NEW YORK--(BUSINESS WIRE)--SFX Entertainment, Inc. (NASDAQ:SFXE) today reported financial results for the three and twelve months ended December 31, 2014.
Reflecting the Company’s platform building intiatives, 2014 pro forma revenue (a nonGAAP financial measure, see definition and reconciliation below) rose to $386.2 million from $356.7 million in 2013. Pro forma adjusted EBITDA (a nonGAAP financial measure, see definition and reconciliation below) for 2014 was a loss of $(3.4) million, compared with 2013 pro forma adjusted EBITDA of $17.7 million. Included in these results is the impact of significant investments in startup festivals and the Company’s platform.
For the year ended December 31, 2014, pro forma attendance for all events and festivals increased 8.9%, with 88 festivals in 2014 compared to 71 in 2013. Pro forma festival attendance increased 1.5% year over year to approximately 2.9 million, while attendance at events other than festivals increased 19.5% to approximately 2.4 million. Excluding the biennial Rock in Rio festivals, festival attendance in 2014 grew 18.7% year over year.
Pro forma revenue for the three months ended December 31, 2014 was $95.9 million or 24.8% of total 2014 pro forma revenue, while pro forma adjusted EBITDA was a loss of $(7.7) million, inclusive of investments in the Company’s platform.
In the fourth quarter ended December 31, 2014, pro forma same festival attendance (for festivals held in both the 2014 and 2013 fourth quarters), fell 18.5%. The company held 24 festivals versus 16 in the comparable year-ago period. Fourth quarter pro forma festival attendance declined 8.7% year over year to approximately 560,000, driven entirely by one large brand. Attendance at events other than festivals increased 7.2% to approximately 700,000.
“Since its founding in 2012, SFX has created the world’s leading global platform that facilitates fans’ day-to-day engagements with electronic music culture (EMC),” said Robert F.X. Sillerman, Chairman and CEO of SFX. “The Company’s operating focus combines world-class recurring live events, high-margin social and online platforms and a growing range of relationships with leading brands and major global sponsors all of whom are seeking to reach the coveted millennial audience. Fiscal 2014 served to validate our strategic priorities of expanding popular festivals to new geographies; entering into new, large multi-year marketing partnerships and rolling out highly successful customized programs for multi-national flagship brands; and, developing Beatport and the Company’s extensive online and digital media assets to begin capitalizing on the value of their enormous consumer and professional use in future periods.
“I could not be more pleased or proud of the people of SFX, and what they have achieved as we have now created the foundation we promised our fans and our partners. The greatest endorsement a company can enjoy is repeat customers, customers who come more often and enjoy the goods and services we offer at higher levels. As evidenced by the guidance we are providing today, the great people of SFX are achieving great things.”
2015 Guidance
Reflecting the Company’s current platform,
full year 2015 revenues are expected to be in excess of $500.0 million
with adjusted EBITDA of $60.0 million to $70.0 million inclusive of the
anticipated impact of foreign exchange as a significant portion of the
Company’s operations occur internationally.
Live Event Highlights
Reflecting the Company’s brand
exporting and development strategies, SFX achieved several live event
milestones in 2014 and announced a series of new shows from across its
portfolio which will debut in 2015, highlights of which are summarized
below. Live events scheduled to date for 2015 have an estimated
attendance capacity of 6.0 million fans which compares to total 2014
live attendance of approximately 4.0 million fans:
- In November 2014, SFX completed its acquisition of a 50% equity interest in ALDA Events, the Amsterdam-based leader in promoting and producing electronic music tours and experiences around the world including Armin Only, A State of Trance and I Am Hardwell. In May 2015, ALDA Events will bring ten of the top Dutch DJs to the first sold-out edition of The Flying Dutch, an outdoor festival simultaneously occurring at three Netherlands locations: Amsterdam, Eindhoven and Rotterdam. The DJs will be helicoptered from city to city, enabling them to perform for fans at the three sold-out venues which in total accommodate up to 100,000 fans.
-
SFX’s ID&T brand repertoire is achieving recent dramatic
growth as beloved shows are produced in new geographies and completely
new event offerings have been developed for the global EMC stage.
- The 11th edition of Tomorrowland, held in Boom, Belgium, is set for July and sold out five months in advance. Tomorrowland Brasil, set to debut in May 2015, sold out in less than three hours.
- Mysteryland Netherlands, the world's longest running electronic music and arts festival, is going from a single-day event to a weekend festival, with camping available for the first time. Mysteryland USA returns in 2015 to Bethel Woods, New York, the grounds of the original 1969 Woodstock festival, with more than double the camping capacity – after campgrounds sold out for the successful inaugural event in 2014.
- In July 2014, ID&T premiered Sensation’s Welcome to the Pleasuredome show, the first Sensation show designed to be suitable for outdoor locations. In October 2014, that first ever outdoor edition of Sensation took place in Dubai. Sensation traveled to Monterrey, Mexico, in November 2014, for a successful first edition of a three-year partnership with AB Inbev and Bud Light. Sensation will celebrate its 15th anniversary on July 4, 2015 with the debut of a brand-new production in Amsterdam.
- In September 2015, ID&T will break fresh ground with a new camping festival in the United States – One Tribe. The festival will be set in the Lake Perris State Recreation Area outside of Los Angeles.
- Electric Zoo, known for its annual Labor Day Weekend festival on New York City’s Randall’s Island, is set to amplify the event to international proportions for the second time with its launch in Tokyo during the Japanese Golden Week Holiday in May 2015. Electric Zoo made its celebrated international debut in May 2014 in Mexico City.
- In 2014, SFX completed its acquisition of a 50% interest in a holding company that controls Rock in Rio, one of the biggest festival franchises in the world. Started in 1985 by legendary entrepreneur Roberto Medina, Rock in Rio is the platinum standard for music festivals and has redefined the festival going experience. As the largest grossing festival in the world, Rock in Rio partners with many of the leading global consumer brands and in May 2015 Rock in Rio touches down in the United States for the first time in Las Vegas, with Rock in Rio Brazil following in September.
- With over a decade of history on the United Kingdom’s Isle of Wight, the much beloved Bestival has teamed with SFX and Embrace Presents to penetrate North America’s EDM landscape for a highly anticipated inaugural show in Toronto this summer. Headliners include Florence and the Machine and Nas. The award-winning original Bestival festival is world-renowned for its creative vision and eclectic music programming, attracting 50,000 visitors annually.
- The Netherlands-based pioneering promoter of the hard style dance movement, Q-Dance, will partner in 2015 with SFX’s Disco Donnie Presents and React Presents to bring Wildstylez, a leading artist in the international hard style scene, on his first North American tour.
- Disco Donnie Presents will unveil Something Wonderful, a new festival to take place in April 2015 at the Cotton Bowl in Dallas, Texas.
- In addition to growing its marquee event at Sun Life Stadium into a two-day festival with more than 35,000 visitors, the world’s largest paint party, Life in Color, announced in January its first ever global tour which will touch down in over 100 cities and 50 countries, including Brazil, Turkey, Argentina and Indonesia.
- In September 2014, TomorrowWorld celebrated its second North American edition with 20% attendance growth from its first year, which was the festival’s first presence outside of Belgium. The third edition of TomorrowWorld, scheduled for September 2015, is expected to have similar growth and provide an even more phenomenal experience on the magical grounds of Chattahoochee Hills, Georgia.
- In December 2014, SFX’s Totem OneLove in Australia won National Festival of the Year at the inthemix Awards for their Stereosonic events. Totem OneLove and ALDA's production of Armin Van Buuren’s ASOT 700 tour sold out in Melbourne in one hour, and drew in over 17,000 attendees in Sydney. Totem ’OneLove’s Above and Beyond shows during New Year celebrations were also highly successful, selling out the Sydney event in less than an hour.
SFX Entertainment, Inc. |
|||||||||||
Live Event Metrics |
|||||||||||
2014 Festivals by Quarter and Location | |||||||||||
Total |
North America |
International |
Consolidated |
Not Consolidated (1) |
|||||||
Q1 | 13 | 3 | 10 | 5 | 8 | ||||||
Q2 | 19 | 9 | 10 | 15 | 4 | ||||||
Q3 | 32 | 13 | 19 | 24 | 8 | ||||||
Q4 | 24 | 6 | 18 | 19 | 5 | ||||||
Total Festivals | 88 | 31 | 57 | 63 | 25 | ||||||
(1) Represents festivals promoted by entities under license from SFX as well as entities in which SFX has an equity investment. |
|||||||||||
SFX Entertainment, Inc. | ||||||||||||
Live Event Metrics | ||||||||||||
2014 Completed Festivals – Pro Forma for Acquisitions Made in 2014 | ||||||||||||
Initial Show Date | Festival Name | City | Country | |||||||||
1/10/2014 | The Day After Festival | Panama City | Panama | |||||||||
1/18/2014 | WinterWorld | Wiesbaden | Germany | |||||||||
1/31/2014 | Sensation Thailand | Bangkok | Thailand | |||||||||
2/1/2014 | Hard Bass | Arnhem | Holland | |||||||||
2/15/2014 | A State of Trance Utrecht | Utrecht | Netherlands | |||||||||
2/18/2014 | Life in Color Costa Rica | San Jose | Costa Rica | |||||||||
3/1/2014 | A State of Trance Buenos Aires | Buenos Aires | Argentina | |||||||||
3/8/2014 | Don't Let Daddy Know | Amsterdam | Netherlands | |||||||||
3/13/2014 | Ultimate Music Experience | S. Padre Island | USA | |||||||||
3/14/2014 | A State of Trance Kuala Lumpur | Kuala Lumpur | Malaysia | |||||||||
3/15/2014 | A State of Trance Jakarta | Jakarta | Indonesia | |||||||||
3/15/2014 | Life in Color Chile | Santiago | Chile | |||||||||
3/22/2014 | Knock Out! | Rotterdam | Holland | |||||||||
4/5/2014 | Qapital | Amsterdam | Netherlands | |||||||||
4/12/2014 | Life in Color Houston | Houston | USA | |||||||||
4/25/2014 | Sensation Italy | Bologna | Italy | |||||||||
4/26/2014 | Kingsday festival | Eindhoven | Holland | |||||||||
4/30/2014 | Mayday | Dortmund | Germany | |||||||||
5/4/2014 | Electric Zoo Mexico City | Mexico City | Mexico | |||||||||
5/17/2014 | Life In Color Seattle | Seattle | USA | |||||||||
5/23/2014 | Mysteryland USA | Bethel Woods | USA | |||||||||
5/25/2014 | Sunset Music Festival | Tampa | USA | |||||||||
5/25/2014 | Rock in Rio Lisbon | Lisbon | Portugal | |||||||||
5/31/2014 | Life In Color Puerto Rico | San Juan | USA | |||||||||
6/7/2014 | Sensation Russia | St. Petersburg | Russia | |||||||||
6/7/2014 | Life in Color Panama City | Panama City | Panama | |||||||||
6/7/2014 | Amsterdam Open Air | Amsterdam | Netherlands | |||||||||
6/13/2014 | Spring Awakening | Chicago | USA | |||||||||
6/14/2014 | Pussy Lounge @ the Park | Breda | Holland | |||||||||
6/21/2014 | Life In Color New Jersey | East Rutherford | USA | |||||||||
6/28/2014 | Defqon1 Weekend Festival | Biddinghuizen | Netherlands | |||||||||
6/28/2014 | Awakenings Festival | Halfweg | Netherlands | |||||||||
7/4/2014 | Life in Color Hidalgo | Hidalgo | USA | |||||||||
7/5/2014 | Corona SunSets (UK) | Somerset | UK | |||||||||
7/5/2014 | Sensation Amsterdam | Amsterdam | Netherlands | |||||||||
7/5/2014 | Ruhr-in-Love | Oberhausen | Germany | |||||||||
7/11/2014 | The Hudson Project | Saugerties | USA | |||||||||
7/12/2014 | A Day at the Park | Amsterdam | Netherlands | |||||||||
7/19/2014 | Electronic Family | Amsterdam | Netherlands | |||||||||
7/19/2014 | Dominator | Stand Eersel | Netherlands | |||||||||
7/19/2014 | Buitenwesten Festival | Amsterdam | Netherlands | |||||||||
7/20/2014 | Milkshake Festival | Amsterdam | Netherlands | |||||||||
7/26/2014 | Tiktak Events | Amsterdam | Netherlands | |||||||||
7/26/2014 | Tomorrowland | Boom | Belgium | |||||||||
SFX Entertainment, Inc. | ||||||||||||
Live Event Metrics | ||||||||||||
2014 Completed Festivals – Pro Forma for Acquisitions Made in 2014 | ||||||||||||
Initial Show Date | Festival Name | City | Country | |||||||||
7/26/2014 | Corona SunSets (Mexico 1) | Playa del Carmen | Mexico | |||||||||
7/26/2014 | Welcome to the Future | Twiske | Netherlands | |||||||||
8/1/2014 | Nature One | Kastellaun | Germany | |||||||||
8/2/2014 | Corona SunSets (Mexico 2) | Acapulco | Mexico | |||||||||
8/8/2014 | The Qontinet | Wachtebeke | Netherlands | |||||||||
8/9/2014 | Life in Color Turkey | Istanbul | Turkey | |||||||||
8/15/2014 | Life in Color Monterrey | Monterrey | Mexico | |||||||||
8/15/2014 | Summer Set | Somerset | USA | |||||||||
8/16/2014 | Decibel Outdoor | Tilburg | Netherlands | |||||||||
8/16/2014 | Corona SunSets (Toronto) | Toronto | Canada | |||||||||
8/16/2014 | Life in Color Mexico City | Mexico City | Mexico | |||||||||
8/23/2014 | Mysteryland Netherlands | Hoofddorp | Netherlands | |||||||||
8/29/2014 | Corona SunSets (Ibiza) | Ibiza | Spain | |||||||||
8/29/2014 | Electric Zoo New York | New York City | USA | |||||||||
8/30/2014 | Sun City Music Festival | El Paso | USA | |||||||||
9/13/2014 | Q-Base | Weeze | Germany | |||||||||
9/19/2014 | Forever Festival at Freedom Hill | Sterling Heights | USA | |||||||||
9/20/2014 | Life in Color Washington D.C | Washington, DC | USA | |||||||||
9/20/2014 | DefQon1AUS | Sydney | Australia | |||||||||
9/26/2014 | TomorrowWorld | Atlanta | USA | |||||||||
10/4/2014 | Pussy Lounge XXL | Rotterdam | Netherlands | |||||||||
10/5/2014 | Syndicate | Dortmund | Germany | |||||||||
10/18/2014 | AMF | Amsterdam | Netherlands | |||||||||
10/25/2014 | Thrillogy | Utrecht | Netherlands | |||||||||
10/25/2014 | Something Wicked | Houston | USA | |||||||||
10/31/2014 | Sensation Dubai | Dubai | UAE | |||||||||
11/1/2014 | Bassleader | Antwerp | Belgium | |||||||||
11/7/2014 | Life in Color Phoenix | Phoenix | USA | |||||||||
11/8/2014 | Sensation Monterrey | Monterrey | Mexico | |||||||||
11/8/2014 | Mayday Poland | Katowice | Poland | |||||||||
11/15/2014 | XXXPerience | Itu | Brasil | |||||||||
11/22/2014 | Qlimax | Arnhem | Netherlands | |||||||||
11/29/2014 | Sensation Toronto | Toronto | Canada | |||||||||
11/29/2014 | Stereosonic - Sydney | Sydney | Australia | |||||||||
11/29/2014 | Stereosonic - Perth | Perth | Australia | |||||||||
12/5/2014 | Stereosonic - Adelaide | Adelaide | Australia | |||||||||
12/6/2014 | Toxicator | Mannheim | Germany | |||||||||
12/6/2014 | Stereosonic - Melbourne | Melbourne | Australia | |||||||||
12/6/2014 | Stereosonic - Brisbane | Brisbane | Australia | |||||||||
12/19/2014 | Mysteryland Chile | Picarquin | Chile | |||||||||
12/20/2014 | Life in Color Atlantic City | Atlantic City | USA | |||||||||
12/20/2014 | Valhalla Festival | Amsterdam | Netherlands | |||||||||
12/27/2014 | Life in Color Miami | Miami | USA | |||||||||
12/31/2014 | Freaqshow | Amsterdam | Netherlands | |||||||||
Digital Innovation
In conjunction with its live events
segment, SFX continues to accelerate the growth of its social and online
platforms and digital media assets. Central to this initiative is SFX’s
digital property Beatport, which in the first few months of 2015 has
executed on its strategic priority to become the all-in-one hub for
everything EMC:
- In March 2015, Beatport unveiled a new addition to its multi-faceted EMC platform: a music streaming service with a catalog of over 3.5 million tracks from more than 31,000 music labels. As the foundation of SFX’s broader digital strategy, Beatport is transitioning to be the focal point for all EMC brands, serving as a powerful tool for promotion, integration and connectivity with EMC fans.
- Beatport and T-Mobile announced details in February 2015 of their Charter Partnership in connection with Beatport’s new music streaming service, a collaboration that provides for exclusive benefits for T-Mobile subscribers such as free Beatport downloads and advance ticket access to SFX event offerings.
Marketing and Brand Partnerships
In 2014, its first year of
establishing broad-based marketing sponsorships, SFX entered into
foundational relationships with prominent brands including
Anheuser-Busch InBev, Corona, Skol, T-Mobile US, MasterCard, Clear
Channel Media and Entertainment (now iHeartMedia), viagogo, and MTV.
Results of Operations
Revenue for the twelve months ended
December 31, 2014 increased 107.9% to $354.4 million while revenue for
the three months ended December 31, 2014 rose 14.0% to $95.9 million.
For the year ended December 31, 2014, SFX produced and promoted a total
of 937 events, which attracted approximately 4.0 million attendees,
including 77 festivals. Revenue in the 2014 fourth quarter included
$77.1 million of revenue (80.0% of total revenue) from festivals and
live events that were produced, promoted, licensed or managed by SFX
during the period. During the three months ended December 31, 2014, SFX
produced and promoted a total of 340 events, which attracted over 1.3
million attendees, including 24 festivals that each attracted over
10,000 attendees. Platform revenue which represents SFX’s 365day a year
engagement with fans outside of live events and includes sales of
digital music and certain marketing and digital activities, totaled
$70.4 million (20.0% of total revenue) for the year ended December 31,
2014. Platform revenue for the three months ended December 31, 2014
totaled $18.8 million (19.6% of total revenue).
Direct costs for the twelve months ended December 31, 2014 totaled $264.3 million, with $218.3 million, or 82.6% of the total attributable to Live, and $48.0 million, or 18.2% of the total, attributable to Platform. Direct costs for the three months ended December 31, 2014 totaled $69.9 million, with costs from Live representing $58.3 million, or 83.4% of total direct costs, while Platform costs related to products sold was $11.6 million, or 16.6% of total direct costs.
Net loss and net loss per share for the twelve-month period was $(130.5) million and $(1.49), respectively. Net loss and net loss per share for the three-month period was $(40.8) million and $(0.46), respectively.
Balance Sheet and Liquidity
At December 31, 2014 SFX had
outstanding $295 million principal amount of its 9.625% second lien
senior secured notes due 2019 and cash and cash equivalents of $63.3
million.
Special Committee of the Board of Directors, Appointment of Financial
Advisor and Independent Legal Counsel
On March 10, 2015 SFX
named three independent members of its Board of Directors -- John
Miller, Michael Meyer, and D. Geoffrey Armstrong -- to serve on a
Special Committee to evaluate a proposal from Robert F.X. Sillerman, the
Company’s Chairman and Chief Executive Officer, to acquire all of the
outstanding shares of SFX that he does not already own, at a price of
$4.75 per share in cash. Mr. Sillerman presently owns approximately
37.8% of the outstanding common stock of SFX Entertainment. The special
committee will also consider alternatives to the proposed transaction
that will enhance shareholder value, including any other offers to
acquire the company. In addition, the Company has retained Moelis &
Company LLC to serve as the Special Committee’s financial advisor and
Steptoe & Johnson to serve as the Special Committee’s legal counsel.
The Special Committee will consider and advise shareholders of its recommendations to enhance shareholder value in accordance with applicable legal requirements. No assurance can be given that an agreement on terms satisfactory to the Special Committee will result from the proposal submitted by Mr. Sillerman or that any transaction will be consummated.
Conference Call
SFX management will host a conference call
to review the results for the quarter on Friday, March 13 at 9:00 a.m.
Eastern Time. To access the conference call, interested parties may dial
212/2714657 (domestic and international callers). Participants can also
listen to a live webcast of the call through the “Events” section of
SFX’s website at http://investor.sfxii.com/eventscalendar.
A webcast replay will be available for 90 days following the live event
at http://investor.sfxii.com/eventscalendar.
Please call five minutes in advance to ensure that you are connected.
Definitions
The following definitions apply to these terms
as used throughout this press release and the exhibits:
EBITDA — represents net income (loss) before other income (loss),
interest expense, income taxes, depreciation and amortization, noncash
equitybased compensation expense, and nonrecurring items, including
financing and other transaction costs.
Pro forma adjusted EBITDA
— includes the EBITDA of SFX, plus EBITDA from acquisitions as if owned
from the beginning of the period, cost savings, nonrecurring items
including financing and other transaction costs, severance, insurance
recoveries related to cancelled festivals and adjustments related to
content expenses.
Pro forma revenue — means the revenue of
SFX and all acquisitions as if owned from the beginning of the period.
NonGAAP Financial Measures
We prepare our financial
statements in accordance with Generally Accepted Accounting Principles
(“GAAP”). Within this press release, we make reference to EBITDA, pro
forma adjusted EBITDA, and pro forma revenue, which are nonGAAP
financial measures. The Company includes these nonGAAP financial
measures because management believes they are useful to investors in
that they provide for greater transparency with respect to supplemental
information used by management in its financial and operational decision
making.
Management uses EBITDA to convey supplemental information to investors regarding the Company’s performance excluding the impact of certain noncash charges, costs associated with our initial public offering and other special items that can affect the comparability of results from quarter to quarter. In particular, EBITDA is a key measure used by our management and board of directors to understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short and longterm operational plans. Of note, the elimination of certain expenses in calculating EBITDA can provide a useful measure for periodtoperiod comparisons of our core business. In addition, the Company believes that pro forma adjusted EBITDA and pro forma revenue present important information to investors regarding the current business, prospects and financial condition of the Company that would not otherwise be available. Accordingly, the Company believes the presentation of these nonGAAP financial measures, when used in conjunction with GAAP financial measures, is a useful financial analysis tool that can assist investors in assessing the Company’s operating performance and underlying prospects. This analysis should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. This analysis, as well as the other information in this press release, should be read in conjunction with the Company’s financial statements and footnotes contained in the documents that the Company files with the U.S. Securities and Exchange Commission. The nonGAAP financial measures used by the Company in this press release may be different from the methods used by other companies. For more information on the NonGAAP financial measures, please see the Reconciliation of GAAP financial measures to NonGAAP financial measures table in the press release.
About SFX Entertainment
SFX Entertainment, Inc. is the
largest global producer of live events and digital entertainment content
focused exclusively on electronic music culture (EMC) and other
world-class festivals. SFX's mission is to provide electronic music fans
with the best possible live experiences, music discovery, media and
digital connectivity. SFX was borne out of the technology revolution and
produces and promotes a growing portfolio of live events that includes
leading brands such as Tomorrowland, TomorrowWorld, Mysteryland,
Sensation, Stereosonic, Electric Zoo, Disco Donnie Presents, Life in
Color, Rock in Rio, Nature One, Mayday, Decibel, Q-Dance, Awakenings,
and React Presents, as well as the innovative ticketing services
Flavorus and Paylogic.
SFX operates Beatport, the principal online resource for EMC DJs and a trusted destination for the growing EMC community to discover and stream music, follow DJs and keep abreast of news, information and events, in addition to offering year-round entertainment to EMC fans around the globe through other digital assets.
Forward Looking Statements
This press release contains
forwardlooking statements regarding our business strategy and plans,
which are subject to the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995. These forwardlooking
statements are only predictions and may differ materially from actual
results due to a variety of factors including: our ability to integrate
the companies we have acquired; our belief that the EMC community will
grow; our ability to increase the number of festivals and events we
produce and their attendance; our ability to pay our debts and meet our
liquidity needs; competition; our ability to manage growth and
geographicallydispersed operations; and our ability to grow our online
properties. We refer you to the documents we file from time to time with
the U.S. Securities and Exchange Commission, specifically the section
titled “Item 1A. Risk Factors” of our most recent Annual Report filed on
Form 10K and Quarterly Reports on Form 10Q and our Current Reports on
Form 8K, which contain and identify other important factors that could
cause actual results to differ materially from those contained in our
projections or forwardlooking statements. In addition, any
forwardlooking statements contained herein are based on assumptions
that we believe to be reasonable as of this date. We undertake no
obligation to update these statements as a result of new information or
future events, except as required by law.
SFX Entertainment, Inc. | ||||||||||||||||
Summarized Statement of Operations | ||||||||||||||||
(unaudited, $ in thousands) | ||||||||||||||||
Three months ended | Twelve months ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenue | $ | 95,949 | $ | 84,162 | $ | 354,449 | $ | 170,457 | ||||||||
Direct costs | 69,858 | 65,139 | 264,264 | 140,100 | ||||||||||||
Gross Profit | 26,091 | 19,023 | 90,185 | 30,357 | ||||||||||||
Selling, general and administrative expenses | 41,792 | 38,380 | 165,137 | 100,382 | ||||||||||||
Depreciation and amortization | 8,940 | 6,558 | 34,297 | 19,558 | ||||||||||||
Operating loss | (24,641 | ) | (25,915 | ) | (109,249 | ) | (89,583 | ) | ||||||||
Interest expense | (7,542 | ) | (6,230 | ) | (25,987 | ) | (19,698 | ) | ||||||||
Other Income / (expense) | (4,318 | ) | (7,286 | ) | 2,501 | (7,931 | ) | |||||||||
Equity in income of non-consolidated affiliates | (2,830 | ) | 496 | (5,031 | ) | 496 | ||||||||||
Loss before income taxes | (39,331 | ) | (38,935 | ) | (137,766 | ) | (116,716 | ) | ||||||||
Income tax benefit (expense) | (1,469 | ) | 77 | 7,301 | (421 | ) | ||||||||||
Consolidated net loss | (40,800 | ) | (38,858 | ) | (130,465 | ) | (117,137 | ) | ||||||||
Less: Net loss attributable to non-controlling interest | 305 | (1,349 | ) | 559 | (6,921 | ) | ||||||||||
Net loss attributable to the Company | $ | (41,105 | ) | $ | (37,509 | ) | $ | (131,024 | ) | $ | (110,216 | ) | ||||
SFX Entertainment, Inc. | ||||||
Summary Balance Sheet Data | ||||||
(unaudited, $ in thousands) | ||||||
December 31, 2014 | December 31, 2013 | |||||
Cash and cash equivalents | $ | 63,270 | $ | 52,654 | ||
Total assets | $ | 710,331 | $ | 574,992 | ||
Long-term debt | $ | 295,320 | $ | 74,674 | ||
Total liabilities | $ | 448,494 | $ | 233,559 | ||
|
||||||
Redeemable common stock | 27,247 | 60,580 | ||||
Redeemable non-controlling interests | 4,322 | 4,128 | ||||
Stockholders’ equity | $ | 229,467 | $ | 286,725 | ||
SFX Entertainment, Inc. | |||||||||||||||||
Reconciliation of GAAP financial measures to | |||||||||||||||||
Non-GAAP financial measures | |||||||||||||||||
(unaudited, $ in thousands) | |||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||
December 31, | December 31, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Revenue | |||||||||||||||||
Revenue, as reported by the Company | $ | 95,949 | $ | 84,162 | $ | 354,449 | $ | 170,457 | |||||||||
Revenue of Acquisitions(1) | - | 19,751 | 31,777 | 186,233 | |||||||||||||
Total – Pro forma Revenue | $ | 95,949 | $ | 103,913 | $ | 386,226 | $ | 356,690 | |||||||||
Pro Forma Adjusted EBITDA | |||||||||||||||||
Consolidated net loss | $ | (40,800 | ) | $ | (38,858 | ) | $ | (130,465 | ) | $ | (117,137 | ) | |||||
Interest expense | 7,542 | 6,230 | 25,987 | 19,698 | |||||||||||||
Income tax provision | 1,469 | (77 | ) | (7,301 | ) | 421 | |||||||||||
Depreciation and amortization | 8,940 | 6,558 | 34,297 | 19,558 | |||||||||||||
Other Income / (expense)(2) | 4,318 | 7,286 | (2,501 | ) | 7,931 | ||||||||||||
Equity based compensation expense | 9,241 | 10,120 | 39,522 | 32,806 | |||||||||||||
EBITDA of the Company | (9,290 | ) | (8,741 | ) | (40,461 | ) | (36,723 | ) | |||||||||
EBITDA of Acquisitions(1) | - | 561 | 4,802 | 2,626 | |||||||||||||
Adj. to reflect proportionate EBITDA of equity investments | 1,182 | (901 | ) | 7,213 | 13,761 | ||||||||||||
Adjustments(3) | 4,500 | 9,549 | 25,054 | 32,212 | |||||||||||||
Insurance proceeds | (4,126 | ) | - | - | 5,850 | ||||||||||||
Total – Pro Forma Adjusted EBITDA | $ | (7,734 | ) | $ | 468 | $ | (3,392 | ) | $ | 17,726 | |||||||
(1) Includes all companies acquired by SFX for the periods prior to SFX
ownership. The figures presented were prepared by such companies
acquired by SFX and such companies were not under SFX control for 100%
of the time periods presented.
(2) Other expense represents the
extinguishment of debt, gain on a sale of assets, foreign currency gains
and other miscellaneous non-recurring items.
(3) Adjustments
include transaction costs, non-recurring expenses, cost savings,
insurance recoveries related to cancelled festivals and adjustments
related to content expenses.