The Madison Square Garden Company Reports Fiscal 2018 Third Quarter Results

The Madison Square Garden Company Reports Fiscal 2018 Third Quarter Results

Fiscal 2018 third quarter revenue of $459.6 million, up 19% versus prior year period
Fiscal 2018 third quarter operating income of $7.3 million, up 9% versus prior year period
Fiscal 2018 third quarter adjusted operating income of $49.1 million, up 13% versus prior year period

NEW YORK, May 02, 2018 (GLOBE NEWSWIRE) -- The Madison Square Garden Company (NYSE:MSG) today reported financial results for the third quarter ended March 31, 2018. 

For the fiscal 2018 third quarter, the Company generated revenues of $459.6 million, an increase of 19% as compared with the prior year period.  In addition, the Company generated fiscal 2018 third quarter operating income of $7.3 million and adjusted operating income of $49.1 million, which represent increases of 9% and 13%, respectively, both as compared to the prior year third quarter. (1) (2)

Executive Chairman and CEO Jim Dolan said, “For the fiscal 2018 third quarter, we generated strong growth in revenues and adjusted operating income, a reflection of our ongoing success in delivering exceptional live experiences.  Our ability to provide unmatched value for our customers and partners will become even more significant as we move forward with expanding our venue footprint.  We have made important progress on our plans to build state-of-the-art venues in Las Vegas, where we expect to break ground this summer, and in London, where we are working with stakeholders to make the city home to our first international music and entertainment venue.  As we look ahead, we remain confident that our Company is uniquely positioned to deliver ongoing growth and value creation for our shareholders.”

Results from Operations
Segment results for the quarters ended March 31, 2018 and 2017 are as follows:

 RevenuesOperating
Income (Loss)
Adjusted Operating
 Income (Loss)
$ millionsF’Q3
2018
F’Q3
2017
%
Change
F’Q3
2018
F’Q3
2017
%
Change
F’Q3
2018
F’Q3
2017
%
Change
MSG Entertainment$159.6 $77.3 106 % $2.1 $(7.5)NM $9.4 $(1.5)NM 
MSG Sports 300.1  308.7 (3)%  53.0  59.9 (11)%  58.6  65.9 (11)% 
Corporate and Other (3) (0.1)  NM  (41.6) (45.5)9 %  (18.9) (20.8)9 % 
Purchase accounting adjustments    NM  (6.2) (0.2)NM     NM 
Total Company$459.6 $386.0 19 % $7.3 $6.7 9 % $49.1 $43.6 13 % 


Note: Does not foot due to rounding
   
 (1)See page 3 of this earnings release for the definition of adjusted operating income (loss) included in the discussion of non-GAAP financial measures.
 (2)Fiscal 2017 third quarter operating results did not include TAO Group, Counter Logic Gaming and Obscura Digital, which the Company acquired on January 31, 2017, July 28, 2017 and November 20, 2017, respectively.  Accordingly, the Company's results for fiscal 2018 are not directly comparable to fiscal 2017 results.  In addition, the Company records TAO Group's operating results in its consolidated statements of operations on a three-month lag basis.
 (3)Corporate and Other primarily consists of unallocated corporate general and administrative costs (including costs associated with business development initiatives) and unallocated venue-related depreciation and amortization expense, as well as inter-segment eliminations. 

MSG Entertainment
For the fiscal 2018 third quarter as compared to the prior year period, MSG Entertainment revenues of $159.6 million increased 106%.  The increase was primarily due to the inclusion of operating results for TAO Group and higher overall event-related revenues at the Company's venues, slightly offset by a decrease in revenues for the Christmas Spectacular Starring the Radio City Rockettes production.  The increase in event-related revenues was primarily due to higher revenues at The Garden, Radio City Music Hall and The Hulu Theater at Madison Square Garden.  The decrease in revenues for the Christmas Spectacular production was primarily due to lower ticket-related revenue, mainly as a result of fewer scheduled performances as compared to the prior year period.

Fiscal 2018 third quarter operating income of $2.1 million improved $9.6 million and adjusted operating income of $9.4 million improved $10.9 million, both as compared to the prior year period.  The improvement in operating income reflects the increase in revenues, partially offset by higher direct operating expenses and selling, general and administrative expenses and, to a lesser extent, higher depreciation and amortization expense.  The improvement in adjusted operating income reflects the increase in revenues, partially offset by the increase in direct operating expenses and selling, general and administrative expenses.  The increase in direct operating expenses was primarily due to the inclusion of TAO Group's operating results and higher overall event-related expenses at the Company's venues.  The increase in selling, general and administrative expenses was primarily due to the inclusion of TAO Group’s operating results (including a management fee incurred by TAO Group payable to the Company).

MSG Sports
For the fiscal 2018 third quarter as compared to the prior year period, MSG Sports revenues of $300.1 million decreased 3%.  The decrease in revenues was due to lower league distributions, event-related revenues from other live sporting events and professional sports teams' food, beverage and merchandise sales, partially offset by higher professional sports teams' sponsorship and signage revenues, suite rental fees, regular season ticket-related revenue, local media rights fees from MSG Networks Inc. and other net increases.  The decrease in league distributions reflects the absence of $15.5 million in non-recurring NHL expansion fee revenue recorded during the prior year third quarter.  

Third quarter operating income of $53.0 million and adjusted operating income of $58.6 million both decreased 11%, as compared to the prior year period.  The decrease in operating income primarily reflects lower revenues, partially offset by decreases in depreciation and amortization expense and direct operating expenses.  The decrease in adjusted operating income primarily reflects lower revenue, partially offset by the decrease in direct operating expenses.  The decrease in direct operating expenses was primarily due to lower net provisions for NBA and NHL revenue sharing expense and NBA luxury tax, event-related expenses for other live sporting events and team personnel compensation, offset by higher net provisions for certain team personnel transactions and other team operating expenses.

Excluding the impact of the $15.5 million in non-recurring NHL expansion fee revenue recorded during the prior year quarter, fiscal 2018 third quarter MSG Sports revenues and adjusted operating income increased 2% and 16%, respectively, both as compared to the prior year period.

Corporate and Other
For the fiscal 2018 third quarter as compared to the prior year period, Corporate and Other’s operating loss of $41.6 million and adjusted operating loss of $18.9 million both improved 9%, reflecting lower professional fees and the impact of a management fee earned for providing management and strategic services to TAO Group, partially offset by the inclusion of Obscura Digital expenses associated with the Company's business development initiatives.  The improvement in Corporate and Other's operating loss also reflects a decrease in depreciation and amortization expense.

Purchase Accounting Adjustments
For the fiscal 2018 third quarter as compared to the prior year period, operating expenses related to purchase accounting adjustments of $6.2 million increased $6.0 million, primarily due to the amortization of intangible assets and expense related to the step-up in value of leases for TAO Group.


About The Madison Square Garden Company
The Madison Square Garden Company (MSG) is a world leader in live sports and entertainment experiences.  The company presents or hosts a broad array of premier events in its diverse collection of iconic venues: New York’s Madison Square Garden, The Hulu Theater at Madison Square Garden, Radio City Music Hall and Beacon Theatre; the Forum in Inglewood, CA; The Chicago Theatre; and the Wang Theatre in Boston.  Other MSG properties include legendary sports franchises: the New York Knicks (NBA), the New York Rangers (NHL) and the New York Liberty (WNBA); two development league teams -- the Westchester Knicks (NBAGL) and the Hartford Wolf Pack (AHL); and one of the leading North American esports organizations, Counter Logic Gaming.  In addition, the Company features the popular original production - the Christmas Spectacular Starring the Radio City Rockettes - and through Boston Calling Events, produces New England’s preeminent Boston Calling Music Festival.  Also under the MSG umbrella is TAO Group, a world-class hospitality group with globally-recognized entertainment dining and nightlife brands: Tao, Marquee, Lavo, Avenue, The Stanton Social, Beauty & Essex and Vandal.  More information is available at www.themadisonsquaregardencompany.com.

Non-GAAP Financial Measures
We define adjusted operating income (loss), which is a non-GAAP financial measure, as operating income (loss) before 1) depreciation, amortization and impairments of property and equipment and intangible assets, 2) share-based compensation expense or benefit, 3) restructuring charges or credits, 4) gains or losses on sales or dispositions of businesses and 5) the impact of purchase accounting adjustments related to business acquisitions.  Because it is based upon operating income (loss), adjusted operating income (loss) also excludes interest expense (including cash interest expense) and other non-operating income and expense items. We believe that the exclusion of share-based compensation expense or benefit allows investors to better track the performance of the various operating units of our business without regard to the settlement of an obligation that is not expected to be made in cash.

We believe adjusted operating income (loss) is an appropriate measure for evaluating the operating performance of our business segments and the Company on a consolidated basis. Adjusted operating income (loss) and similar measures with similar titles are common performance measures used by investors and analysts to analyze our performance. Internally, we use revenues and adjusted operating income (loss) measures as the most important indicators of our business performance, and evaluate management’s effectiveness with specific reference to these indicators. Adjusted operating income (loss) should be viewed as a supplement to and not a substitute for operating income (loss), net income (loss), cash flows from operating activities, and other measures of performance and/or liquidity presented in accordance with U.S. generally accepted accounting principles (“GAAP”). Since adjusted operating income (loss) is not a measure of performance calculated in accordance with GAAP, this measure may not be comparable to similar measures with similar titles used by other companies. For a reconciliation of operating income (loss) to adjusted operating income (loss), please see page 5 of this release.

Forward-Looking Statements
This press release may contain statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that any such forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties, and that actual results, developments and events may differ materially from those in the forward-looking statements as a result of various factors, including financial community and rating agency perceptions of the Company and its business, operations, financial condition and the industry in which it operates and the factors described in the Company’s filings with the Securities and Exchange Commission, including the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained therein. The Company disclaims any obligation to update any forward-looking statements contained herein.

Contacts:

Kimberly Kerns
Chief Communications Officer
The Madison Square Garden Company                               
(212) 465-6442
Ari Danes, CFA
Senior Vice President, Investor Relations
The Madison Square Garden Company             
(212) 465-6072

Conference Call Information:
The conference call will be Webcast live today at 10:00 a.m. ET at www.themadisonsquaregardencompany.com 
Conference call dial-in number is 877-347-9170 / Conference ID Number 6196887
Conference call replay number is 855-859-2056 / Conference ID Number 6196887 until May 9, 2018


THE MADISON SQUARE GARDEN COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS 
(In thousands, except per share data)
(Unaudited)

  Three Months Ended Nine Months Ended
  March 31, March 31,
  2018 2017 2018 2017
Revenues $459,621  $386,033  $1,241,138  $1,012,878 
Direct operating expenses 299,706  252,708  736,249  630,788 
Selling, general and administrative expenses 122,154  100,084  349,106  271,365 
Depreciation and amortization 30,429  26,535  91,519  78,611 
Operating income 7,332  6,706  64,264  32,114 
Other income (expense):        
Earnings (loss) in equity method investments (678) (26,319) 1,439  (28,501)
Interest income 5,224  3,005  14,988  8,096 
Interest expense (3,965) (831) (11,474) (1,732)
Miscellaneous income 553  36  303  1,441 
Income (loss) from operations before income taxes 8,466  (17,403) 69,520  11,418 
Income tax benefit (expense) (652) (440) 115,418  (754)
Net income (loss) 7,814  (17,843) 184,938  10,664 
Less: Net income attributable to redeemable noncontrolling interests 389    522   
Less: Net loss attributable to nonredeemable noncontrolling interests (1,716) (298) (3,231) (891)
Net income (loss) attributable to The Madison Square Garden Company’s stockholders $9,141  $(17,545) $187,647  $11,555 
Basic earnings (loss) per common share attributable to The Madison Square Garden Company’s stockholders $0.39  $(0.74) $7.94  $0.48 
Diluted earnings (loss) per common share attributable to The Madison Square Garden Company’s stockholders $0.38  $(0.74) $7.87  $0.48 
Basic weighted-average number of common shares outstanding 23,683  23,825  23,623  23,951 
Diluted weighted-average number of common shares outstanding 23,809  23,825  23,843  24,147 
             


THE MADISON SQUARE GARDEN COMPANY

ADJUSTMENTS TO RECONCILE OPERATING INCOME (LOSS) TO
ADJUSTED OPERATING INCOME (LOSS)

The following is a description of the adjustments to operating income (loss) in arriving at adjusted operating income (loss) as described in this earnings release:

  • Share-based compensation expense. This adjustment eliminates the compensation expense relating to restricted stock units and stock options granted under our employee stock plan and non-employee director plan in all periods.
  • Depreciation and amortization.  This adjustment eliminates depreciation, amortization and impairments of property and equipment and intangible assets in all periods.
  • Other purchase accounting adjustments. This adjustment eliminates the impact of various purchase accounting adjustments related to business acquisitions, primarily fair value adjustments to favorable / unfavorable lease agreements of the acquiree.
  Three Months Ended Nine Months Ended
  March 31, March 31,
  2018 2017 2018 2017
Operating income $7,332  $6,706  $64,264  $32,114 
Share-based compensation 10,076  10,367  36,892  30,465 
Depreciation and amortization (1) 30,429  26,535  91,519  78,611 
Other purchase accounting adjustments 1,312    3,636   
Adjusted operating income $49,149  $43,608  $196,311  $141,190 
 
(1) Includes depreciation and amortization related to purchase accounting adjustments.
 



THE MADISON SQUARE GARDEN COMPANY

CONSOLIDATED OPERATIONS DATA
(Dollars in thousands)
(Unaudited)

REVENUES

       
  Three Months Ended  
  March 31,  
  2018 2017 % Change
MSG Entertainment $159,586  $77,348  106 % 
MSG Sports 300,148  308,685  (3)% 
Inter-segment eliminations (113)   NM 
The Madison Square Garden Company Total $459,621  $386,033  19 % 
       
  Nine Months Ended  
  March 31,  
  2018 2017 % Change
MSG Entertainment $595,083  $380,531  56 % 
MSG Sports 646,168  632,347  % 
Inter-segment eliminations (113)   NM 
The Madison Square Garden Company Total $1,241,138  $1,012,878  23 % 
 

OPERATING INCOME (LOSS) AND ADJUSTED OPERATING INCOME (LOSS)

             
  Operating Income
(Loss)
   Adjusted Operating
Income (Loss)
  
  Three Months Ended
March 31,
   Three Months Ended
March 31,
  
  2018 2017 % Change 2018 2017 % Change
MSG Entertainment $2,078  $(7,475) NM  $9,445  $(1,471) NM 
MSG Sports 53,033  59,850  (11)%  58,555  65,890  (11)% 
Corporate and Other (41,578) (45,450) 9 %  (18,851) (20,811) 9 % 
Purchase accounting adjustments (6,201) (219) NM      NM 
The Madison Square Garden Company Total $7,332  $6,706  %  $49,149  $43,608  13 % 
             
  Operating Income
(Loss)
   Adjusted Operating
Income (Loss)
  
  Nine Months Ended
March 31,
   Nine Months Ended
March 31,
  
  2018 2017 % Change 2018 2017 % Change
MSG Entertainment $86,456  $42,445  104 %  $109,298  $61,123  79 % 
MSG Sports 122,049  109,372  12 %  139,467  128,519  % 
Corporate and Other (126,793) (119,024) (7)%  (52,454) (48,452) (8)% 
Purchase accounting adjustments (17,448) (679) NM      NM 
The Madison Square Garden Company Total $64,264  $32,114  100 %  $196,311  $141,190  39 % 
             


THE MADISON SQUARE GARDEN COMPANY

CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)
(Unaudited)

  March 31,
 2018
 June 30,
 2017
ASSETS    
Current Assets:    
Cash and cash equivalents $1,176,554  $1,238,114 
Restricted cash 27,837  34,000 
Accounts receivable, net 143,876  102,085 
Net related party receivables 1,577  2,714 
Prepaid expenses 37,326  23,358 
Other current assets 27,404  49,458 
    Total current assets 1,414,574  1,449,729 
Investments and loans to nonconsolidated affiliates 252,705  242,287 
Property and equipment, net 1,245,433  1,159,271 
Amortizable intangible assets, net 250,490  256,975 
Indefinite-lived intangible assets 174,850  166,850 
Goodwill 392,378  380,087 
Other assets 50,751  57,554 
    Total assets $3,781,181  $3,712,753 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY    
Current Liabilities:    
Accounts payable $26,572  $24,084 
Net related party payables 27,352  17,576 
Current portion of long-term debt, net of deferred financing costs 1,811   
Accrued liabilities:    
Employee related costs 107,862  138,858 
Other accrued liabilities 170,102  191,344 
Deferred revenue 430,785  390,180 
    Total current liabilities 764,484  762,042 
Long-term debt, net of deferred financing costs 104,342  105,433 
Defined benefit and other postretirement obligations 44,678  52,997 
Other employee related costs 26,985  29,399 
Deferred tax liabilities, net 80,618  196,436 
Other liabilities 75,291  65,955 
    Total liabilities 1,096,398  1,212,262 
Commitments and contingencies    
Redeemable noncontrolling interests 78,208  80,630 
The Madison Square Garden Company Stockholders’ Equity:    
Class A Common stock, par value $0.01, 120,000 shares authorized; 19,131 and 19,014 shares outstanding as of March 31, 2018 and June 30, 2017, respectively 204  204 
Class B Common stock, par value $0.01, 30,000 shares authorized; 4,530 shares outstanding as of March 31, 2018 and June 30, 2017 45  45 
Preferred stock, par value $0.01, 15,000 shares authorized; none outstanding as of March 31, 2018 and June 30, 2017    
Additional paid-in capital 2,808,901  2,832,516 
Treasury stock, at cost, 1,317 and 1,433 shares as of March 31, 2018 and June 30, 2017, respectively (224,557) (242,077)
Retained earnings (accumulated deficit) 36,834  (148,410)
Accumulated other comprehensive loss (34,691) (34,115)
    Total The Madison Square Garden Company stockholders’ equity 2,586,736  2,408,163 
Nonredeemable noncontrolling interests 19,839  11,698 
    Total equity 2,606,575  2,419,861 
    Total liabilities, redeemable noncontrolling interests and equity $3,781,181  $3,712,753 
 


THE MADISON SQUARE GARDEN COMPANY

SELECTED CASH FLOW INFORMATION
(Dollars in thousands)
(Unaudited)

  Nine Months Ended
  March 31,
  2018 2017
Net cash provided by operating activities $171,180  $107,558 
Net cash used in investing activities (183,433) (252,814)
Net cash used in financing activities (50,231) (158,158)
Effect of exchange rates on cash and cash equivalents 924   
Net decrease in cash and cash equivalents (61,560) (303,414)
Cash and cash equivalents at beginning of period 1,238,114  1,444,317 
Cash and cash equivalents at end of period $1,176,554  $1,140,903