Schedule of Reportable Segment Results |
The following tables present the Company's segment results: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segments | | | | | | | (In thousands) | Multiplatform Group | | Digital Audio Group | | Audio & Media Services Group | | Corporate and other reconciling items | | Eliminations | | Consolidated | Three Months Ended March 31, 2025 | Revenue | 472,978 | | | 277,287 | | | 59,323 | | | — | | | (2,487) | | | $ | 807,101 | | | | | | | | | | | | | | | | | | | | | | | | | | Direct operating expenses(1) | 199,669 | | | 145,921 | | | 7,084 | | | — | | | (955) | | | 351,719 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Selling, general and administrative expenses(2) | 203,302 | | | 44,283 | | | 36,441 | | | 68,300 | | | (1,532) | | | 350,794 | | Segment Adjusted EBITDA(3) | $ | 70,007 | | | $ | 87,083 | | | $ | 15,798 | | | $ | (68,300) | | | $ | — | | | $ | 104,588 | | Depreciation and amortization | | | | | | | | | | | (91,901) | | Impairment charges | | | | | | | | | | | (2,855) | | Other operating expense, net | | | | | | | | | | | (659) | | Restructuring expenses | | | | | | | | | | | (25,578) | | Share-based compensation expense | | | | | | | | | | | (9,029) | | Operating loss | | | | | | | | | | | $ | (25,434) | | | | | | | | | | | | | | Segment Assets | $ | 4,027,842 | | | $ | 593,363 | | | $ | 273,776 | | | $ | 377,161 | | | $ | (4,049) | | | $ | 5,268,093 | | Intersegment revenues | — | | | 1,131 | | | 1,356 | | | — | | | — | | | 2,487 | | Capital expenditures | 5,929 | | | 5,856 | | | 5,627 | | | 2,318 | | | — | | | 19,730 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Segments | | | | | | | (In thousands) | Multiplatform Group | | Digital Audio Group | | Audio & Media Services Group | | Corporate and other reconciling items | | Eliminations | | Consolidated | Three Months Ended March 31, 2024 | Revenue | $ | 493,463 | | | $ | 238,968 | | | $ | 69,168 | | | $ | — | | | $ | (2,561) | | | $ | 799,038 | | | | | | | | | | | | | | | | | | | | | | | | | | Direct operating expenses(1) | 204,130 | | | 127,254 | | | 7,041 | | | — | | | (927) | | | 337,498 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Selling, general and administrative expenses(2) | 212,151 | | | 43,587 | | | 38,432 | | | 64,387 | | | (1,634) | | | 356,923 | | Segment Adjusted EBITDA(3) | $ | 77,182 | | | $ | 68,127 | | | $ | 23,695 | | | $ | (64,387) | | | $ | — | | | $ | 104,617 | | Depreciation and amortization | | | | | | | | | | | (105,162) | | Impairment charges | | | | | | | | | | | (1,508) | | Other operating expense, net | | | | | | | | | | | (572) | | Restructuring expenses | | | | | | | | | | | (23,603) | | Share-based compensation expense | | | | | | | | | | | (8,480) | | Operating loss | | | | | | | | | | | $ | (34,708) | | | | | | | | | | | | | | Segment Assets | $ | 5,259,863 | | | $ | 618,337 | | | $ | 305,243 | | | $ | 578,810 | | | $ | (3,941) | | | $ | 6,758,312 | | Intersegment revenues | — | | | 1,185 | | | 1,376 | | | — | | | — | | | 2,561 | | Capital expenditures | 11,704 | | | 5,427 | | | 2,257 | | | 2,194 | | | — | | | 21,582 | | | | | | | | | | | | | |
(1) Includes content, programming, and production costs as well as employee compensation, talent fees, event costs, and music license fees. (2) Includes administrative employee compensation, sales commissions, trade and barter expense, and rent and utilities. (3) For a definition of Adjusted EBITDA for the consolidated company and a reconciliation to Operating loss, the most closely comparable GAAP measure, and to Net loss, please see "Reconciliation of Operating loss to Adjusted EBITDA" and "Reconciliation of Net loss to EBITDA and Adjusted EBITDA" in Item 2 of this Quarterly Report on Form 10-Q.
|