UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
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, 2015
OR
¨ |
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: 000-50478
NEXSTAR BROADCASTING GROUP, INC.
(Exact Name of Registrant as Specified in Its Charter)
Delaware |
|
23-3083125 |
(State of Incorporation or Organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
545 E. John Carpenter Freeway, Suite 700, Irving, Texas |
|
75062 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(972) 373-8800
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that it was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (check one):
Large accelerated filer |
|
x |
|
Accelerated filer |
|
¨ |
|
|
|
|
|
|
|||
Non-accelerated filer |
|
¨ |
|
Smaller reporting company |
|
¨ |
|
(Do not check if a smaller reporting company) |
|
|
|
|
|
|
|
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
As of November 2, 2015, the registrant had 30,620,804 shares of Class A Common Stock outstanding.
|
|
|
|
Page |
|
PART I |
|
FINANCIAL INFORMATION |
|
|
|
|
|
|
|
||
ITEM 1. |
|
|
|
|
|
|
|
|
|
||
|
|
Condensed Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 |
|
1 |
|
|
|
|
|
||
|
|
|
2 |
|
|
|
|
|
|
||
|
|
|
3 |
|
|
|
|
|
|
||
|
|
|
4 |
|
|
|
|
|
|
||
|
|
|
5 |
|
|
|
|
|
|
||
ITEM 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
31 |
|
|
|
|
|
||
ITEM 3. |
|
|
41 |
|
|
|
|
|
|
||
ITEM 4. |
|
|
41 |
|
|
|
|
|
|
||
PART II |
|
OTHER INFORMATION |
|
|
|
|
|
|
|
||
ITEM 1. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 1A. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 2. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 3. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 4. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 5. |
|
|
42 |
|
|
|
|
|
|
||
ITEM 6. |
|
|
43 |
|
NEXSTAR BROADCASTING GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share information, unaudited)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2015 |
|
|
2014 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
23,356 |
|
|
$ |
131,912 |
|
Accounts receivable, net of allowance for doubtful accounts of $5,027 and $3,002, respectively |
|
|
174,709 |
|
|
|
127,878 |
|
Deferred tax assets, net |
|
|
64,263 |
|
|
|
41,737 |
|
Broadcast rights |
|
|
18,839 |
|
|
|
10,873 |
|
Prepaid expenses and other current assets |
|
|
7,986 |
|
|
|
5,264 |
|
Total current assets |
|
|
289,153 |
|
|
|
317,664 |
|
Property and equipment, net |
|
|
271,567 |
|
|
|
237,739 |
|
Goodwill |
|
|
445,187 |
|
|
|
256,491 |
|
FCC licenses |
|
|
489,698 |
|
|
|
322,040 |
|
Other intangible assets, net |
|
|
321,099 |
|
|
|
194,129 |
|
Other noncurrent assets, net |
|
|
43,502 |
|
|
|
118,387 |
|
Total assets (1) |
|
$ |
1,860,206 |
|
|
$ |
1,446,450 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Current portion of debt |
|
$ |
19,887 |
|
|
$ |
15,840 |
|
Current portion of broadcast rights payable |
|
|
21,009 |
|
|
|
11,935 |
|
Accounts payable |
|
|
23,683 |
|
|
|
17,231 |
|
Accrued expenses |
|
|
51,493 |
|
|
|
36,807 |
|
Taxes payable |
|
|
2,164 |
|
|
|
4,899 |
|
Interest payable |
|
|
15,766 |
|
|
|
4,601 |
|
Other current liabilities |
|
|
9,016 |
|
|
|
5,953 |
|
Total current liabilities |
|
|
143,018 |
|
|
|
97,266 |
|
Debt |
|
|
1,465,251 |
|
|
|
1,204,529 |
|
Deferred tax liabilities |
|
|
139,439 |
|
|
|
44,224 |
|
Other noncurrent liabilities |
|
|
50,768 |
|
|
|
43,894 |
|
Total liabilities (1) |
|
|
1,798,476 |
|
|
|
1,389,913 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock - $0.01 par value, 200,000 shares authorized; none issued and outstanding at each of September 30, 2015 and December 31, 2014 |
|
|
- |
|
|
|
- |
|
Class A Common stock - $0.01 par value, 100,000,000 shares authorized; 31,621,369 shares issued and 30,620,804 shares outstanding at September 30, 2015, and 31,172,060 shares issued and outstanding at December 31, 2014 |
|
|
316 |
|
|
|
312 |
|
Class B Common stock - $0.01 par value, 20,000,000 shares authorized; none issued and outstanding at each of September 30, 2015 and December 31, 2014 |
|
|
- |
|
|
|
- |
|
Class C Common stock - $0.01 par value, 5,000,000 shares authorized; none issued and outstanding at each of September 30, 2015 and December 31, 2014 |
|
|
- |
|
|
|
- |
|
Additional paid-in capital |
|
|
399,372 |
|
|
|
398,029 |
|
Accumulated deficit |
|
|
(295,294 |
) |
|
|
(345,804 |
) |
Treasury stock - at cost; 1,000,565 shares at September 30, 2015 |
|
|
(48,121 |
) |
|
|
- |
|
Total Nexstar Broadcasting Group, Inc. stockholders' equity |
|
|
56,273 |
|
|
|
52,537 |
|
Noncontrolling interests in consolidated variable interest entities |
|
|
5,457 |
|
|
|
4,000 |
|
Total stockholders' equity |
|
|
61,730 |
|
|
|
56,537 |
|
Total liabilities and stockholders' equity |
|
$ |
1,860,206 |
|
|
$ |
1,446,450 |
|
The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.
|
(1) |
The consolidated total assets as of September 30, 2015 and December 31, 2014 include certain assets held by consolidated VIEs of $120.9 million and $49.1 million, respectively, which are not available to be used to settle the obligations of Nexstar. The consolidated total liabilities as of September 30, 2015 and December 31, 2014 include certain liabilities of consolidated VIEs of $38.9 million and $17.9 million, respectively, for which the creditors of the VIEs have no recourse to the general credit of Nexstar. See Note 2 for additional information. |
1
NEXSTAR BROADCASTING GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share information, unaudited)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
September 30, |
|
|
September 30, |
|
||||||||||
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
||||
Net revenue |
|
$ |
224,897 |
|
|
$ |
157,744 |
|
|
$ |
649,610 |
|
|
$ |
438,507 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating expenses, excluding depreciation and amortization |
|
|
80,417 |
|
|
|
48,395 |
|
|
|
225,113 |
|
|
|
135,501 |
|
Selling, general, and administrative expenses, excluding depreciation and amortization |
|
|
56,426 |
|
|
|
43,652 |
|
|
|
170,272 |
|
|
|
128,488 |
|
Amortization of broadcast rights |
|
|
15,312 |
|
|
|
8,771 |
|
|
|
44,566 |
|
|
|
25,683 |
|
Amortization of intangible assets |
|
|
11,351 |
|
|
|
6,392 |
|
|
|
35,648 |
|
|
|
18,697 |
|
Depreciation |
|
|
13,076 |
|
|
|
8,838 |
|
|
|
35,250 |
|
|
|
25,800 |
|
Total operating expenses |
|
|
176,582 |
|
|
|
116,048 |
|
|
|
510,849 |
|
|
|
334,169 |
|
Income from operations |
|
|
48,315 |
|
|
|
41,696 |
|
|
|
138,761 |
|
|
|
104,338 |
|
Interest expense, net |
|
|
(20,396 |
) |
|
|
(15,530 |
) |
|
|
(60,080 |
) |
|
|
(46,039 |
) |
Loss on extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(71 |
) |
Other expenses |
|
|
(115 |
) |
|
|
(172 |
) |
|
|
(383 |
) |
|
|
(427 |
) |
Income before income taxes |
|
|
27,804 |
|
|
|
25,994 |
|
|
|
78,298 |
|
|
|
57,801 |
|
Income tax expense |
|
|
(10,649 |
) |
|
|
(10,590 |
) |
|
|
(29,331 |
) |
|
|
(24,100 |
) |
Net income |
|
|
17,155 |
|
|
|
15,404 |
|
|
|
48,967 |
|
|
|
33,701 |
|
Net loss attributable to noncontrolling interests |
|
|
127 |
|
|
|
- |
|
|
|
1,543 |
|
|
|
- |
|
Net income attributable to Nexstar Broadcasting Group, Inc. |
|
$ |
17,282 |
|
|
$ |
15,404 |
|
|
$ |
50,510 |
|
|
$ |
33,701 |
|
Net income per common share attributable to Nexstar Broadcasting Group, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.55 |
|
|
$ |
0.50 |
|
|
$ |
1.62 |
|
|
$ |
1.10 |
|
Diluted |
|
$ |
0.54 |
|
|
$ |
0.48 |
|
|
$ |
1.57 |
|
|
$ |
1.05 |
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
31,262 |
|
|
|
30,888 |
|
|
|
31,261 |
|
|
|
30,711 |
|
Diluted |
|
|
32,151 |
|
|
|
32,067 |
|
|
|
32,263 |
|
|
|
31,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.19 |
|
|
$ |
0.15 |
|
|
$ |
0.57 |
|
|
$ |
0.45 |
|
The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.
2
NEXSTAR BROADCASTING GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
For the Nine Months Ended September 30, 2015
(in thousands, except share information, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests in |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
consolidated |
|
|
Total |
|
||||||||||||||||||||||||
|
|
Preferred Stock |
|
|
Class A |
|
|
Class B |
|
|
Class C |
|
|
Paid-In |
|
|
Accumulated |
|
|
Treasury Stock |
|
|
variable |
|
|
Stockholders' |
|
|||||||||||||||||||||||||||||
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Shares |
|
|
Amount |
|
|
interest entities |
|
|
Equity |
|
||||||||||||||
Balances as of December 31, 2014 |
|
|
- |
|
|
$ |
- |
|
|
|
31,172,060 |
|
|
$ |
312 |
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
$ |
398,029 |
|
|
$ |
(345,804 |
) |
|
|
- |
|
|
$ |
- |
|
|
$ |
4,000 |
|
|
$ |
56,537 |
|
Stock-based compensation expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,515 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
8,515 |
|
Purchase of treasury stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,010,565 |
) |
|
|
(48,660 |
) |
|
|
- |
|
|
|
(48,660 |
) |
Exercise of stock options and vesting of restricted stock units |
|
|
- |
|
|
|
- |
|
|
|
449,309 |
|
|
|
4 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,784 |
|
|
|
- |
|
|
|
10,000 |
|
|
|
539 |
|
|
|
- |
|
|
|
3,327 |
|
Excess tax benefit from stock option exercises |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
7,914 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
7,914 |
|
Common stock dividends declared |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(17,870 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(17,870 |
) |
Consolidation of a variable interest entity |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,900 |
|
|
|
2,900 |
|
Contribution from a noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
100 |
|
|
|
100 |
|
Net income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
50,510 |
|
|
|
- |
|
|
|
- |
|
|
|
(1,543 |
) |
|
|
48,967 |
|
Balances as of September 30, 2015 |
|
|
- |
|
|
$ |
- |
|
|
|
31,621,369 |
|
|
$ |
316 |
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
$ |
399,372 |
|
|
$ |
(295,294 |
) |
|
|
(1,000,565 |
) |
|
$ |
(48,121 |
) |
|
$ |
5,457 |
|
|
$ |
61,730 |
|
The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.
3
NEXSTAR BROADCASTING GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
|
|
Nine Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2015 |
|
|
2014 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
48,967 |
|
|
$ |
33,701 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Provision for bad debt |
|
|
1,764 |
|
|
|
1,759 |
|
Amortization of broadcast rights, excluding barter |
|
|
16,297 |
|
|
|
8,904 |
|
Depreciation of property and equipment |
|
|
35,250 |
|
|
|
25,800 |
|
Amortization of intangible assets |
|
|
35,648 |
|
|
|
18,697 |
|
Loss on asset disposal, net |
|
|
922 |
|
|
|
139 |
|
Amortization of debt financing costs and debt discounts |
|
|
2,756 |
|
|
|
2,033 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
71 |
|
Stock-based compensation expense |
|
|
8,515 |
|
|
|
5,484 |
|
Deferred income taxes |
|
|
26,513 |
|
|
|
21,371 |
|
Payments for broadcast rights |
|
|
(16,280 |
) |
|
|
(9,108 |
) |
Deferred gain recognition |
|
|
(327 |
) |
|
|
(327 |
) |
Amortization of deferred representation fee incentive |
|
|
(836 |
) |
|
|
(625 |
) |
Non-cash representation contract termination fee |
|
|
1,516 |
|
|
|
353 |
|
Excess tax benefit from stock option exercises |
|
|
(7,914 |
) |
|
|
(4,766 |
) |
Changes in operating assets and liabilities, net of acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(11,633 |
) |
|
|
1,326 |
|
Prepaid expenses and other current assets |
|
|
(2,002 |
) |
|
|
475 |
|
Other noncurrent assets |
|
|
361 |
|
|
|
261 |
|
Accounts payable and accrued expenses |
|
|
10,600 |
|
|
|
6,078 |
|
Taxes payable |
|
|
(20,699 |
) |
|
|
(70 |
) |
Interest payable |
|
|
11,165 |
|
|
|
9,278 |
|
Other noncurrent liabilities |
|
|
72 |
|
|
|
(192 |
) |
Net cash provided by operating activities |
|
|
140,655 |
|
|
|
120,642 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(21,282 |
) |
|
|
(13,904 |
) |
Deposits and payments for acquisitions, net of cash acquired |
|
|
(461,678 |
) |
|
|
(85,298 |
) |
Proceeds from disposal of a station |
|
|
26,805 |
|
|
|
- |
|
Proceeds from disposals of property and equipment |
|
|
2,206 |
|
|
|
82 |
|
Net cash used in investing activities |
|
|
(453,949 |
) |
|
|
(99,120 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
|
416,950 |
|
|
|
24,938 |
|
Repayments of long-term debt |
|
|
(151,518 |
) |
|
|
(8,743 |
) |
Payments for debt financing costs |
|
|
(3,225 |
) |
|
|
(357 |
) |
Contribution from a noncontrolling interest |
|
|
100 |
|
|
|
- |
|
Purchase of treasury stock |
|
|
(48,660 |
) |
|
|
- |
|
Proceeds from exercise of stock options |
|
|
3,327 |
|
|
|
1,291 |
|
Excess tax benefit from stock option exercises |
|
|
7,914 |
|
|
|
4,766 |
|
Common stock dividends paid |
|
|
(17,870 |
) |
|
|
(13,812 |
) |
Payments for capital lease obligations |
|
|
(2,280 |
) |
|
|
(957 |
) |
Net cash provided by financing activities |
|
|
204,738 |
|
|
|
7,126 |
|
Net (decrease) increase in cash and cash equivalents |
|
|
(108,556 |
) |
|
|
28,648 |
|
Cash and cash equivalents at beginning of period |
|
|
131,912 |
|
|
|
40,028 |
|
Cash and cash equivalents at end of period |
|
$ |
23,356 |
|
|
$ |
68,676 |
|
Supplemental information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
46,159 |
|
|
$ |
34,728 |
|
Income taxes paid, net of refunds |
|
$ |
23,437 |
|
|
$ |
2,276 |
|
Non-cash investing activities: |
|
|
|
|
|
|
|
|
Accrued purchases of property and equipment |
|
$ |
1,661 |
|
|
$ |
2,008 |
|
Noncash purchases of property and equipment |
|
$ |
3,863 |
|
|
$ |
1,332 |
|
The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.
4
NEXSTAR BROADCASTING GROUP, INC.
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Organization and Business Operations
As of September 30, 2015, Nexstar Broadcasting Group, Inc. and its wholly-owned subsidiaries (“Nexstar”) owned, operated, programmed or provided sales and other services to 107 television stations and 36 digital multicast channels, including those owned by variable interest entities (“VIEs”), in 58 markets in the states of Alabama, Arizona, Arkansas, California, Colorado, Florida, Illinois, Indiana, Iowa, Louisiana, Maryland, Michigan, Missouri, Montana, Nevada, New York, Pennsylvania, Tennessee, Texas, Utah, Vermont, Virginia and Wisconsin. The stations are affiliates of ABC (20 stations), NBC (21 stations), FOX (27 stations), CBS (17 stations), The CW (10 stations and 2 digital multicast channels), MyNetworkTV (10 stations and 4 digital multicast channels), Telemundo (one station and one digital multicast channel), Bounce TV (9 digital multicast channels), Me-TV (9 digital multicast channels), Estrella (5 digital multicast channels), LATV (one digital multicast channel), This TV (one digital multicast channel), Weather Nation Utah (one digital multicast channel), Movies! (2 digital multicast channels), News/Weather (one digital multicast channel) and one independent station. Through various local service agreements, Nexstar provided sales, programming and other services to 31 stations and 5 digital multicast channels owned and/or operated by independent third parties. Nexstar operates in one reportable television broadcasting segment. The economic characteristics, services, production process, customer type and distribution methods for Nexstar’s operations are substantially similar and are therefore aggregated as a single reportable segment.
2. Summary of Significant Accounting Policies
Principles of Consolidation
The Condensed Consolidated Financial Statements include the accounts of Nexstar and the accounts of independently-owned VIEs for which Nexstar is the primary beneficiary. Nexstar and the consolidated VIEs are collectively referred to as the “Company.” Noncontrolling interests represent the VIE owners’ share of the equity in the consolidated VIEs and are presented as a component separate from Nexstar Broadcasting Group, Inc. stockholders’ equity. All intercompany account balances and transactions have been eliminated in consolidation. Nexstar management evaluates each arrangement that may include variable interests and determines the need to consolidate an entity where it determines Nexstar is the primary beneficiary of a VIE in accordance with related authoritative literature and interpretive guidance. Effective January 1, 2015, Nexstar entered into local service agreements to provide programming and sales services to stations acquired from Communications Corporation of America (“CCA”) and sold to Marshall Broadcasting Group, Inc. (“Marshall”) and stations owned by White Knight Broadcasting (“White Knight”), which were considered to be VIEs and were consolidated as of that date.
Certain assets of consolidated VIEs are not available to settle the obligations of Nexstar and there are certain liabilities of consolidated VIEs for which the creditors of the VIEs do not have recourse to the general credit of Nexstar. In previous filings, the Company presented such amounts as separate captions in its Consolidated Balance Sheets. Beginning in the first quarter of 2015, the Company has elected to present these amounts in a combined footnote on the Consolidated Balance Sheets, with footnote disclosure of the related carrying amounts and classification, as follows (in thousands):
|
|
September 30, |
|
|
December 31, |
|
|
||
|
|
2015 |
|
|
2014 |
|
|
||
Current assets |
|
$ |
2,996 |
|
|
$ |
12 |
|
(1) |
Property and equipment, net |
|
|
4,273 |
|
|
|
- |
|
|
Goodwill |
|
|
18,221 |
|
|
|
697 |
|
(1) |
FCC licenses |
|
|
74,312 |
|
|
|
46,727 |
|
|
Other intangible assets, net |
|
|
20,548 |
|
|
|
1,695 |
|
(1) |
Other noncurrent assets, net |
|
|
574 |
|
|
|
- |
|
|
Total assets |
|
|
120,924 |
|
|
|
49,131 |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
13,266 |
|
|
|
7,852 |
|
|
Noncurrent liabilities |
|
|
25,659 |
|
|
|
10,018 |
|
|
Total liabilities |
|
$ |
38,925 |
|
|
$ |
17,870 |
|
|
(1) |
These balances relate to Parker Broadcasting of Colorado, LLC and were previously not presented separately on the Consolidated Balance Sheet. This correction is not considered material to the Consolidated Financial Statements as of December 31, 2014. |
5
Nexstar is highly leveraged, which makes it vulnerable to changes in general economic conditions. Nexstar’s ability to repay or refinance its debt will depend on, among other things, financial, business, market, competitive and other conditions, many of which are beyond Nexstar’s control.
Interim Financial Statements
The Condensed Consolidated Financial Statements as of September 30, 2015 and for the three and nine months ended September 30, 2015 and 2014 are unaudited. However, in the opinion of management, such financial statements include all adjustments (consisting solely of normal recurring adjustments) necessary for the fair statement of the financial information included herein in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The preparation of the Condensed Consolidated Financial Statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. Results of operations for interim periods are not necessarily indicative of results for the full year. These Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and related Notes included in Nexstar’s Annual Report on Form 10-K for the year ended December 31, 2014. The balance sheet as of December 31, 2014 has been derived from the audited financial statements as of that date, but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements.
Variable Interest Entities
The Company may determine that an entity is a VIE as a result of local service agreements entered into with the owner-operator of an entity. The term local service agreement generally refers to a contract between two separately owned television stations serving the same market, whereby the owner-operator of one station contracts with the owner-operator of the other station to provide it with administrative, sales and other services required for the operation of its station. Nevertheless, the owner-operator of each station retains control and responsibility for the operation of its station, including ultimate responsibility over all programming broadcast on its station. A local service agreement can be (1) a time brokerage agreement (“TBA”) which allows Nexstar to program most of a station’s broadcast time, sell the station’s advertising time and retain the advertising revenue generated in exchange for monthly payments, based on the station’s monthly operating expenses, (2) a shared services agreement (“SSA”) which allows the Nexstar station in the market to provide services including news production, technical maintenance and security, in exchange for Nexstar’s right to receive certain payments as described in the SSA, or (3) a joint sales agreement (“JSA”) which permits Nexstar to sell certain of the station’s advertising time and retain a percentage of the related revenue, as described in the JSA.
Consolidated VIEs
Mission Broadcasting, Inc. (“Mission”), Marshall and Parker Broadcasting of Colorado, LLC (“Parker”) are consolidated by Nexstar because Nexstar is deemed under U.S. GAAP to have controlling financial interests in these entities for financial reporting purposes as a result of (1) local service agreements Nexstar has with the stations owned by these entities, (2) Nexstar’s guarantees of the obligations incurred under Mission’s and Marshall’s senior secured credit facilities (see Note 6), (3) Nexstar having power over significant activities affecting these entities’ economic performance, including budgeting for advertising revenue, certain advertising sales and, for Mission and Parker, hiring and firing of sales force personnel and (4) purchase options granted by Mission which permit Nexstar to acquire the assets and assume the liabilities of each Mission station, subject to Federal Communications Commission (“FCC”) consent.
Effective January 1, 2015, upon Nexstar’s acquisition of CCA, Nexstar assumed CCA’s contractual obligations under its local service agreements with White Knight, the owner of six television stations in the Baton Rouge, Louisiana, Shreveport, Louisiana and Tyler-Longview, Texas markets. Nexstar evaluated the business arrangements with White Knight and has determined that it has a variable interest in this entity. Nexstar has also determined that it is the primary beneficiary of the variable interest because it has the ultimate power to direct the activities that most significantly impact the economic performance of White Knight, including management advice and consultation in broadcast matters, the ability to sell certain advertising on the White Knight stations, the production of the White Knight stations’ news and other programming, and oversight and control of sales management personnel. Additionally, Nexstar assumed CCA’s options to acquire the assets and assume the liabilities of each White Knight station, subject to FCC consent. Simultaneous with Nexstar’s acquisition of CCA, Nexstar sold the assets of CCA stations KPEJ and KMSS to Marshall and, as discussed above, Nexstar is the primary beneficiary of Marshall. Therefore, Nexstar consolidated White Knight, KPEJ and KMSS as of January 1, 2015. See Note 3 for additional information with respect to these transactions.
6
The following table summarizes the various local service agreements Nexstar had in effect as of September 30, 2015 with Mission, Marshall, Parker and White Knight:
Service Agreements |
|
Owner |
|
Stations |
TBA Only |
|
Mission |
|
WFXP and KHMT |
|
|
Parker |
|
KFQX |
SSA & JSA |
|
Mission |
|
KJTL, KJBO-LP, KLRT, KASN, KOLR, KCIT, KCPN-LP, KAMC, KRBC, KSAN, WUTR, WAWV, WYOU, KODE, WTVO, KTVE, WTVW and WVNY |
|
|
Marshall |
|
KLJB, KPEJ and KMSS |
|
|
White Knight |
|
WVLA, KZUP, KFXK, KFXL, KLPN, KSHV |
Nexstar’s ability to receive cash from Mission, Marshall, Parker and White Knight is governed by the local service agreements. Under these agreements, Nexstar has received substantially all of the consolidated VIEs’ available cash, after satisfaction of operating costs and debt obligations. Nexstar anticipates it will continue to receive substantially all of the consolidated VIEs’ available cash, after satisfaction of operating costs and debt obligations. In compliance with FCC regulations for all the parties, Mission, Marshall, Parker and White Knight maintain complete responsibility for and control over programming, finances, personnel and operations of their stations.
The carrying amounts and classification of the assets and liabilities of the VIEs which have been included in the Condensed Consolidated Balance Sheets were as follows (in thousands):
|
|
September 30, |
|
|
December 31, |
|
|
||
|
|
2015 |
|
|
2014 |
|
|
||
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,437 |
|
|
$ |
1,440 |
|
|
Accounts receivable, net |
|
|
15,805 |
|
|
|
7,594 |
|
|
Deferred tax assets, net |
|
|
11,272 |
|
|
|
9,389 |
|
|
Prepaid expenses and other current assets |
|
|
4,138 |
|
|
|
2,657 |
|
|
Total current assets |
|
|
36,652 |
|
|
|
21,080 |
|
|
Property and equipment, net |
|
|
30,650 |
|
|
|
26,235 |
|
|
Goodwill |
|
|
69,864 |
|
|
|
35,308 |
|
|
FCC licenses |
|
|
74,312 |
|
|
|
46,727 |
|
|
Other intangible assets, net |
|
|
59,495 |
|
|
|
30,333 |
|
|
Other noncurrent assets, net |
|
|
13,802 |
|
|
|
61,619 |
|
(1) |
Total assets |
|
$ |
284,775 |
|
|
$ |
221,302 |
|
|
|
|
|
|
|
|
|