ATLANTA, Nov. 11, 2019 (GLOBE NEWSWIRE) -- Cumulus Media Inc. (NASDAQ: CMLS) (the “Company,” “we,” “us,” or “our”) today announced operating results for the three and nine months ended September 30, 2019.
Third Quarter Financial Highlights
- As compared to the third quarter of 2018 on an As Reported GAAP basis:
-- Net revenue decreased 0.5%
-- Net income was $16.3 million
-- Adjusted EBITDA(1) decreased 5.5% - As compared to the third quarter of 2018 on a Same Station(2) basis, excluding the impact of political revenue:
-- Net revenue increased 3.9%
-- Adjusted EBITDA(1) increased 2.2% - As compared to the third quarter of 2018 on a Same Station(2) basis, including the impact of political revenue:
-- Net revenue increased 3.2%
-- Adjusted EBITDA(1) decreased 0.8%
Mary G. Berner, President and Chief Executive Officer of CUMULUS MEDIA, said, “In the third quarter, the Company turned in another strong performance with same station revenue and Adjusted EBITDA growth of 3.9% and 2.2%, respectively, on an ex-political basis. Our operating plan has continued to deliver industry-leading digital revenue growth and continuing growth in our national and network channels. We also made great progress in the quarter on our balance sheet as our free cash flow generation allowed us to fund a voluntary debt prepayment of approximately $29 million, which reduced net leverage to 4.5x. Additionally, we completed a $525 million term loan refinancing that extended our debt maturity and reduced future interest expense.”
Within the quarter, the Company reassessed its reportable segments and concluded it has one reportable segment. Prior to this change, the Company had two reportable segments: Cumulus Radio Station Group and Westwood One.
References to "Successor Company" relate to the Company on and subsequent to June 4, 2018. References to "Predecessor Company" refer to the Company prior to June 4, 2018. For the purposes of analyzing the results presented herein, the Company is presenting the combined results of operations for the period June 4, 2018 to September 30, 2018 of the Successor Company with the period January 1, 2018 to June 3, 2018 of the Predecessor Company. Although this presentation is not in accordance with accounting principles generally accepted in the United States, the Company believes presenting such combined results allows for a more meaningful comparison of results for the nine month period ended September 30, 2019 to the nine month period ended September 30, 2018. For more information regarding the Predecessor and Successor Company results, please see the Company’s Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission (the “SEC”).
Operating Summary (in thousands, except percentages and per share data):
| As Reported | Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | % Change | |||||||
| Net revenue | $ | 280,808 | $ | 282,254 | (0.5 | )% | ||||
| Net income | $ | 16,323 | $ | 12,713 | 28.4 | % | ||||
| Adjusted EBITDA (1) | $ | 58,707 | $ | 62,104 | (5.5 | )% | ||||
| Basic income per share | $ | 0.81 | $ | 0.64 | N/A | |||||
| Diluted income per share | $ | 0.81 | $ | 0.63 | N/A | |||||
| Same Station (2) | ||||||||||
| Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | % Change | ||||||||
| Net revenue | $ | 280,808 | $ | 272,189 | 3.2 | % | ||||
| Adjusted EBITDA (1) | $ | 58,707 | $ | 59,207 | (0.8 | )% | ||||
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||
| As Reported | Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | % Change | |||||||
| Net revenue | $ | 827,977 | $ | 831,182 | (0.4 | )% | ||||
| Net income | $ | 59,635 | $ | 713,849 | (91.6 | )% | ||||
| Adjusted EBITDA (1) | $ | 162,325 | $ | 168,731 | (3.8 | )% | ||||
| Basic income per share | $ | 2.96 | N/A | N/A | ||||||
| Diluted income per share | $ | 2.95 | N/A | N/A | ||||||
| Same Station (2) | Successor Company | Non-GAAP Combined Predecessor and Successor Company | ||||||||
| Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | % Change | ||||||||
| Net revenue | $ | 824,246 | $ | 809,836 | 1.8 | % | ||||
| Adjusted EBITDA (1) | $ | 161,962 | $ | 161,569 | 0.2 | % | ||||
Revenue Detail Summary (in thousands):
| As Reported | Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | % Change | |||||||
| Broadcast Radio Revenue: | ||||||||||
| Spot | $ | 161,211 | $ | 168,554 | (4.4 | )% | ||||
| Network | 78,404 | 75,716 | 3.6 | % | ||||||
| Total Broadcast Radio Revenue | 239,615 | 244,270 | (1.9 | )% | ||||||
| Digital | 19,935 | 13,459 | 48.1 | % | ||||||
| Other | 21,258 | 24,525 | (13.3 | )% | ||||||
| Net Revenue | $ | 280,808 | $ | 282,254 | (0.5 | )% | ||||
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||
| As Reported | Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | % Change | |||||||
| Broadcast Radio Revenue: | ||||||||||
| Spot | $ | 463,900 | $ | 488,276 | (5.0 | )% | ||||
| Network | 236,446 | 230,949 | 2.4 | % | ||||||
| Total Broadcast Radio Revenue | 700,346 | 719,225 | (2.6 | )% | ||||||
| Digital | 56,984 | 34,626 | 64.6 | % | ||||||
| Other | 70,647 | 77,331 | (8.6 | )% | ||||||
| Net Revenue | $ | 827,977 | $ | 831,182 | (0.4 | )% | ||||
| Same Station (2) | Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | % Change | |||||||
| Broadcast Radio Revenue: | ||||||||||
| Spot | $ | 161,211 | $ | 161,306 | (0.1 | )% | ||||
| Network | 78,404 | 74,715 | 4.9 | % | ||||||
| Total Broadcast Radio Revenue | 239,615 | 236,021 | 1.5 | % | ||||||
| Digital | 19,935 | 13,171 | 51.4 | % | ||||||
| Other | 21,258 | 22,997 | (7.6 | )% | ||||||
| Net Revenue | $ | 280,808 | $ | 272,189 | 3.2 | % | ||||
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||
| Same Station (2) | Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | % Change | |||||||
| Broadcast Radio Revenue: | ||||||||||
| Spot | $ | 461,300 | $ | 474,057 | (2.7 | )% | ||||
| Network | 235,990 | 227,884 | 3.6 | % | ||||||
| Total Broadcast Radio Revenue | 697,290 | 701,941 | (0.7 | )% | ||||||
| Digital | 56,896 | 34,130 | 66.7 | % | ||||||
| Other | 70,060 | 73,765 | (5.0 | )% | ||||||
| Net Revenue | $ | 824,246 | $ | 809,836 | 1.8 | % | ||||
Balance Sheet Summary (in thousands):
| September 30, 2019 | December 31, 2018 | % Change | ||||||||
| Cash and cash equivalents | $ | 7,751 | $ | 27,584 | (71.9 | )% | ||||
| Term loan (3) | $ | 525,000 | $ | 1,243,299 | (57.8 | )% | ||||
| 6.75% Senior notes (3) | $ | 500,000 | $ | — | N/A | |||||
| Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | % Change | ||||||||
| Capital expenditures | $ | 6,684 | $ | 5,897 | 13.3 | % | ||||
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||
| Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | % Change | ||||||||
| Capital expenditures | $ | 17,399 | $ | 21,885 | (20.5 | )% | ||||
________________________________
- Adjusted EBITDA is not a financial measure calculated or presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). For additional information, see “Non-GAAP Financial Measure."
- Adjusted for certain station dispositions and swaps as if these dispositions and swaps had occurred as of April 1, 2019 and April 1, 2018 (or in the case of KLOS-FM, as of the commencement of the LMA on April 16, 2019 and as of April 16, 2018).
- Excludes unamortized debt issuance costs.
Earnings Conference Call Details
The Company will host a conference call today at 4:30 PM EST to discuss its third quarter 2019 operating results. A link to the webcast of the conference call will be available on the investor section of the Company’s website (www.cumulusmedia.com/investors). The conference call dial-in number for domestic callers is 877-830-7699 for call access. If prompted, the conference ID number is 2870957. Please call five to ten minutes in advance to ensure that you are connected prior to the call.
Following completion of the call, a recording of the call can be accessed via a link at www.cumulusmedia.com/investors.
Forward-Looking Statements
Certain statements in this release may constitute “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Such statements are statements other than historical fact and relate to our intent, belief or current expectations primarily with respect to our future operating, financial, and strategic performance. Any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties. Actual results may differ from those contained in or implied by the forward-looking statements as a result of various factors including, but not limited to, risks and uncertainties related to our recently completed financial restructuring and other risk factors described from time to time in our filings with the Securities and Exchange Commission. Many of these risks and uncertainties are beyond our control, and the unexpected occurrence or failure to occur of any such events or matters could significantly alter our actual results of operations or financial condition. CUMULUS MEDIA assumes no responsibility to update any forward-looking statement as a result of new information, future events, or otherwise.
About CUMULUS MEDIA
CUMULUS MEDIA (NASDAQ: CMLS) is a leading audio-first media and entertainment company delivering premium content to over a quarter billion people every month - wherever and whenever they want it. CUMULUS MEDIA engages listeners with high-quality local programming through 428 owned-and-operated stations across 87 markets; delivers nationally-syndicated sports, news, talk, and entertainment programming from iconic brands including the NFL, the NCAA, the Masters, the Olympics, the Academy of Country Music Awards, and many other world-class partners across nearly 8,000 affiliated stations through Westwood One, the largest audio network in America; and inspires listeners through its rapidly growing network of original podcasts that are smart, entertaining and thought-provoking. CUMULUS MEDIA provides advertisers with personal connections, local impact and national reach through on-air and on-demand digital, mobile, social, and voice-activated platforms, as well integrated digital marketing services, powerful influencers, full-service audio solutions, industry-leading research and insights, and live event experiences. CUMULUS MEDIA is the only audio media company to provide marketers with local and national advertising performance guarantees. For more information visit www.cumulusmedia.com.
Non-GAAP Financial Measure
From time to time we utilize certain financial measures that are not prepared or calculated in accordance with GAAP to assess our financial performance and profitability. Consolidated adjusted earnings before interest, taxes, depreciation, and amortization ("Adjusted EBITDA") is the financial metric by which management and the chief operating decision maker allocate resources of the Company and analyze the performance of the Company as a whole. Management also uses this measure to determine the contribution of our core operations to the funding of our corporate resources utilized to manage our operations and the funding of our non-operating expenses including debt service and acquisitions.
In determining Adjusted EBITDA, the Company excludes from net income items not related to core operations and those that are non-cash including: interest, taxes, depreciation, amortization, stock-based compensation expense, gain or loss on the exchange, sale, or disposal of any assets or stations, early extinguishment of debt, local marketing agreement fees, expenses relating to acquisitions, divestitures, restructuring costs, reorganization items and non-cash impairments of assets, if any.
Due to the significant effect that the Company’s material station acquisitions and dispositions have had on our results of operations, the Company also presents certain financial information herein on a “Same Station” basis, with and excluding the effect of political advertising in order to address the cyclical nature of the two-year election cycle. Same Station metrics are adjusted for material station acquisitions and dispositions as if these acquisitions and dispositions had occurred as of the beginning of the comparable prior period. Same station financial measures excluding the impact of political advertising are further adjusted to exclude the impact of political advertising in the comparable periods.
Management believes that Adjusted EBITDA and Same Station financial measures, with and excluding the impact of political advertising, although not measures that are calculated in accordance with GAAP, are commonly employed by the investment community as measures for determining the market value of a media company and comparing the operational and financial performance among media companies. Management has also observed that Adjusted EBITDA and Same Station financial measures, with and excluding the impact of political advertising, are routinely utilized to evaluate and negotiate the potential purchase price for media companies. Given the relevance to our overall value, management believes that investors consider the metrics to be extremely useful.
Adjusted EBITDA and Same Station financial measures, with and excluding the impact of political advertising, should not be considered in isolation or as a substitute for net income (loss), net revenue, operating income, cash flows from operating activities or any other measure for determining the Company’s operating performance or liquidity that is calculated in accordance with GAAP. In addition, Adjusted EBITDA and Same Station financial measures, with and excluding the impact of political advertising, may be defined or calculated differently by other companies and comparability may be limited.
For further information, please contact:
Cumulus Media Inc.
Investor Relations
IR@cumulus.com
404-260-6600
Supplemental Financial Data and Reconciliations
| CUMULUS MEDIA INC. Unaudited Condensed Consolidated Statements of Operations (Dollars in thousands) | |||||||||||||||
| Successor Company | Successor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||||||
| Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | ||||||||||||
| Net revenue | $ | 280,808 | $ | 282,254 | $ | 827,977 | $ | 831,182 | |||||||
| Operating expenses: | |||||||||||||||
| Content costs | 98,335 | 98,494 | 295,931 | 291,349 | |||||||||||
| Selling, general and administrative expenses | 115,289 | 114,345 | 344,609 | 347,057 | |||||||||||
| Depreciation and amortization | 11,885 | 14,142 | 40,020 | 40,567 | |||||||||||
| Local marketing agreement fees | 902 | 1,006 | 2,383 | 3,173 | |||||||||||
| Corporate expenses | 8,649 | 7,009 | 25,726 | 24,024 | |||||||||||
| Stock-based compensation expense | 1,492 | 1,131 | 3,806 | 2,014 | |||||||||||
| Restructuring costs | 1,764 | 2,738 | 17,565 | 12,134 | |||||||||||
| Impairment of assets held on sale | 5,000 | — | 5,000 | — | |||||||||||
| (Gain) loss on sale of assets or stations | (8,188 | ) | 34 | (55,912 | ) | 192 | |||||||||
| Total operating expenses | 235,128 | 238,899 | 679,128 | 720,510 | |||||||||||
| Operating income | 45,680 | 43,355 | 148,849 | 110,672 | |||||||||||
| Non-operating (expense) income: | |||||||||||||||
| Reorganization items, net | — | — | — | 466,201 | |||||||||||
| Interest expense | (22,754 | ) | (22,403 | ) | (66,101 | ) | (28,839 | ) | |||||||
| Interest income | 9 | 16 | 21 | 70 | |||||||||||
| Gain on early extinguishment of debt | — | — | 381 | — | |||||||||||
| Other expense, net | 18 | (3,177 | ) | (44 | ) | (3,430 | ) | ||||||||
| Total non-operating (expense) income, net | (22,727 | ) | (25,564 | ) | (65,743 | ) | 434,002 | ||||||||
| Income before income tax (expense) benefit | 22,953 | 17,791 | 83,106 | 544,674 | |||||||||||
| Income tax (expense) benefit | (6,630 | ) | (5,078 | ) | (23,471 | ) | 169,175 | ||||||||
| Net income | $ | 16,323 | $ | 12,713 | $ | 59,635 | $ | 713,849 | |||||||
| Successor Company | Predecessor Company | |||||||
| Period from June 4, 2018 through September 30, 2018 | Period from January 1, 2018 through June 3, 2018 | |||||||
| Net revenue | $ | 377,258 | $ | 453,924 | ||||
| Operating expenses: | ||||||||
| Content costs | 127,464 | 163,885 | ||||||
| Selling, general and administrative expenses | 151,779 | 195,278 | ||||||
| Depreciation and amortization | 18,521 | 22,046 | ||||||
| Local marketing agreement fees | 1,364 | 1,809 | ||||||
| Corporate expenses | 9,541 | 14,483 | ||||||
| Stock-based compensation expense | 1,783 | 231 | ||||||
| Acquisition-related restructuring costs | 9,679 | 2,455 | ||||||
| Loss on sale of assets or stations | 34 | 158 | ||||||
| Total operating expenses | 320,165 | 400,345 | ||||||
| Operating income | 57,093 | 53,579 | ||||||
| Non-operating (expense) income: | ||||||||
| Reorganization items, net | — | 466,201 | ||||||
| Interest expense | (28,579 | ) | (260 | ) | ||||
| Interest income | 20 | 50 | ||||||
| Other expense, net | (3,157 | ) | (273 | ) | ||||
| Total non-operating (expense) income, net | (31,716 | ) | 465,718 | |||||
| Income before income tax (expense) benefit | 25,377 | 519,297 | ||||||
| Income tax (expense) benefit | (7,684 | ) | 176,859 | |||||
| Net income | $ | 17,693 | $ | 696,156 | ||||
The following tables reconcile net income (loss), the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA for the periods presented herein (dollars in thousands):
| As Reported | Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | |||||
| GAAP net income | $ | 16,323 | $ | 12,713 | |||
| Income tax expense | 6,630 | 5,078 | |||||
| Non-operating expense, including net interest expense | 22,727 | 25,564 | |||||
| Local marketing agreement fees | 902 | 1,006 | |||||
| Depreciation and amortization | 11,885 | 14,142 | |||||
| Stock-based compensation expense | 1,492 | 1,131 | |||||
| Impairment of assets held for sale | 5,000 | — | |||||
| (Gain) loss on sale of assets or stations | (8,188 | ) | 34 | ||||
| Restructuring costs | 1,764 | 2,738 | |||||
| Franchise taxes | 172 | (302 | ) | ||||
| Adjusted EBITDA | $ | 58,707 | $ | 62,104 |
| Same Station | Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | |||||
| Net income | $ | 16,323 | $ | 9,816 | |||
| Income tax expense | 6,630 | 5,078 | |||||
| Non-operating expense, including net interest expense | 22,727 | 25,564 | |||||
| Local marketing agreement fees | 902 | 1,006 | |||||
| Depreciation and amortization | 11,885 | 14,142 | |||||
| Stock-based compensation expense | 1,492 | 1,131 | |||||
| Impairment of assets held for sale | 5,000 | — | |||||
| (Gain) loss on sale of assets or stations | (8,188 | ) | 34 | ||||
| Restructuring costs | 1,764 | 2,738 | |||||
| Franchise taxes | 172 | (302 | ) | ||||
| Adjusted EBITDA | $ | 58,707 | $ | 59,207 |
| As Reported | Nine Months Ended September 30, 2019 | ||
| GAAP net income | $ | 59,635 | |
| Income tax expense | 23,471 | ||
| Non-operating expense, including net interest expense | 66,124 | ||
| Local marketing agreement fees | 2,383 | ||
| Depreciation and amortization | 40,020 | ||
| Stock-based compensation expense | 3,806 | ||
| Impairment of assets held for sale | 5,000 | ||
| Gain on sale of assets or stations | (55,912 | ) | |
| Restructuring costs | 17,565 | ||
| Franchise taxes | 614 | ||
| Gain on early extinguishment of debt | (381 | ) | |
| Adjusted EBITDA | $ | 162,325 |
| Successor Company | Predecessor Company | Non-GAAP Combined Predecessor and Successor Company | |||||||||
| As Reported | Period from June 4, 2018 through September 30, 2018 | Period from January 1, 2018 through June 3, 2018 | Nine Months Ended September 30, 2018 | ||||||||
| GAAP net income | $ | 17,693 | $ | 696,156 | $ | 713,849 | |||||
| Income tax expense (benefit) | 7,684 | (176,859 | ) | (169,175 | ) | ||||||
| Non-operating expense, including net interest expense | 31,716 | 483 | 32,199 | ||||||||
| Local marketing agreement fees | 1,364 | 1,809 | 3,173 | ||||||||
| Depreciation and amortization | 18,521 | 22,046 | 40,567 | ||||||||
| Stock-based compensation expense | 1,783 | 231 | 2,014 | ||||||||
| Loss on sale of assets or stations | 34 | 158 | 192 | ||||||||
| Reorganization items, net | — | (466,201 | ) | (466,201 | ) | ||||||
| Restructuring costs | 9,679 | 2,455 | 12,134 | ||||||||
| Franchise taxes | (255 | ) | 234 | (21 | ) | ||||||
| Adjusted EBITDA | $ | 88,219 | $ | 80,512 | $ | 168,731 |
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | ||||||
| Same Station | Nine Months Ended September 30, 2019 | Nine Months Ended September 30, 2018 | |||||
| Net income | $ | 59,272 | $ | 706,590 | |||
| Income tax expense (benefit) | 23,471 | (169,175 | ) | ||||
| Non-operating expense, including net interest expense | 66,124 | 32,199 | |||||
| Local marketing agreement fees | 2,383 | 3,173 | |||||
| Depreciation and amortization | 40,020 | 40,567 | |||||
| Stock-based compensation expense | 3,806 | 2,014 | |||||
| Impairment of assets held for sale | 5,000 | — | |||||
| (Gain) loss on sale of assets or stations | (55,912 | ) | 192 | ||||
| Reorganization items, net | — | (466,201 | ) | ||||
| Restructuring costs | 17,565 | 12,134 | |||||
| Franchise taxes | 614 | (21 | ) | ||||
| Gain on early extinguishment of debt | (381 | ) | — | ||||
| Adjusted EBITDA | $ | 161,962 | $ | 161,569 | |||
The following tables reconcile as reported net revenue and as reported Adjusted EBITDA to same station net revenue and same station Adjusted EBITDA, both including and excluding the impact of political, for the periods presented herein (dollars in thousands):
| Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | ||||||
| As reported net revenue | $ | 280,808 | $ | 282,254 | |||
| Station dispositions and swaps | — | (10,065 | ) | ||||
| Same station net revenue | $ | 280,808 | $ | 272,189 | |||
| Political revenue | (1,713 | ) | (3,633 | ) | |||
| Same station net revenue, excluding impact of political revenue | $ | 279,095 | $ | 268,556 |
| Nine Months Ended September 30, 2019 (Successor Company) | Nine Months Ended September 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||
| As reported net revenue | $ | 827,977 | $ | 831,182 | |||
| Station dispositions and swaps | (3,731 | ) | (21,346 | ) | |||
| Same station net revenue | $ | 824,246 | $ | 809,836 | |||
| Political revenue | (3,447 | ) | (8,698 | ) | |||
| Same station net revenue, excluding impact of political revenue | $ | 820,799 | $ | 801,138 |
| Three Months Ended September 30, 2019 | Three Months Ended September 30, 2018 | ||||||
| As reported Adjusted EBITDA | $ | 58,707 | $ | 62,104 | |||
| Station dispositions and swaps | — | (2,897 | ) | ||||
| Same station Adjusted EBITDA | $ | 58,707 | $ | 59,207 | |||
| Political EBITDA | (1,541 | ) | (3,270 | ) | |||
| Same station Adjusted EBITDA, excluding impact of political EBITDA | $ | 57,166 | $ | 55,937 |
| Nine Months Ended September 30, 2019 (Successor Company) | Nine Months Ended September 30, 2018 (Non-GAAP Combined Predecessor and Successor Company) | ||||||
| As reported Adjusted EBITDA | $ | 162,325 | $ | 168,731 | |||
| Station dispositions and swaps | (363 | ) | (7,162 | ) | |||
| Same station Adjusted EBITDA | $ | 161,962 | $ | 161,569 | |||
| Political EBITDA | (3,102 | ) | (7,828 | ) | |||
| Same station Adjusted EBITDA, excluding impact of political EBITDA | $ | 158,860 | $ | 153,741 | |||
The following tables provide disaggregated revenue detail by quarter for 2019 and 2018 as reported and same station (dollars in thousands):
| As Reported | Three Months Ended September 30, 2019 | Three Months Ended June 30, 2019 | Three Months Ended March 31, 2019 | |||||
| Broadcast Radio Revenue: | ||||||||
| Spot | $ | 161,211 | $ | 163,111 | $ | 139,579 | ||
| Network | 78,404 | 72,877 | 85,164 | |||||
| Total Broadcast Radio Revenue | 239,615 | 235,988 | 224,743 | |||||
| Digital | 19,935 | 20,208 | 16,841 | |||||
| Other | 21,258 | 23,477 | 25,912 | |||||
| Net Revenue | $ | 280,808 | $ | 279,673 | $ | 267,496 |
| Same Station | Three Months Ended September 30, 2019 | Three Months Ended June 30, 2019 | Three Months Ended March 31, 2019 | |||||
| Broadcast Radio Revenue: | ||||||||
| Spot | $ | 161,211 | $ | 160,510 | $ | 139,579 | ||
| Network | 78,404 | 72,421 | 85,164 | |||||
| Total Broadcast Radio Revenue | 239,615 | 232,931 | 224,743 | |||||
| Digital | 19,935 | 20,120 | 16,841 | |||||
| Other | 21,258 | 22,890 | 25,912 | |||||
| Net Revenue | $ | 280,808 | $ | 275,941 | $ | 267,496 |
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | Predecessor Company | |||||||||
| As Reported | Three Months Ended December 31, 2018 | Three Months Ended September 30, 2018 | Three Months Ended June 30, 2018 | Three Months Ended March 31, 2018 | |||||||
| Broadcast Radio Revenue: | |||||||||||
| Spot | $ | 180,169 | $ | 168,554 | $ | 174,502 | $ | 145,221 | |||
| Network | 85,101 | 75,716 | 72,389 | 82,844 | |||||||
| Total Broadcast Radio Revenue | 265,270 | 244,270 | 246,891 | 228,065 | |||||||
| Digital | 15,638 | 13,459 | 11,929 | 9,239 | |||||||
| Other | 28,270 | 24,525 | 26,429 | 26,375 | |||||||
| Net Revenue | $ | 309,178 | $ | 282,254 | $ | 285,249 | $ | 263,679 | |||
| Successor Company | Non-GAAP Combined Predecessor and Successor Company | Predecessor Company | |||||||||
| Same Station | Three Months Ended December 31, 2018 | Three Months Ended September 30, 2018 | Three Months Ended June 30, 2018 | Three Months Ended March 31, 2018 | |||||||
| Broadcast Radio Revenue: | |||||||||||
| Spot | $ | 173,854 | $ | 161,306 | $ | 167,617 | $ | 145,135 | |||
| Network | 82,493 | 74,715 | 70,326 | 82,844 | |||||||
| Total Broadcast Radio Revenue | 256,347 | 236,021 | 237,943 | 227,979 | |||||||
| Digital | 15,407 | 13,171 | 11,669 | 9,290 | |||||||
| Other | 26,818 | 22,997 | 24,493 | 26,274 | |||||||
| Net Revenue | $ | 298,572 | $ | 272,189 | $ | 274,105 | $ | 263,543 | |||
The following table discloses net revenue for each of the Predecessor and Successor Company periods presented herein. When combined, these periods present the Company's non-GAAP combined Predecessor and Successor net revenue for the nine months ended September 30, 2018 (dollars in thousands):
| Successor Company | Predecessor Company | ||||
| Period from June 4, 2018 through September 30, 2018 | Period from January 1, 2018 through June 3, 2018 | ||||
| Net revenue | $ | 377,258 | $ | 453,924 | |
The following table discloses capital expenditures for each of the Predecessor and Successor Company periods presented below. When combined, these periods present the Company's non-GAAP combined Predecessor and Successor capital expenditures for the nine months ended September 30, 2018 (dollars in thousands):
| Successor Company | Predecessor Company | ||||||
| Period from June 4, 2018 through September 30, 2018 | Period from January 1, 2018 through June 3, 2018 | ||||||
| Capital expenditures | $ | 7,866 | $ | 14,019 |