Westwood One, Inc. Reports Operating Results for the Second Quarter 2007

Westwood One, Inc. Reports Operating Results for the Second Quarter 2007

Revenue Declines Expected to Moderate in Last Half of Year

NEW YORK, Aug. 9 /PRNewswire-FirstCall/ -- Westwood One, Inc. (NYSE:WON), a provider of analog and digital content, including news, sports, weather, traffic, video news services and other information, to the radio and TV industries, today reported its operating results for its second quarter ended June 30, 2007.

Revenue in the second quarter of 2007 decreased $23.4 million, or 17.4%, to $111.1 million from $134.5 million in the second quarter of 2006. The decrease is principally attributable to lower demand for the Company's products and services, increased competition and reduced audience levels. Revenue from national and local/regional advertisements decreased approximately 23.8% ($14.8 million) and 11.9% ($8.6 million), respectively, from the second quarter of 2006.

Adjusted EBITDA for the second quarter of 2007, defined as operating income plus depreciation and amortization, special charges and non-cash stock- based compensation, was $26.6 million compared with $36.1 million for the same period of 2006, a decrease of $9.5 million, or 26.2%. The decrease was principally attributable to lower revenue, partially offset by a reduction in operating costs.

Westwood One's President and CEO, Peter Kosann, stated "during the first half of 2007, our team worked hard to control costs during a period of revenue decline. Although the marketplace continues to be challenging, there are recent signs that demand for our programs and services will improve by the fourth quarter. We are beginning to see modest improvement in revenue pacing and are making selective investments in programming and infrastructure to best position the Company for future growth." Mr. Kosann added, "We continue to work toward finalizing a new multi-year agreement with CBS Radio, and hope to present it to shareholders for approval in the fourth quarter."

Free cash flow, defined as net income plus depreciation and amortization, special charges, stock-based compensation, and amortization of deferred financing costs less capital expenditures, in the second quarter of 2007 decreased approximately $4.6 million to $15.8 million, or $0.18 per diluted share, compared with $20.4 million, or $0.24 per diluted share, in the second quarter of 2006. Capital expenditures for the second quarter of 2007 and 2006 were approximately $1.2 million.

In 2006, revenue from certain contracts was recorded net of expenses paid to third party partners. The Company subsequently has determined that it should be recording the related revenue and expense in its Statement of Operations. Accordingly, 2006 revenue and expenses have been reclassified to reflect this change.

Operating income decreased $10.1 million, or 37.8%, to $16.6 million from $26.7 million in the second quarter of 2006. The decrease in revenue was partially offset by a reduction in operating costs.

Interest expense decreased $0.6 million, or 9.2%, to $5.9 million from $6.5 million in the second quarter of 2006, due principally to a reduction in debt levels, partially offset by an increase in interest rates.

Income tax expense decreased $4.2 million, or 51.2%, to $4.0 million from $8.2 million in the second quarter of 2006. The Company's effective income tax rate for the quarter was 36.8% in the second quarter of 2007 compared with 40.2% in the second quarter of 2006. The decrease in effective income tax rate is attributable to changes in certain state tax laws.

Net income for the second quarter of 2007 decreased $5.3 million, or 43.4%, to $6.9 million ($0.08 per basic and diluted share) from $12.2 million ($0.14 per basic and diluted share).

Weighted average shares outstanding used in the computation of diluted earning per share were 86.5 million in the second quarter of 2007 and 86.3 million in the second quarter of 2006.

Six Months Ended June 30, 2007

Revenue for the six months ended June 30, 2007 decreased $34.4 million, or 13.2%, to $225.2 million from $259.6 million in the six month period ended June 30, 2006. The decrease is principally attributable to lower demand for the Company's products and services, increased competition, reduced audience levels and the non-recurrence of revenue related to the 2006 Winter Olympics. Revenue from national and local/regional advertisements decreased approximately 16.5% and 10.1%, respectively. National revenue declined $21.2 million and local/regional revenue decreased $13.1 million from the first six month results of 2006. Excluding the effects of revenue from the 2006 Winter Olympics, national revenue would have declined by approximately 12.6%.

Adjusted EBITDA for the six month period ended June 30, 2007, defined as operating income plus depreciation and amortization, special charges and non- cash stock-based compensation, was $42.0 million compared with $44.7 million for the same period of 2006, a decrease of $2.6 million, or 5.9%. The decrease was principally attributable to lower revenue. Excluding the effect on Adjusted EBITDA of the 2006 Winter Olympics, Adjusted EBITDA in 2007 would have decreased approximately 10.1%, such decrease principally attributable to lower revenue, partially offset by cost reductions.

Free cash flow, defined as net income plus depreciation and amortization, special charges, stock-based compensation, and amortization of deferred financing costs less capital expenditures, in the six month period ended June 30, 2007 decreased approximately $0.3 million to $23.9 million, or $0.28 per diluted share, compared with $24.2 million, or $0.28 per diluted share, in the comparable period of 2006. Capital expenditures for the six months of 2007 decreased $0.6 million, to $2.1 million from $2.7 million in the same six month period of 2006.

Operating income decreased $2.7 million, or 10.2%, to $23.9 million from $26.6 million in the six month period ended June 30, 2006.

Interest expense decreased $0.6 million, or 4.8%, to $11.9 million from $12.5 million in the first half of 2006, due principally to a reduction in debt levels, partially offset by an increase in interest rates.

Income tax expense decreased $1.2 million, or 21.1%, to $4.5 million from $5.7 million in the second quarter of 2006. The Company's effective income tax rate was 37.0% in the first six months of 2007 compared with 39.6% in the comparable period of 2006.

Net income for the first half of 2007 decreased $1.0 million, or 11.6%, to $7.6 million ($0.09 per basic and diluted share) from $8.6 million ($0.10 per basic and diluted share) in the first half of 2006.

Outlook for the Remainder of 2007

The Company expects its full-year revenue to decrease high-single digits to low-double digits and operating costs to decrease low to mid-single digits compared with 2006. Revenue for the third quarter is expected to decrease low-double digits and operating costs to increase low-single digits.

As a result of the Company's expected outlook for the remainder of 2007, expected changes in covenant terms in its loan agreements, and its existing outstanding debt balance, the Company anticipates that within the next twelve months it may violate a loan covenant. Accordingly, the Company along with the advisors to the Strategic Review Committee of the Board of Directors are actively evaluating all of its options to avoid such an occurrence, including but not limited to: (i) amending the existing loan agreements to modify their covenants, (ii) reducing its outstanding debt balance through the generation of free cash flow and/or through raising additional capital, (iii) refinancing its existing debt, or (iv) obtaining necessary waivers from the holders of each outstanding debt security. While the Company believes it will be able to avoid a default, it cannot provide any assurances that it will ultimately be successful if such a situation arises.

About Westwood One

Westwood One provides over 150 news, sports, music, talk, entertainment programs, features and live events. Through its subsidiaries, Metro Networks/Shadow Broadcast Services, Westwood One provides analog and digital local content to the radio and TV industries including news, sports, weather, traffic, video news services and other information. SmartRoute Systems manages traffic information centers for state and local departments of transportation, and markets traffic and travel content to wireless, Internet, in-vehicle navigation systems and voice portal customers. Westwood One serves more than 5,000 radio stations. Westwood One is managed by CBS Radio Inc. (previously Infinity Broadcasting Corporation), a wholly-owned subsidiary of CBS Corporation.

Forward Looking Statements

Certain statements in this release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward- looking statements. The words or phrases "guidance," "expect," "anticipate," "estimates" and "forecast" and similar words or expressions are intended to identify such forward-looking statements. In addition any statements that refer to expectations or other characterizations of future events or circumstances are forward-looking statements. Various risks that could cause future results to differ from those expressed by the forward-looking statements included in this release include, but are not limited to: changes in economic conditions in the U.S. and in other countries in which Westwood One currently does business (both generally and relative to the broadcasting industry); advertiser spending patterns, including the notion that orders are being placed in close proximity to air, limiting visibility of demand; changes in the level of competition for advertising dollars; significant modifications to the Company's agreements with CBS Corporation; technological changes and innovations; fluctuations in programming costs; shifts in population and other demographics; changes in labor conditions; and changes in governmental regulations and policies and actions of federal and state regulatory bodies. Other key risks are described in the Company's reports filed with the U.S. Securities and Exchange Commission (the "SEC"), including the Company's annual report on Form 10-K for the year ending December 31, 2006. Except as otherwise stated in this news announcement, Westwood One does not undertake any obligation to publicly update or revise any forward-looking statements because of new information, future events or otherwise.

WESTWOOD ONE, INC.
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION

A. Adjusted EBITDA

The table which appears below set forth the Company's Adjusted EBITDA for the three and six-month periods ended June 30, 2007 and 2006. The Company defines "Adjusted EBITDA" as net income adjusted to exclude the following items presented in its Statement of Operations: income taxes, interest expense, other income, depreciation and amortization, special charges and non- cash stock-based compensation expense.

The Company uses Adjusted EBITDA among other things, to evaluate the Company's operating performance and to value prospective acquisitions. Adjusted EBITDA is among the primary measures used by management for planning and forecasting of future periods. This measure is an important indicator of the Company's operational strength and performance of its business because it provides a link between profitability and operating cash flow. The Company believes the presentation of this measure is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by the Company's management, helps improve their ability to understand the Company's operating performance and makes it easier to compare the Company's results with other companies that have different financing and capital structures or tax rates. In addition, this measure is also among the primary measures used externally by the Company's investors, analysts and peers in its industry for purposes of valuation and comparing the operating performance of the Company to other companies in its industry. Finally, Adjusted EBITDA is the key measure used to determine compliance with our debt covenants.

Since Adjusted EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net income as an indicator of operating performance. Adjusted EBITDA, as the Company calculates it, may not be comparable to similarly titled measures employed by other companies. In addition, this measure does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the Company's ability to fund its cash needs. As Adjusted EBITDA excludes certain financial information compared with net income, the most directly comparable GAAP financial measure, users of this financial information should consider the types of events and transactions which are excluded. As required by the SEC, the Company provides below a reconciliation of Adjusted EBITDA to net income.

Three Months Ended Six Months Ended
June 30, June 30,
(In millions) 2007 2006 2007 2006

Net income $6.9 $12.2 $7.6 $8.6
Plus:
Income taxes 4.0 8.2 4.5 5.7
Interest expense and other 5.7 6.3 11.8 12.3
Depreciation and amortization 4.9 5.1 9.9 10.2
Special charges 2.3 1.2 2.6 1.4
Non-cash stock based
compensation 2.8 3.1 5.6 6.5

Adjusted EBITDA $26.6 $36.1 $42.0 $44.7

B. Free Cash Flow

Free cash flow is defined by the Company as net income plus depreciation and amortization, amortization of deferred debt costs, special charges, and stock-based compensation expense less capital expenditures. The Company uses free cash flow, among other measures, to evaluate its operating performance. Management believes free cash flow provides investors with an important perspective on the Company's cash available to service debt and the Company's ability to make strategic acquisitions and investments, maintain its capital assets, repurchase its common stock, pay dividends and fund ongoing operations. As a result, free cash flow is a significant measure of the Company's ability to generate long term value. The Company believes the presentation of free cash flow is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by management. In addition, free cash flow is also a primary measure used externally by the Company's investors, analysts and peers in its industry for purposes of valuation and comparing the operating performance of the Company to other companies in its industry. Free cash flow per fully diluted weighted average shares outstanding is defined by the Company as free cash flow divided by the fully diluted weighted average shares outstanding.

As free cash flow and free cash flow per share are not measures of performance calculated in accordance with GAAP, free cash flow should not be considered in isolation of, or as a substitute for, net income as an indicator of operating performance or net cash flow provided by (used in) operating activities as a measure of liquidity. Free cash flow, as the Company calculates it, may not be comparable to similarly titled measures employed by other companies. In addition, free cash flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of operating cash flow, as the Company does not adjust operating cash flow to remove the impact of cash flow timing differences. Specifically, the Company adjusts operating cash flow (the most directly comparable GAAP financial measure) for capital expenditures, non-recurring expenditures and certain other non-cash items in addition to removing the impact of sources and or uses of cash resulting from changes in operating assets and liabilities. Accordingly, users of this financial information should consider the types of events and transactions which are not reflected. The Company provides below a reconciliation of free cash flow to the most directly comparable amount reported under GAAP, net cash flow provided by operating activities.

The following table presents a reconciliation of the Company's net cash flow provided by operating activities to free cash flow:

Three Months Ended Six Months Ended
(In millions except June 30, June 30,
per share amounts) 2007 2006 2007 2006

Net cash provided by (used
in) operating activities $(19.2) $22.9 $(2.6) $39.9
plus (minus):
Changes in assets
and liabilities 31.1 0.7 22.9 (12.6)
Special charges 2.3 1.2 2.6 1.4
Deferred taxes 2.8 (3.3) 3.1 (1.8)
Capital expenditures (1.2) (1.1) (2.1) (2.7)
Free cash flow $15.8 $20.4 $23.9 $24.2

Fully diluted weighted
average shares outstanding 86,540 86,256 86,408 87,561

Free cash flow per
diluted share $0.18 $0.24 $0.28 $0.28

WESTWOOD ONE, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
(Unaudited)

June 30, December 31,
2007 2006
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $4,830 $11,528
Accounts receivable, net of allowance
for doubtful accounts of $5,222 (2007)
and $4,387 (2006) 115,552 115,505
Warrants, current portion 9,706 9,706
Prepaid and other assets 8,563 12,483
----------------- -----------------
Total Current Assets 138,651 149,222

PROPERTY AND EQUIPMENT, NET 33,462 37,353
GOODWILL 464,114 464,114
INTANGIBLE ASSETS, NET 3,834 4,225
OTHER ASSETS 38,290 41,787
----------------- -----------------
TOTAL ASSETS $678,351 $696,701
=========== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
Accounts payable $16,728 $35,425
Amounts payable to related parties 28,860 26,344
Deferred revenue 6,289 8,150
Income taxes payable 694 6,149
Accrued expenses and other liabilities 40,538 43,841
----------------- ----------------
Total Current Liabilities 93,109 119,909

LONG-TERM DEBT 365,615 366,860
DEFERRED INCOME TAXES - -
OTHER LIABILITIES 6,618 7,001
----------------- ----------------
TOTAL LIABILITIES $465,342 $493,770
----------------- ----------------
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Preferred stock: authorized 10,000,000
shares, none outstanding - -
Common stock, $.01 par value: authorized,
300,000,000 shares; issued and outstanding,
86,130,896 (2007) and 85,996,019 (2006) 861 860
Class B stock, $.01 par value: authorized,
3,000,000 shares; issued and outstanding,
291,796 (2007 and 2006) 3 3
Additional paid-in capital 292,596 291,851
Unrealized gain on available for
sale securities 6,290 4,570
Accumulated deficit (86,741) (94,353)
--------------- ---------------
TOTAL SHAREHOLDERS' EQUITY 213,009 202,931
Less treasury stock, at cost;
50,000 (2005) and 0 (2004) shares - -
--------------- ---------------
TOTAL SHAREHOLDERS' EQUITY 213,009 202,931
--------------- ---------------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY $678,351 $696,701
=========== ===========

WESTWOOD ONE, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(Unaudited)

Three Months Ended Six Months Ended
June 30, June 30,
2007 2006 2007 2006

NET REVENUES $111,145 $134,536 $225,183 $259,563
-------------- --------- --------- ---------

Operating Costs (includes
related party expenses
of $17,023, $20,348, $35,967
and $41,737, respectively, and
equity-based compensation of
$1,553, $1,650, $2,929 and
$3,413, respectively) 83,752 97,883 181,267 212,948

Depreciation and Amortization
(includes related party
warrant amortization of
$2,427, $2,427, $4,854
and $4,854, respectively) 4,917 5,063 9,948 10,185

Impairment of Goodwill -

Corporate General and
Administrative Expenses
(includes related party
expenses of $861, $826, $1,690
and $1,614, respectively, and
equity-based compensation of
$1,263, $1,462, $2,642 and
$3,084, respectively) 3,576 3,675 7,451 8,455

Special Charges 2,282 1,198 2,637 1,398
-------------- --------- --------- ---------
94,527 107,819 201,303 232,986
-------------- --------- --------- ---------
OPERATING INCOME (LOSS) 16,618 26,717 23,880 26,577
Interest Expense 5,852 6,504 11,949 12,492
Other Income (150) (126) (150) (235)
-------------- --------- --------- ---------
INCOME (LOSS) BEFORE INCOME
TAXES 10,916 20,339 12,081 14,320
INCOME TAXES 4,019 8,169 4,469 5,677
-------------- --------- --------- ---------

NET INCOME (LOSS) $6,897 $12,170 $7,612 $8,643
========= ========= ========= =========

EARNINGS PER SHARE:
COMMON STOCK
BASIC $0.08 $0.14 $0.09 $0.10
========= ========= ========= =========
DILUTED $0.08 $0.14 $0.09 $0.10
========= ========= ========= =========
CLASS B STOCK
BASIC $- $0.08 $0.02 $0.16
========= ========= ========= =========
DILUTED $- $0.08 $0.02 $0.16
========= ========= ========= =========

WEIGHTED AVERAGE SHARES
OUTSTANDING:
COMMON STOCK
BASIC 86,094 85,954 86,084 87,528
========= ========= ========= =========
DILUTED 86,540 86,256 86,408 87,561
========= ========= ========= =========

CLASS B STOCK
BASIC 292 292 292 292
========= ========= ========= =========
DILUTED 292 292 292 292
========= ========= ========= =========
DIVIDENDS DECLARED PER SHARE:
COMMON STOCK $- $0.10 $0.02 $0.20
========= ========= ========= =========
CLASS B STOCK $- $0.08 $0.02 $0.16
========= ========= ========= =========

WESTWOOD ONE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six Months Ended
June 30,
2007 2006

CASH FLOW FROM OPERATING ACTIVITIES:
Net income $7,612 $8,643
Adjustments to reconcile net
income to net cash provided by
operating activities:
Depreciation and amortization 9,948 10,185
Goodwill Impairment - -
Loss on disposal of property
and equipment - -
Deferred taxes (3,079) 1,819
Non-cash stock compensation 5,572 6,497
Gain on sale of property - -
Amortization of deferred
financing costs 237 167
------------ ------------
20,290 27,311
Changes in assets and liabilities:
Accounts receivable (47) 15,551
Prepaid and other assets 5,264 9,768
Deferred revenue (1,861) (1,126)
Income taxes payable and
prepaid income taxes (5,455) (27,812)
Accounts payable and accrued
expenses and other liabilities (23,269) 15,043
Amounts payable to related parties 2,516 1,180
------------ ------------
Net Cash (Used in) Provided
By Operating Activities (2,562) 39,915
------------ ------------
CASH FLOW FROM INVESTING ACTIVITIES:
Capital expenditures (2,114) (2,660)
Proceeds from sale of property - -
Purchase of loan receivable - -
Collection of loan receivable - -
Acquisition of companies and other - 75
------------ ------------
Net Cash Used In Investing
Activities (2,114) (2,585)
------------ ------------
CASH FLOW FROM FINANCING ACTIVITIES:
Issuance of common stock under
equity based compensation plans - 302
Borrowings under bank and other
long-term obligations 30,000 10,000
Debt repayments and payments of
capital lease obligations (30,359) (20,336)
Dividend payments (1,663) (17,263)
Repurchase of common stock - (11,044)
Repurchase of warrants from
related party -
Deferred financing costs - -
Excess windfall tax benefits
from stock option exercises - -
------------ ------------
Net Cash Used in Financing
Activities (2,022) (38,341)
------------ ------------
NET DECREASE IN CASH AND CASH
EQUIVALENTS (6,698) (1,011)

CASH AND CASH EQUIVALENTS AT
BEGINNING OF PERIOD 11,528 10,399
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF
PERIOD $4,830 $9,388
======= =======

Source: Westwood One, Inc.

CONTACT: Gary Yusko, +1-212-373-5311, for Westwood One, Inc.

Web site:

http://www.westwoodone.com/

-------
Profile: intent