Delaware (State or other jurisdiction of incorporation) |
001-32601 (Commission File Number) |
20-3247759 (IRS Employer Identification No.) |
9348 Civic Center Drive Beverly Hills, CA (Address of principal executive offices) |
90210 (Zip Code) |
| All of the client contracts and client relationships with clients of the Company that are principally served by any one or more of the Los Angeles sports agents leaving the Seller; | ||
| All furniture, fixtures, equipment and other tangible assets located in the Los Angeles sports talent representation office; | ||
| The notes and interest receivables owed by certain employees of the Company; | ||
| The Companys leasehold estate in the Los Angeles sports talent representation office; | ||
| Any goodwill or other similar intangible assets to the extent relating to, or derived from, the Los Angeles sports talent representation business (but specifically excluding the Sellers names, trade names, trademarks and the goodwill associated therewith); | ||
| All of the Companys rights and interests under employment agreements with any of the Los Angeles sports agents; | ||
| Certain prepaid expenses of the Company related to the Los Angeles sports talent representation business; | ||
| All of the Companys accounts receivable that are owed by clients of the Company that are principally served by any one or more of the Los Angeles sports agents leaving the Seller (but specifically excluding accounts receivable originally invoiced on or before December 31, 2005). |
- 2 -
Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2005
|
4 | |
Unaudited Pro Forma Consolidated Statements of Operations: |
||
Year ended December 31, 2004
|
5 | |
Nine months ended September 30, 2005
|
6 | |
Notes to Unaudited Pro Forma Consolidated Financial Statements
|
7 |
- 3 -
Pro Forma | ||||||||||||
Historical | Adjustments | Pro Forma | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
(In thousands) | ||||||||||||
ASSETS |
||||||||||||
CURRENT ASSETS |
||||||||||||
Cash and cash equivalents |
$ | 273,474 | $ | 12,000 | (d) | $ | 285,474 | |||||
Accounts receivable, net |
241,936 | (2,544 | ) (a) | 239,392 | ||||||||
Prepaid expenses |
218,293 | (511 | ) (a) | 217,782 | ||||||||
Other current assets |
48,617 | | 48,617 | |||||||||
Total Current Assets |
782,320 | 8,945 | 791,265 | |||||||||
PROPERTY, PLANT AND EQUIPMENT |
||||||||||||
Land, buildings and improvements |
904,813 | | 904,813 | |||||||||
Furniture and other equipment |
164,962 | (26 | ) (a) | 164,936 | ||||||||
Construction in progress |
40,479 | | 40,479 | |||||||||
1,110,254 | (26 | ) | 1,110,228 | |||||||||
Less accumulated depreciation |
294,984 | (10 | ) (a) | 294,974 | ||||||||
815,270 | (16 | ) | 815,254 | |||||||||
INTANGIBLE ASSETS |
||||||||||||
Definite-lived intangibles, net |
12,787 | | 12,787 | |||||||||
Goodwill |
143,170 | | 143,170 | |||||||||
OTHER ASSETS |
||||||||||||
Notes receivable |
6,436 | (863 | ) (a) | 5,573 | ||||||||
Investments in, and advances to,
nonconsolidated affiliates |
25,281 | | 25,281 | |||||||||
Deferred tax asset |
87,069 | | 87,069 | |||||||||
Other assets |
19,900 | | 19,900 | |||||||||
Total Assets |
$ | 1,892,233 | $ | 8,066 | $ | 1,900,299 | ||||||
LIABILITIES AND OWNERS EQUITY |
||||||||||||
CURRENT LIABILITIES |
||||||||||||
Accounts payable |
$ | 67,125 | $ | | $ | 67,125 | ||||||
Deferred income |
240,753 | | 240,753 | |||||||||
Accrued expenses |
469,354 | (25 | ) (a) | 469,329 | ||||||||
Current portion of long-term debt |
22,546 | | 22,546 | |||||||||
Total Current Liabilities |
799,778 | (25 | ) | 799,753 | ||||||||
Long-term debt |
20,038 | | 20,038 | |||||||||
Debt with Clear Channel Communications |
725,495 | | 725,495 | |||||||||
Other long-term liabilities |
84,399 | | 84,399 | |||||||||
Minority interest |
28,507 | | 28,507 | |||||||||
Commitment and contingent liabilities |
||||||||||||
OWNERS EQUITY |
||||||||||||
Owners net investment |
4,409,303 | | 4,409,303 | |||||||||
Retained deficit |
(4,183,529 | ) | 8,091 | (b) | (4,175,438 | ) | ||||||
Accumulated other comprehensive income (loss) |
8,242 | | 8,242 | |||||||||
Total Owners Equity |
234,016 | 8,091 | 242,107 | |||||||||
Total Liabilities and Owners Equity |
$ | 1,892,233 | $ | 8,066 | $ | 1,900,299 | ||||||
- 4 -
Pro Forma | ||||||||||||
Historical | Adjustments | Pro Forma | ||||||||||
(unaudited) | (unaudited) | |||||||||||
(In thousands) | ||||||||||||
Revenue |
$ | 2,806,128 | $ | (7,542 | ) (c) | $ | 2,798,586 | |||||
Operating expenses: |
||||||||||||
Divisional operating expenses |
2,645,293 | (4,891 | ) (c) | 2,640,402 | ||||||||
Depreciation and amortization |
64,095 | (17 | ) (c) | 64,078 | ||||||||
Loss (gain) on sale of operating assets |
6,371 | | 6,371 | |||||||||
Corporate expenses |
31,386 | | 31,386 | |||||||||
Operating income |
58,983 | (2,634 | ) | 56,349 | ||||||||
Interest expense |
3,119 | | 3,119 | |||||||||
Intercompany interest expense |
42,355 | | 42,355 | |||||||||
Equity in earnings of nonconsolidated affiliates |
2,906 | | 2,906 | |||||||||
Other income (expense) net |
(1,690 | ) | | (1,690 | ) | |||||||
Income before income taxes |
14,725 | (2,634 | ) | 12,091 | ||||||||
Income tax (expense) benefit: |
||||||||||||
Current |
55,946 | 1,073 | (c) | 57,019 | ||||||||
Deferred |
(54,411 | ) | | (54,411 | ) | |||||||
Net income |
$ | 16,260 | $ | (1,561 | ) | $ | 14,699 | |||||
Basic and diluted pro forma income per common share |
$ | 0.24 | $ | 0.22 | ||||||||
Basic and diluted pro forma common shares outstanding |
67,565 | 67,565 | ||||||||||
- 5 -
Pro Forma | ||||||||||||
Historical | Adjustments | Pro Forma | ||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
(In thousands) | ||||||||||||
Revenue |
$ | 2,184,588 | $ | (6,277 | ) (c) | $ | 2,178,311 | |||||
Operating expenses: |
||||||||||||
Divisional operating expenses |
2,050,631 | (5,099 | ) (c) | 2,045,532 | ||||||||
Depreciation and amortization |
46,392 | (4 | ) (c) | 46,388 | ||||||||
Loss (gain) on sale of assets |
(426 | ) | | (426 | ) | |||||||
Corporate expenses |
38,391 | | 38,391 | |||||||||
Operating income |
49,600 | (1,174 | ) | 48,426 | ||||||||
Interest expense |
2,671 | | 2,671 | |||||||||
Intercompany interest expense |
35,719 | | 35,719 | |||||||||
Equity in earnings of nonconsolidated affiliates |
157 | | 157 | |||||||||
Other income (expense) net |
(4,157 | ) | | (4,157 | ) | |||||||
Income before income taxes |
7,210 | (1,174 | ) | 6,036 | ||||||||
Income tax (expense) benefit: |
||||||||||||
Current |
11,975 | 478 | (c) | 12,453 | ||||||||
Deferred |
(14,859 | ) | | (14,859 | ) | |||||||
Net income |
$ | 4,326 | $ | (696 | ) | $ | 3,630 | |||||
Basic and diluted pro forma income per common share |
$ | 0.06 | $ | 0.05 | ||||||||
Basic and diluted pro forma common shares outstanding |
67,565 | 67,565 | ||||||||||
- 6 -
(a) | To eliminate the assets and liabilities included in the balance sheet of the Los Angeles sports talent representation business as of September 30, 2005. | ||
(b) | Represents the estimated gain on the disposition. | ||
(c) | To eliminate the results of operations of the Los Angeles sports talent representation business for the year ended December 31, 2004 and the nine months ended September 30, 2005. | ||
(d) | Represents the proceeds from the disposition that were retained to meet operating and investing cash requirements. |
- 7 -
10.1 | Membership Interest Purchase Agreement dated January 26, 2006 by and among SFX Sports Group, Inc. and Arn Tellem. |
- 8 -
Date: February 1, 2006 |
||||||||
LIVE NATION, INC. | ||||||||
By: | /s/ Kathy Willard | |||||||
Kathy Willard | ||||||||
Executive Vice President and | ||||||||
Chief Accounting Officer |
- 9 -
EXHIBIT | ||
NUMBER | DESCRIPTION | |
10.1
|
Membership Interest Purchase Agreement dated January 26, 2006 by and among SFX Sports Group, Inc. and Arn Tellem |
- 10 -