases, extinguishment and modification of debt —  —  (108) 5,997 
Other (income) expense, net (508) (3,078) 1,886  (3,455)
    Income from operations before tax 5,073  16,243  15,397  23,290 
Income tax provision 2,275  3,349  4,939  6,431 
Net income $ 2,798  $ 12,894  $ 10,458  $ 16,859 
Net income attributable to:
     Controlling interests $ 2,260  $ 12,405  $ 8,878  $ 15,288 
     Non-controlling interests $ 538  $ 489  $ 1,580  $ 1,571 
Basic income per share:
    Attributable to common shares $ 0.13  $ 0.75  $ 0.52  $ 0.79 
    Attributable to participating shares $ —  $ 0.75  $ —  $ 0.79 
Diluted income per share $ 0.13  $ 0.64  $ 0.48  $ 0.71 
Weighted average shares outstanding:
     Basic attributable to common shares 17,037  16,386  16,941  16,917 
     Basic attributable to participating shares —  88  —  2,333 
     Diluted 17,482  19,384  18,645  21,657 

7


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in Thousands)
(unaudited)
Nine Months Ended September 30,
2022 2021
Cash flows from operating activities:
Net income $ 10,458  $ 16,859 
Adjustments to reconcile net income to net cash provided by operating activities:
     Depreciation and amortization 13,546  14,546 
     Amortization of deferred financing costs 1,359  1,129 
     Non-cash lease income (298) (106)
     Net deferred taxes and other 4,413  6,070 
     Provision for doubtful accounts 1,429  1,718 
     Stock-based compensation expense 2,430  2,833 
    (Gain) loss on repurchases, extinguishment and modification of debt (108) 5,997 
     Trade activity, net (3,496) (9,994)
     Impairment of long-lived assets, intangible assets and investments 20,197  95 
     Unrealized loss (gain) on investment 1,934  (2,924)
     Content rights acquired
(19,320) — 
     Amortization of content rights
3,124  — 
     Change in content rights liabilities
17,397  — 
     Other (815) (199)
Changes in assets and liabilities, net of acquisitions:
Accounts receivable (4,900) (1,148)
Prepaid expenses and other assets (1,253) 3,259 
Accounts payable (123) 1,409 
Accrued expenses (3,916) (569)
Accrued interest (9,674) (49)
Other long-term liabilities (278) (789)
Net cash provided by operating activities - continuing operations
32,106  38,137 
Net cash used in operating activities - discontinued operations
—  (33)
Net cash provided by operating activities
32,106  38,104 
Cash flows from investing activities:
Payment for acquisition (18,419) — 
Purchase of property and equipment (13,100) (7,840)
Purchase of investments (100) (278)
Purchase of digital assets (4,997) — 
Proceeds from insurance recoveries 452  362 
Proceeds from sale of assets and investment related transactions 810  1,671 
Net cash used in investing activities
(35,354) (6,085)
Cash flows from financing activities:
Repurchase of 2026 Notes (18,850) — 
Repayment of term loans —  (272,381)
Repurchase of 2023 Notes —  (273,416)
Proceeds from the issuance of 2026 Notes —  550,000 
Prepayment fee on 2023 Notes —  (4,443)
Deferred financing costs —  (9,027)
Repurchase of Oaktree securities —  (80,394)
Transaction costs related to Oaktree securities repurchase —  (1,556)
Proceeds from stock options exercised 790  10,931 
Repurchase of stock (225) (1,400)
Cash distribution to non-controlling interests (1,820) (2,216)
Repayments of capitalized obligations (105) (57)
      Net cash used in financing activities (20,210) (83,959)
Cash and cash equivalents and restricted cash:
      Net decrease in cash, cash equivalents and restricted cash (23,458) (51,940)
      Beginning of period 50,999  83,723 
      End of period $ 27,541  $ 31,783 
8


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(in Thousands)
(unaudited)

Nine Months Ended 
September 30,
2022 2021
Supplemental Disclosure of Cash Flow Information:
   Cash payments:
Interest
$ 38,284  $ 28,693 
Income taxes
1,049  634 
Supplemental Disclosure of Non-cash Activities:
   Investments acquired in exchange for advertising(1)
$ 2,750  $ 6,438 
   Property and equipment acquired in exchange for advertising(1)
726  1,945 
   Accrued capital expenditures 45  120 
   Accrued financing fees —  150 
Supplemental Disclosure of Cash Flow Information relating to Leases:
Cash paid for amounts included in the measurement of operating lease liabilities, included in operating cash flows
$ 7,982  $ 7,695 
Right-of-use assets obtained in exchange for operating lease obligations
8,923  2,246 
Reconciliation of cash, cash equivalents and restricted cash
Cash and cash equivalents $ 27,046  $ 31,289 
Restricted cash 495  494 
$ 27,541  $ 31,783 

(1) Represents total advertising services provided by the Company in exchange for equity interests and property and equipment acquired during each of the nine months ended September 30, 2022 and 2021, respectively.


9


TOWNSQUARE MEDIA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS BY SEGMENT
(in Thousands)
(unaudited)

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 23,188  $ 21,130  9.7  % $ 68,021  $ 60,347  12.7  %
Digital Advertising 37,015  30,521  21.3  % 103,452  85,252  21.3  %
Broadcast Advertising 59,267  57,314  3.4  % 164,447  158,422  3.8  %
Other 1,165  2,315  (49.7) % 6,881  3,358  104.9  %
Net revenue 120,635  111,280  8.4  % 342,801  307,379  11.5  %
Subscription Digital Marketing Solutions Expenses 16,744  14,954  12.0  % $ 48,513  $ 42,144  15.1  %
Digital Advertising expenses 25,949  20,341  27.6  % 73,064  57,884  26.2  %
Broadcast Advertising expenses 39,889  38,040  4.9  % 113,869  108,667  4.8  %
Other expenses 1,403  2,384  (41.1) % 6,135  3,142  95.3  %
Direct operating expenses 83,985  75,719  10.9  % 241,581  211,837  14.0  %
Depreciation and amortization 4,467  4,821  (7.3) % 13,546  14,546  (6.9) %
Corporate expenses 5,744  6,410  (10.4) % 15,892  15,996  (0.7) %
Stock-based compensation 722  877  (17.7) % 2,430  2,833  (14.2) %
Transaction and business realignment costs 1,004  486  106.6  % 2,280  5,847  (61.0) %
Impairment of long-lived assets, intangible assets and investments 10,300  —  ** 20,197  95  **
Net (gain) loss on sale and retirement of assets (119) (14) ** (338) 613  **
    Total operating costs and expenses 106,103  88,299  20.2  % 295,588  251,767  17.4  %
    Operating income 14,532  22,981  (36.8) % 47,213  55,612  (15.1) %
Other expense (income):
Interest expense, net 9,967  9,816  1.5  % 30,038  29,780  0.9  %
(Gain) loss on repurchases, extinguishment and modification of debt —  —  ** (108) 5,997  **
Other (income) expense, net (508) (3,078) (83.5) % 1,886  (3,455) **
    Income from operations before tax 5,073  16,243  (68.8) % 15,397  23,290  (33.9) %
Income tax provision 2,275  3,349  (32.1) % 4,939  6,431  (23.2) %
Net income $ 2,798  $ 12,894  (78.3) % $ 10,458  $ 16,859  (38.0) %
** not meaningful

10


The following table presents Net revenue and Adjusted Operating Income by segment, for the three and nine months ended September 30, 2022, and 2021, respectively (in thousands):

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(Unaudited) (Unaudited)
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 23,188  $ 21,130  9.7  % $ 68,021  $ 60,347  12.7  %
Digital Advertising 37,015  30,521  21.3  % 103,452  85,252  21.3  %
Digital 60,203  51,651  16.6  % 171,473  145,599  17.8  %
Broadcast Advertising 59,267  57,314  3.4  % 164,447  158,422  3.8  %
Other 1,165  2,315  (49.7) % 6,881  3,358  104.9  %
Net revenue $ 120,635  $ 111,280  8.4  % $ 342,801  $ 307,379  11.5  %
Subscription Digital Marketing Solutions $ 6,444  $ 6,176  4.3  % $ 19,508  $ 18,203  7.2  %
Digital Advertising 11,066  10,180  8.7  % 30,388  27,368  11.0  %
Digital 17,510  16,356  7.1  % 49,896  45,571  9.5  %
Broadcast Advertising 19,378  19,274  0.5  % 50,578  49,755  1.7  %
Other (238) (69) ** 746  216  **
Adjusted Operating Income $ 36,650  $ 35,561  3.1  % $ 101,220  $ 95,542  5.9  %
** not meaningful


The following table reconciles Net revenue to Net revenue, excluding political revenue on a GAAP basis by segment for the three and nine months ended September 30, 2022, and 2021, respectively (in thousands):

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(Unaudited) (Unaudited)
2022 2021 % Change 2022 2021 % Change
Subscription Digital Marketing Solutions $ 23,188  $ 21,130  9.7  % $ 68,021  $ 60,347  12.7  %
Digital Advertising 37,015  30,521  21.3  % 103,452  85,252  21.3  %
Digital 60,203  51,651  16.6  % 171,473  145,599  17.8  %
Broadcast Advertising 59,267  57,314  3.4  % 164,447  158,422  3.8  %
Other 1,165  2,315  (49.7) % 6,881  3,358  104.9  %
Net revenue $ 120,635  $ 111,280  8.4  % $ 342,801  $ 307,379  11.5  %
Subscription Digital Marketing Solutions political revenue —  —  ** —  —  **
Digital Advertising political revenue 100  —  ** 297  —  **
Broadcast Advertising political revenue 1,487  575  158.6  % 3,238  1,778  82.1  %
Other political revenue —  —  ** —  —  **
Political revenue $ 1,587  $ 575  176.0  % $ 3,535  $ 1,778  98.8  %
Subscription Digital Marketing Solutions net revenue (ex. political) $ 23,188  $ 21,130  9.7  % $ 68,021  $ 60,347  12.7  %
Digital Advertising net revenue (ex. political) 36,915  30,521  20.9  % 103,155  85,252  21.0  %
Digital net revenue (ex. political) 60,103  51,651  16.4  % 171,176  145,599  17.6  %
Broadcast Advertising political net revenue (ex. political) 57,780  56,739  1.8  % 161,209  156,644  2.9  %
Other net revenue (ex. political) 1,165  2,315  (49.7) % 6,881  3,358  104.9  %
Net revenue (ex. political) $ 119,048  $ 110,705  7.5  % $ 339,266  $ 305,601  11.0  %
** not meaningful





11


The following table reconciles on a GAAP basis net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Net Income for the three and nine months ended September 30, 2022, and 2021, respectively (in thousands, except per share data):
Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(Unaudited)
2022 2021 2022 2021
Net income $ 2,798  $ 12,894  $ 10,458  $ 16,859 
Income tax provision 2,275  3,349  4,939  6,431 
Income from operations before income taxes 5,073  16,243  15,397  23,290 
Transaction and business realignment costs 1,004  486  2,280  5,847 
Impairment of long-lived assets, intangible assets and investments 10,300  —  20,197  95 
Net (gain) loss on sale and retirement of assets (119) (14) (338) 613 
(Gain) loss on repurchases, extinguishment and modification of debt —  —  (108) 5,997 
Change in fair value of investment (239) (2,924) 1,934  (2,924)
Gain on insurance recoveries (441) (137) (452) (362)
Net income attributable to non-controlling interest, net of income taxes (538) (489) (1,580) (1,571)
Adjusted net income before income taxes 15,040  13,165  37,330  30,985 
   Income tax provision 6,745  2,714  11,975  8,556 
Adjusted Net Income $ 8,295  $ 10,451  $ 25,355  $ 22,429 
Adjusted Net Income Per Share:
   Basic $ 0.49  $ 0.64  $ 1.50  $ 1.33 
   Diluted $ 0.47  $ 0.54  $ 1.36  $ 1.04 
Weighted average shares outstanding:
     Basic 17,037  16,386  16,941  16,917 
     Diluted 17,482  19,384  18,645  21,657 

12


The following table reconciles on a GAAP basis net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA, Adjusted EBITDA (Excluding Political), and Adjusted EBITDA Less Interest, Capex and Taxes for the three and nine months ended September 30, 2022, and 2021, respectively (dollars in thousands):

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(Unaudited)
2022 2021 2022 2021
Net income $ 2,798  $ 12,894  $ 10,458  $ 16,859 
Income tax provision 2,275  3,349  4,939  6,431 
Interest expense, net 9,967  9,816  30,038  29,780 
(Gain) loss on repurchases, extinguishment and modification of debt —  —  (108) 5,997 
Depreciation and amortization 4,467  4,821  13,546  14,546 
Stock-based compensation 722  877  2,430  2,833 
Transaction and business realignment costs 1,004  486  2,280  5,847 
Impairment of long-lived assets, intangible assets and investments 10,300  —  20,197  95 
Other (a)
(627) (3,092) 1,548  (2,842)
Adjusted EBITDA $ 30,906  $ 29,151  $ 85,328  $ 79,546 
Political Adjusted EBITDA (1,349) (489) (3,005) (1,511)
Adjusted EBITDA (Excluding Political) $ 29,557  $ 28,662  $ 82,323  $ 78,035 
Political Adjusted EBITDA 1,349  489  3,005  1,511 
Net cash paid for interest (18,776) (21,542) (38,284) (28,693)
Capital expenditures (5,473) (3,001) (13,100) (7,840)
Cash paid for taxes (190) (150) (1,049) (634)
Adjusted EBITDA Less Interest, Capex and Taxes $ 6,467  $ 4,458  $ 32,895  $ 42,379 
(a) Other includes net (gain) loss on sale and retirement of assets and other (income) expense, net.

13


The following table reconciles net income, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA on a quarterly basis for the twelve months ended September 30, 2022 (dollars in thousands):
Three Months Ended Twelve Months Ended
(Unaudited)
December 31, 2021 March 31, 2022 June 30, 2022 September 30, 2022 September 30, 2022
Net income $ 1,925  $ 2,741  $ 4,919  $ 2,798  $ 12,383 
Income tax provision 3,920  1,458  1,206  2,275  8,859 
Interest expense, net 10,066  10,027  10,044  9,967  40,104 
Gain on repurchases, extinguishment and modification of debt —  —  (108) —  (108)
Depreciation and amortization 4,552  4,765  4,314  4,467  18,098 
Stock-based compensation 885  869  839  722  3,315 
Transaction and business realignment costs (542) 452  824  1,004  1,738 
Impairment of long-lived assets, intangible assets and investments 1,818  478  9,419  10,300  22,015 
Other (a)
2,943  1,280  895  (627) 4,491 
Adjusted EBITDA $ 25,567  $ 22,070  $ 32,352  $ 30,906  $ 110,895 
(a) Other includes net (gain) loss on sale and retirement of assets and other (income) expense, net.

14


The following tables reconcile Operating income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income by segment for the three months ended September 30, 2022, and 2021 (in thousands):

Three Months Ended September 30, 2022
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 5,986  $ 10,896  $ 5,767  $ (272) $ (7,845) $ 14,532 
Depreciation and amortization 321  150  3,301  26  669  4,467 
Corporate expenses —  —  —  —  5,744  5,744 
Stock-based compensation 137  20  109  454  722 
Transaction and business realignment costs —  —  —  998  1,004 
Impairment of long-lived assets, intangible assets and investments —  —  10,300  —  —  10,300 
Net gain on sale and retirement of assets —  —  (99) —  (20) (119)
Adjusted Operating Income (Loss) $ 6,444  $ 11,066  $ 19,378  $ (238) $ —  $ 36,650 

Three Months Ended September 30, 2021
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 5,905  $ 10,087  $ 15,986  $ (119) $ (8,878) $ 22,981 
Depreciation and amortization 143  82  3,224  41  1,331  4,821 
Corporate expenses —  —  —  —  6,410  6,410 
Stock-based compensation 128  11  64  672  877 
Transaction and business realignment costs —  —  —  479  486 
Net gain on sale and retirement of assets —  —  —  —  (14) (14)
Adjusted Operating Income (Loss) $ 6,176  $ 10,180  $ 19,274  $ (69) $ —  $ 35,561 






15


The following tables reconcile Operating income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted Operating Income by segment for the nine months ended September 30, 2022, and 2021 (in thousands):

Nine Months Ended September 30, 2022
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 18,195  $ 29,978  $ 24,719  $ 487  $ (26,166) $ 47,213 
Depreciation and amortization 911  360  9,603  113  2,559  13,546 
Corporate expenses —  —  —  —  15,892  15,892 
Stock-based compensation 402  50  280  1,690  2,430 
Transaction and business realignment costs —  —  —  18  2,262  2,280 
Impairment of long-lived assets, intangible assets and investments —  —  16,258  120  3,819  20,197 
Net gain on sale and retirement of assets —  —  (282) —  (56) (338)
Adjusted Operating Income $ 19,508  $ 30,388  $ 50,578  $ 746  $ —  $ 101,220 

Nine Months Ended September 30, 2021
(Unaudited)
Subscription Digital Marketing Solutions Digital Advertising Broadcast Advertising Other Corporate and Other Reconciling Items Total
Operating income (loss) $ 16,952  $ 26,908  $ 39,748  $ 53  $ (28,049) $ 55,612 
Depreciation and amortization 840  417  9,753  127  3,409  14,546 
Corporate expenses —  —  —  —  15,996  15,996 
Stock-based compensation 411  43  254  11  2,114  2,833 
Transaction and business realignment costs —  —  —  25  5,822  5,847 
Impairment of long-lived and intangible assets —  —  —  —  95  95 
Net loss on sale and retirement of assets —  —  —  —  613  613 
Adjusted Operating Income $ 18,203  $ 27,368  $ 49,755  $ 216  $ —  $ 95,542 
16