(Logo: http://photos.prnewswire.com/prnh/20090810/CG58830LOGO)
Meredith achieved the following business highlights during the fourth quarter of fiscal 2012 when compared to the prior-year period:
"It was a solid quarter highlighted by the strengthening of important consumer touchpoints; continued excellent television advertising performance; and strong circulation metrics along with improving advertising in the
FISCAL 2012 REVIEW
Fiscal 2012 earnings per share were
"In fiscal 2012 we acquired
Lacy noted Meredith continues to aggressively execute a series of well-defined strategic initiatives to generate growth in revenue, operating profit and free cash flow, and increase shareholder value over time. As detailed below and in the operating sections, fiscal 2012 actions included:
"We have a clear strategic growth plan in place and are executing initiatives that extend across all of our businesses, have significant digital components, and capitalize on the broad content creation and marketing capabilities we possess," Lacy said.
OPERATING DETAIL
LOCAL MEDIA GROUP
Meredith's Local
"Our results represent successful execution of our strategy to (1) Maximize advertising revenues; (2) Develop non-traditional revenue streams, including digital, mobile and custom video production; and (3) Expand retransmission-related revenues," said
Fiscal 2012 fourth quarter Local
Non-political advertising revenues grew 6 percent to
Fiscal 2012 full-year Local
Karpowicz noted several business highlights in fiscal 2012, including:
Meredith's connection with viewers also increased in fiscal 2012 as witnessed by (1) Expansion of local news hours; (2) Growth of The Better Show, its national daily women's lifestyle program that was recently renewed for a sixth season; and (3) Launch of the Digs Channel on YouTube, where
"As we look ahead, we've focused on driving continued growth in non-political advertising revenues; maximizing political advertising revenues; and protecting and growing retransmission-related revenues," Karpowicz said. "We will also continue to produce original programming and extend and monetize that content to digital and mobile platforms."
NATIONAL MEDIA GROUP
Meredith's
"We faced a challenging magazine advertising marketplace that impacted results, but I'm confident the strategic steps taken to broaden and deepen our scale with consumers and advertisers alike will lead to growth and margin improvement over time," said
Fiscal 2012 fourth quarter
Advertising revenues grew 12 percent compared to the prior-year period. Excluding recent acquisitions, advertising revenues declined 3 percent. The retail, over-the-counter drug and financial services categories were stronger, while the prescription drug category, which has been challenged due to fewer new drug launches, was significantly weaker.
Circulation revenues increased 20 percent compared to the prior-year period, and grew 5 percent excluding the recent acquisitions. Meredith generated approximately 1.1 million digital orders for print magazine subscriptions during the fourth quarter, quadruple the prior-year period.
Meredith's connection to consumers continued to strengthen, demonstrating the vitality and appeal of its brands and content. Readership of Meredith magazines increased to a record 116 million, according to the most recent data from
Other revenues were
Fiscal 2012 full year
Harty singled out several strategic initiatives executed by the
"Going forward, we are focused on leveraging our enhanced scale to (1) Maximize advertising revenues, especially in the digital arena; (2) Move more consumer transactions online, particularly magazine subscription orders; (3) Drive growth in our non-advertising related activities, such as brand licensing, marketing services and e-commerce; and (4) Continue to achieve operational efficiencies," Harty concluded.
OTHER FINANCIAL INFORMATION
On
Consistent with this strategy, Meredith repurchased approximately 1 million shares of Company stock, or 2 percent of its outstanding shares in fiscal 2012, at an average price of
Total debt was
Fiscal 2012 corporate expenses declined 16 percent from the prior-year period, due primarily to lower expenses related to incentive compensation, consulting and development of the tablet platform.
During fiscal 2012, Meredith generated approximately
All earnings per share figures in the text of this release are diluted. Both basic and diluted earnings per share can be found in the attached Condensed Consolidated Statements of Earnings. Information on the special items in both fiscal 2012 and fiscal 2011 is available in Tables 1-4 and in certain previously communicated press releases.
OUTLOOK
Meredith expects fiscal 2013 full year earnings per share will range from
Meredith expects fiscal 2013 first quarter earnings per share will range from
A number of uncertainties remain that may affect Meredith's outlook as stated in this press release for the first quarter and full year fiscal 2013. These and other uncertainties are referenced below under "Safe Harbor" and in certain filings with the
CONFERENCE CALL WEBCAST
Meredith will host a conference call on
RATIONALE FOR USE AND ACCESS TO NON-GAAP RESULTS
Management uses and presents GAAP and non-GAAP results to evaluate and communicate the performance of the Company. Non-GAAP measures should not be construed as alternatives to GAAP measures. EBITDA is a common supplemental measure of performance used by investors and financial analysts. Management believes that EBITDA provides an additional analytical tool to clarify the Company's results from core operations and delineate underlying trends. Meredith does not use EBITDA as a measure of liquidity or funds available for management's discretionary use because they include certain contractual and non-discretionary expenditures.
Results excluding recent acquisitions (
SAFE HARBOR
This release contains certain forward-looking statements that are subject to risks and uncertainties. These statements are based on management's current knowledge and estimates of factors affecting the Company and its operations. Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding advertising revenues, along with the Company's revenue and earnings per share outlook for the first quarter and full year fiscal 2013.
Actual results may differ materially from those currently anticipated. Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss or insolvency of one or more major clients; the integration of acquired businesses; changes in consumer reading, purchasing and/or television viewing patterns; increases in paper, postage, printing, syndicated programming or other costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the Company's industries; unexpected changes in interest rates; and the consequences of acquisitions and/or dispositions. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.
ABOUT
Additionally, Meredith uses its many assets to create powerful custom marketing solutions for many of the nation's top brands and companies. Meredith Xcelerated Marketing has significantly added to its capabilities in recent years through the acquisition of cutting-edge companies in digital, mobile, social, healthcare, database, and international marketing.
A hallmark of Meredith's business model and financial profile is its ability to consistently generate substantial free cash flow by leveraging the strength of its multi-platform portfolio. Meredith is committed to increasing Total Shareholder Return through dividend payments, share repurchases and strategic business investments. Meredith has paid a dividend for 65 straight years and increased its dividend for 19 consecutive years. Meredith currently pays an annual dividend of
|
| |||||||
|
Consolidated Statements of Earnings (Unaudited) | |||||||
|
Three Months |
Twelve Months | ||||||
|
Period Ended June 30, |
2012 |
2011 |
2012 |
2011 | |||
|
(In thousands except per share data) |
|||||||
|
Revenues |
|||||||
|
Advertising |
$ 210,390 |
$ 189,002 |
$ 769,815 |
$ 792,792 | |||
|
Circulation |
78,432 |
65,328 |
285,254 |
261,458 | |||
|
All other |
85,726 |
98,596 |
321,618 |
346,230 | |||
|
Total revenues |
374,548 |
352,926 |
1,376,687 |
1,400,480 | |||
|
Operating expenses |
|||||||
|
Production, distribution, and editorial |
142,395 |
140,465 |
547,564 |
556,780 | |||
|
Selling, general, and administrative |
165,181 |
148,082 |
599,026 |
578,864 | |||
|
Depreciation and amortization |
12,582 |
10,132 |
44,326 |
39,545 | |||
|
Total operating expenses |
320,158 |
298,679 |
1,190,916 |
1,175,189 | |||
|
Earnings from operations |
54,390 |
54,247 |
185,771 |
225,291 | |||
|
Interest income |
2 |
3 |
8 |
31 | |||
|
Interest expense |
(3,999) |
(2,932) |
(12,904) |
(12,969) | |||
|
Earnings from continuing operations before income taxes |
50,393 |
51,318 |
172,875 |
212,353 | |||
|
Income taxes |
(20,411) |
(18,043) |
(68,503) |
(80,743) | |||
|
Earnings from continuing operations |
29,982 |
33,275 |
104,372 |
131,610 | |||
|
Loss from discontinued operations, net of taxes |
- |
(2,944) |
- |
(4,178) | |||
|
Net earnings |
$ 29,982 |
$ 30,331 |
$ 104,372 |
$ 127,432 | |||
|
Basic earnings per share |
|||||||
|
Earnings from continuing operations |
$ 0.67 |
$ 0.73 |
$ 2.33 |
$ 2.89 | |||
|
Discontinued operations |
- |
(0.06) |
- |
(0.09) | |||
|
Basic earnings per share |
$ 0.67 |
$ 0.67 |
$ 2.33 |
$ 2.80 | |||
|
Basic average shares outstanding |
44,652 |
45,339 |
44,825 |
45,497 | |||
|
Diluted earnings per share |
|||||||
|
Earnings from continuing operations |
$ 0.67 |
$ 0.73 |
$ 2.31 |
$ 2.87 | |||
|
Discontinued operations |
- |
(0.07) |
- |
(0.09) | |||
|
Diluted earnings per share |
$ 0.67 |
$ 0.66 |
$ 2.31 |
$ 2.78 | |||
|
Diluted average shares outstanding |
45,044 |
45,666 |
45,100 |
45,832 | |||
|
Dividends paid per share |
$ 0.3825 |
$ 0.2550 |
$ 1.4025 |
$ 0.9700 | |||
|
| ||||||||
|
Segment Information (Unaudited) | ||||||||
|
Three Months |
Twelve Months | |||||||
|
Period Ended June 30, |
2012 |
2011 |
2012 |
2011 | ||||
|
(In thousands) |
||||||||
|
Revenues |
||||||||
|
National media group |
||||||||
|
Advertising |
$ 137,699 |
$ 122,531 |
$ 492,313 |
$ 501,382 | ||||
|
Circulation |
78,432 |
65,328 |
285,254 |
261,458 | ||||
|
Other revenues |
73,724 |
87,279 |
282,818 |
315,382 | ||||
|
Total national media group |
289,855 |
275,138 |
1,060,385 |
1,078,222 | ||||
|
Local media group |
||||||||
|
Non-political advertising |
69,420 |
65,733 |
270,731 |
256,388 | ||||
|
Political advertising |
3,271 |
738 |
6,771 |
35,022 | ||||
|
Other revenues |
12,002 |
11,317 |
38,800 |
30,848 | ||||
|
Total local media group |
84,693 |
77,788 |
316,302 |
322,258 | ||||
|
Total revenues |
$ 374,548 |
$ 352,926 |
$ 1,376,687 |
$ 1,400,480 | ||||
|
Operating profit |
||||||||
|
National media group |
$ 37,889 |
$ 49,331 |
$ 133,020 |
$ 179,628 | ||||
|
Local media group |
27,424 |
19,294 |
88,291 |
87,852 | ||||
|
Unallocated corporate |
(10,923) |
(14,378) |
(35,540) |
(42,189) | ||||
|
Income from operations |
$ 54,390 |
$ 54,247 |
$ 185,771 |
$ 225,291 | ||||
|
Depreciation and amortization |
||||||||
|
National media group |
$ 5,809 |
$ 3,481 |
$ 17,617 |
$ 13,516 | ||||
|
Local media group |
6,269 |
6,150 |
24,732 |
24,003 | ||||
|
Unallocated corporate |
504 |
501 |
1,977 |
2,026 | ||||
|
Total depreciation and amortization |
$ 12,582 |
$ 10,132 |
$ 44,326 |
$ 39,545 | ||||
|
EBITDA(1) |
||||||||
|
National media group |
$ 43,698 |
$ 52,812 |
$ 150,637 |
$ 193,144 | ||||
|
Local media group |
33,693 |
25,444 |
113,023 |
111,855 | ||||
|
Unallocated corporate |
(10,419) |
(13,877) |
(33,563) |
(40,163) | ||||
|
Total EBITDA(1) |
$ 66,972 |
$ 64,379 |
$ 230,097 |
$ 264,836 | ||||
|
(1) EBITDA is earnings from continuing operations before interest, taxes, depreciation, and amortization. | ||||||||
|
| |||
|
Condensed Consolidated Balance Sheets (Unaudited) | |||
|
June 30, |
June 30, | ||
|
Assets |
2012 |
2011 | |
|
(In thousands) |
|||
|
Current assets |
|||
|
Cash and cash equivalents |
$ 25,820 |
$ 27,721 | |
|
Accounts receivable, net |
215,526 |
212,365 | |
|
Inventories |
22,559 |
21,529 | |
|
Current portion of subscription acquisition costs |
75,446 |
54,581 | |
|
Current portion of broadcast rights |
3,408 |
3,974 | |
|
Other current assets |
16,677 |
13,568 | |
|
Total current assets |
359,436 |
333,738 | |
|
Property, plant, and equipment |
455,271 |
459,257 | |
|
Less accumulated depreciation |
(260,967) |
(272,819) | |
|
Net property, plant, and equipment |
194,304 |
186,438 | |
|
Subscription acquisition costs |
75,368 |
54,286 | |
|
Broadcast rights |
943 |
1,292 | |
|
Other assets |
66,858 |
66,940 | |
|
Intangible assets, net |
586,263 |
545,101 | |
|
Goodwill |
733,127 |
525,034 | |
|
Total assets |
$ 2,016,299 |
$ 1,712,829 | |
|
Liabilities and Shareholders' Equity |
|||
|
Current liabilities |
|||
|
Current portion of long-term debt |
$ 105,000 |
$ 50,000 | |
|
Current portion of long-term broadcast rights payable |
6,752 |
8,548 | |
|
Accounts payable |
72,911 |
82,878 | |
|
Accrued expenses and other liabilities |
117,071 |
115,735 | |
|
Current portion of unearned subscription revenues |
180,852 |
151,831 | |
|
Total current liabilities |
482,586 |
408,992 | |
|
Long-term debt |
275,000 |
145,000 | |
|
Long-term broadcast rights payable |
3,695 |
5,431 | |
|
Unearned subscription revenues |
141,408 |
120,024 | |
|
Deferred income taxes |
204,054 |
160,709 | |
|
Other noncurrent liabilities |
112,111 |
97,688 | |
|
Total liabilities |
1,218,854 |
937,844 | |
|
Shareholders' equity |
|||
|
Common stock |
35,791 |
36,282 | |
|
Class B stock |
8,716 |
8,776 | |
|
Additional paid-in capital |
53,275 |
58,274 | |
|
Retained earnings |
722,778 |
687,816 | |
|
Accumulated other comprehensive loss |
(23,115) |
(16,163) | |
|
Total shareholders' equity |
797,445 |
774,985 | |
|
Total liabilities and shareholders' equity |
$ 2,016,299 |
$ 1,712,829 | |
|
| |||
|
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||
|
Years ended June 30, |
2012 |
2011 | |
|
(In thousands) |
|||
|
Cash flows from operating activities |
|||
|
Net earnings |
$ 104,372 |
$ 127,432 | |
|
Adjustments to reconcile net earnings to net cash provided by operating activities |
|||
|
Depreciation |
31,989 |
29,684 | |
|
Amortization |
12,337 |
9,871 | |
|
Share-based compensation |
10,459 |
8,940 | |
|
Deferred income taxes |
58,025 |
38,176 | |
|
Amortization of broadcast rights |
11,869 |
17,098 | |
|
Payments for broadcast rights |
(14,487) |
(18,837) | |
|
Provision for write-down of impaired assets |
946 |
4,345 | |
|
Fair value adjustment to contingent consideration |
(1,018) |
(6,310) | |
|
Excess tax benefits for share-based payments |
(495) |
(509) | |
|
Changes in assets and liabilities |
(32,067) |
4,645 | |
|
Net cash provided by operating activities |
181,930 |
214,535 | |
|
Cash flows from investing activities |
|||
|
Acquisitions of businesses |
(248,964) |
(40,141) | |
|
Additions to property, plant, and equipment |
(35,718) |
(29,906) | |
|
Net cash used in investing activities |
(284,682) |
(70,047) | |
|
Cash flows from financing activities |
|||
|
Proceeds from issuance of long-term debt |
355,000 |
62,500 | |
|
Repayments of long-term debt |
(170,000) |
(167,500) | |
|
Purchases of Company stock |
(26,881) |
(24,895) | |
|
Dividends paid |
(62,994) |
(44,240) | |
|
Proceeds from common stock issued |
5,908 |
8,676 | |
|
Excess tax benefits from share-based payments |
495 |
509 | |
|
Other |
(677) |
(391) | |
|
Net cash provided by (used in) financing activities |
100,851 |
(165,341) | |
|
Net decrease in cash and cash equivalents |
(1,901) |
(20,853) | |
|
Cash and cash equivalents at beginning of period |
27,721 |
48,574 | |
|
Cash and cash equivalents at end of period |
$ 25,820 |
$ 27,721 | |
|
|
Table 1 | ||||||||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||||||||
|
Special Items- The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release. | |||||||||||
|
Period Ended |
Three Months |
Twelve Months | |||||||||
|
Excluding Special Items |
Special Items |
As Reported |
Excluding |
Special Items |
As Reported | ||||||
|
(In thousands except per share data) |
|||||||||||
|
Revenues |
|||||||||||
|
Advertising |
$ 210,390 |
$ - |
$ 210,390 |
$ 769,815 |
$ - |
$ 769,815 | |||||
|
Circulation |
78,432 |
- |
78,432 |
285,254 |
- |
285,254 | |||||
|
All other |
85,726 |
- |
85,726 |
321,618 |
- |
321,618 | |||||
|
Total revenues |
374,548 |
- |
374,548 |
1,376,687 |
- |
1,376,687 | |||||
|
Operating expenses |
|||||||||||
|
Production, distribution, and editorial |
142,395 |
- |
142,395 |
547,539 |
25 |
(a) |
547,564 | ||||
|
Selling, general, and administrative |
165,181 |
165,181 |
584,381 |
14,645 |
(b) |
599,026 | |||||
|
Depreciation and amortization |
12,582 |
- |
12,582 |
44,326 |
- |
44,326 | |||||
|
Total operating expenses |
320,158 |
- |
320,158 |
1,176,246 |
14,670 |
1,190,916 | |||||
|
Income from operations |
54,390 |
- |
54,390 |
200,441 |
(14,670) |
185,771 | |||||
|
Interest income |
2 |
- |
2 |
8 |
- |
8 | |||||
|
Interest expense |
(3,999) |
- |
(3,999) |
(12,904) |
- |
(12,904) | |||||
|
Earnings before income taxes |
50,393 |
- |
50,393 |
187,545 |
(14,670) |
172,875 | |||||
|
Income taxes |
(20,411) |
(20,411) |
(74,543) |
6,040 |
(68,503) | ||||||
|
Net earnings |
$ 29,982 |
$ - |
$ 29,982 |
$ 113,002 |
$ (8,630) |
$ 104,372 | |||||
|
Basic earnings per share |
$ 0.67 |
$ - |
$ 0.67 |
$ 2.52 |
$ (0.19) |
$ 2.33 | |||||
|
Basic average shares outstanding |
44,652 |
44,652 |
44,652 |
44,825 |
44,825 |
44,825 | |||||
|
Diluted earnings per share |
$ 0.67 |
$ - |
$ 0.67 |
$ 2.50 |
$ (0.19) |
$ 2.31 | |||||
|
Diluted average shares outstanding |
45,044 |
45,044 |
45,044 |
45,100 |
45,100 |
45,100 | |||||
|
(a) Write-down of art and manuscript inventory | |||||||||||
|
(b) Severance costs of | |||||||||||
|
|
Table 2 | ||||||||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||||||||
|
Special Items- The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release. | |||||||||||
|
Period Ended |
Three Months |
Twelve Months | |||||||||
|
Excluding Special Items |
Special Items |
As Reported |
Excluding |
Special Items |
As Reported | ||||||
|
(In thousands) |
|||||||||||
|
Revenues |
|||||||||||
|
National media group |
|||||||||||
|
Advertising |
$ 137,699 |
$ - |
$ 137,699 |
$ 492,313 |
$ - |
$ 492,313 | |||||
|
Circulation |
78,432 |
- |
78,432 |
285,254 |
- |
285,254 | |||||
|
Other revenues |
73,724 |
- |
73,724 |
282,818 |
- |
282,818 | |||||
|
Total national media group |
289,855 |
- |
289,855 |
1,060,385 |
- |
1,060,385 | |||||
|
Local media group |
|||||||||||
|
Non-political advertising |
69,420 |
- |
69,420 |
270,731 |
- |
270,731 | |||||
|
Political advertising |
3,271 |
- |
3,271 |
6,771 |
- |
6,771 | |||||
|
Other revenues |
12,002 |
- |
12,002 |
38,800 |
- |
38,800 | |||||
|
Total local media group |
84,693 |
- |
84,693 |
316,302 |
- |
316,302 | |||||
|
Total revenues |
$ 374,548 |
$ - |
$ 374,548 |
$ 1,376,687 |
$ - |
$ 1,376,687 | |||||
|
Operating profit |
|||||||||||
|
National media group |
$ 37,889 |
$ - |
$ 37,889 |
$ 146,501 |
$ (13,481) |
(a) |
$ 133,020 | ||||
|
Local media group |
27,424 |
- |
27,424 |
89,480 |
(1,189) |
(b) |
88,291 | ||||
|
Unallocated corporate |
(10,923) |
- |
(10,923) |
(35,540) |
- |
(35,540) | |||||
|
Income from operations |
$ 54,390 |
$ - |
$ 54,390 |
$ 200,441 |
$ (14,670) |
$ 185,771 | |||||
|
Depreciation and amortization |
|||||||||||
|
National media group |
$ 5,809 |
$ - |
$ 5,809 |
$ 17,617 |
$ - |
$ 17,617 | |||||
|
Local media group |
6,269 |
- |
6,269 |
24,732 |
- |
24,732 | |||||
|
Unallocated corporate |
504 |
- |
504 |
1,977 |
- |
1,977 | |||||
|
Total depreciation and amortization |
$ 12,582 |
$ - |
$ 12,582 |
$ 44,326 |
$ - |
$ 44,326 | |||||
|
EBITDA(1) |
|||||||||||
|
National media group |
$ 43,698 |
$ - |
$ 43,698 |
$ 164,118 |
$ (13,481) |
(a) |
$ 150,637 | ||||
|
Local media group |
33,693 |
- |
33,693 |
114,212 |
(1,189) |
(b) |
113,023 | ||||
|
Unallocated corporate |
(10,419) |
- |
(10,419) |
(33,563) |
- |
(33,563) | |||||
|
Total EBITDA(1) |
$ 66,972 |
$ - |
$ 66,972 |
$ 244,767 |
$ (14,670) |
$ 230,097 | |||||
|
(1)EBITDA is earnings from continuing operations before interest, taxes, depreciation, and amortization. | |||||||||||
|
(a) Severance costs of | |||||||||||
|
(b) Severance costs of | |||||||||||
|
|
Table 3 | ||||||||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||||||||
|
Special Items- The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release. | |||||||||||
|
Period Ended |
Three Months |
Twelve Months | |||||||||
|
Excluding Special Items |
Special Items |
As Reported |
Excluding |
Special Items |
As Reported | ||||||
|
(In thousands except per share data) |
|||||||||||
|
Revenues |
|||||||||||
|
Advertising |
$ 189,002 |
$ - |
$ 189,002 |
$ 792,792 |
$ - |
$ 792,792 | |||||
|
Circulation |
65,328 |
- |
65,328 |
261,458 |
- |
261,458 | |||||
|
All other |
98,596 |
- |
98,596 |
346,230 |
- |
346,230 | |||||
|
Total revenues |
352,926 |
- |
352,926 |
1,400,480 |
- |
1,400,480 | |||||
|
Operating expenses |
|||||||||||
|
Production, distribution, and editorial |
140,465 |
- |
140,465 |
556,780 |
- |
556,780 | |||||
|
Selling, general, and administrative |
148,269 |
(187) |
(a) |
148,082 |
579,051 |
(187) |
(a) |
578,864 | |||
|
Depreciation and amortization |
10,132 |
- |
10,132 |
39,545 |
- |
39,545 | |||||
|
Total operating expenses |
298,866 |
(187) |
298,679 |
1,175,376 |
(187) |
1,175,189 | |||||
|
Income from operations |
54,060 |
187 |
54,247 |
225,104 |
187 |
225,291 | |||||
|
Interest income |
3 |
- |
3 |
31 |
- |
31 | |||||
|
Interest expense |
(2,932) |
- |
(2,932) |
(12,969) |
- |
(12,969) | |||||
|
Earnings before income taxes |
51,131 |
187 |
51,318 |
212,166 |
187 |
212,353 | |||||
|
Income taxes |
(20,401) |
2,358 |
(18,043) |
(83,101) |
2,358 |
(80,743) | |||||
|
Earnings from continuing operations |
30,730 |
2,545 |
33,275 |
129,065 |
2,545 |
131,610 | |||||
|
Loss from discontinued operations, net of taxes |
(365) |
(2,579) |
(b) |
(2,944) |
(1,599) |
(2,579) |
(b) |
(4,178) | |||
|
Net earnings |
$ 30,365 |
$ (34) |
$ 30,331 |
$ 127,466 |
$ (34) |
$ 127,432 | |||||
|
Basic earnings per share |
|||||||||||
|
Earnings from continuing operations |
$ 0.67 |
$ 0.06 |
$ 0.73 |
$ 2.83 |
$ 0.06 |
$ 2.89 | |||||
|
Discontinued operations |
- |
(0.06) |
(0.06) |
(0.03) |
(0.06) |
(0.09) | |||||
|
Basic earnings per share |
$ 0.67 |
$ - |
$ 0.67 |
$ 2.80 |
$ - |
$ 2.80 | |||||
|
Basic average shares outstanding |
45,339 |
45,339 |
45,339 |
45,497 |
45,497 |
45,497 | |||||
|
Diluted earnings per share |
|||||||||||
|
Earnings from continuing operations |
$ 0.67 |
$ 0.06 |
$ 0.73 |
$ 2.81 |
$ 0.06 |
$ 2.87 | |||||
|
Discontinued operations |
(0.01) |
(0.06) |
(0.07) |
(0.03) |
(0.06) |
(0.09) | |||||
|
Diluted earnings per share |
$ 0.66 |
$ - |
$ 0.66 |
$ 2.78 |
$ - |
$ 2.78 | |||||
|
Diluted average shares outstanding |
45,666 |
45,666 |
45,666 |
45,832 |
45,832 |
45,832 | |||||
|
(a) Reduction in contingent consideration payable of | |||||||||||
|
(b) Write-down of subscription acquisition costs and art and manuscript inventory | |||||||||||
|
|
Table 4 | ||||||||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||||||||
|
Special Items- The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release. | |||||||||||
|
Period Ended |
Three Months |
Twelve Months | |||||||||
|
Excluding Special Items |
Special Items |
As Reported |
Excluding |
Special Items |
As Reported | ||||||
|
(In thousands) |
|||||||||||
|
Revenues |
|||||||||||
|
National media group |
|||||||||||
|
Advertising |
$ 122,531 |
$ - |
$ 122,531 |
$ 501,382 |
$ - |
$ 501,382 | |||||
|
Circulation |
65,328 |
- |
65,328 |
261,458 |
- |
261,458 | |||||
|
Other revenues |
87,279 |
- |
87,279 |
315,382 |
- |
315,382 | |||||
|
Total national media group |
275,138 |
- |
275,138 |
1,078,222 |
- |
1,078,222 | |||||
|
Local media group |
|||||||||||
|
Non-political advertising |
65,733 |
- |
65,733 |
256,388 |
- |
256,388 | |||||
|
Political advertising |
738 |
- |
738 |
35,022 |
- |
35,022 | |||||
|
Other revenues |
11,317 |
- |
11,317 |
30,848 |
- |
30,848 | |||||
|
Total local media group |
77,788 |
- |
77,788 |
322,258 |
- |
322,258 | |||||
|
Total revenues |
$ 352,926 |
$ - |
$ 352,926 |
$ 1,400,480 |
$ - |
$ 1,400,480 | |||||
|
Operating profit |
|||||||||||
|
National media group |
$ 48,346 |
$ 985 |
(a) |
$ 49,331 |
$ 178,643 |
$ 985 |
(a) |
$ 179,628 | |||
|
Local media group |
19,254 |
40 |
(b) |
19,294 |
87,812 |
40 |
(b) |
87,852 | |||
|
Unallocated corporate |
(13,540) |
(838) |
(c) |
(14,378) |
(41,351) |
(838) |
(c) |
(42,189) | |||
|
Income from operations |
$ 54,060 |
$ 187 |
$ 54,247 |
$ 225,104 |
$ 187 |
$ 225,291 | |||||
|
Depreciation and amortization |
|||||||||||
|
National media group |
$ 3,481 |
$ - |
$ 3,481 |
$ 13,516 |
$ - |
$ 13,516 | |||||
|
Local media group |
6,150 |
- |
6,150 |
24,003 |
- |
24,003 | |||||
|
Unallocated corporate |
501 |
- |
501 |
2,026 |
- |
2,026 | |||||
|
Total depreciation and amortization |
$ 10,132 |
$ - |
$ 10,132 |
$ 39,545 |
$ - |
$ 39,545 | |||||
|
EBITDA(1) |
|||||||||||
|
National media group |
$ 51,827 |
$ 985 |
(a) |
$ 52,812 |
$ 192,159 |
$ 985 |
(a) |
$ 193,144 | |||
|
Local media group |
25,404 |
40 |
(b) |
25,444 |
111,815 |
40 |
(b) |
111,855 | |||
|
Unallocated corporate |
(13,039) |
(838) |
(c) |
(13,877) |
(39,325) |
(838) |
(c) |
(40,163) | |||
|
Total EBITDA(1) |
$ 64,192 |
$ 187 |
$ 64,379 |
$ 264,649 |
$ 187 |
$ 264,836 | |||||
|
(1)EBITDA is earnings from continuing operations before interest, taxes, depreciation, and amortization. | |||||||||||
|
(a) Reduction in contingent consideration payable of | |||||||||||
|
(b) Reversal of previously accrued restructuring charges partially offset by current year severance costs | |||||||||||
|
(c) Severance costs | |||||||||||
|
|
Table 5 | ||||||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||||||
|
EBITDA |
|||||||||
|
Consolidated EBITDA, which is reconciled to earnings from continuing operations in the following tables, is defined as earnings from continuing operations before interest, taxes, depreciation, and amortization. | |||||||||
|
Segment EBITDA is a measure of segment earnings before depreciation and amortization. |
|||||||||
|
Three Months Ended |
Twelve Months Ended | ||||||||
|
National |
Local |
Unallocated Corporate |
Total |
National |
Local |
Unallocated Corporate |
Total | ||
|
(In thousands) |
|||||||||
|
Revenues |
$ 289,855 |
$ 84,693 |
$ - |
$ 374,548 |
$ 1,060,385 |
$ 316,302 |
$ - |
$ 1,376,687 | |
|
Operating profit |
$ 37,889 |
$ 27,424 |
$ (10,923) |
$ 54,390 |
$ 133,020 |
$ 88,291 |
$ (35,540) |
$ 185,771 | |
|
Depreciation and amortization |
5,809 |
6,269 |
504 |
12,582 |
17,617 |
24,732 |
1,977 |
44,326 | |
|
EBITDA |
$ 43,698 |
$ 33,693 |
$ (10,419) |
66,972 |
$ 150,637 |
$ 113,023 |
$ (33,563) |
230,097 | |
|
Less: |
|||||||||
|
Depreciation and amortization |
(12,582) |
(44,326) | |||||||
|
Net interest expense |
(3,997) |
(12,896) | |||||||
|
Income taxes |
(20,411) |
(68,503) | |||||||
|
Earnings from continuing operations |
$ 29,982 |
$ 104,372 | |||||||
|
Segment EBITDA margin |
15.1% |
39.8% |
14.2% |
35.7% |
|||||
|
Three Months Ended |
Twelve Months Ended | ||||||||
|
National |
Local |
Unallocated Corporate |
Total |
National |
Local |
Unallocated Corporate |
Total | ||
|
(In thousands) |
|||||||||
|
Revenues |
$ 275,138 |
$ 77,788 |
$ - |
$ 352,926 |
$ 1,078,222 |
$ 322,258 |
$ - |
$ 1,400,480 | |
|
Operating profit |
$ 49,331 |
$ 19,294 |
$ (14,378) |
$ 54,247 |
$ 179,628 |
$ 87,852 |
$ (42,189) |
$ 225,291 | |
|
Depreciation and amortization |
3,481 |
6,150 |
501 |
10,132 |
13,516 |
24,003 |
2,026 |
39,545 | |
|
EBITDA |
$ 52,812 |
$ 25,444 |
$ (13,877) |
64,379 |
$ 193,144 |
$ 111,855 |
$ (40,163) |
264,836 | |
|
Less: |
|||||||||
|
Depreciation and amortization |
(10,132) |
(39,545) | |||||||
|
Net interest expense |
(2,929) |
(12,938) | |||||||
|
Income taxes |
(18,043) |
(80,743) | |||||||
|
Earnings from continuing operations |
$ 33,275 |
$ 131,610 | |||||||
|
Segment EBITDA margin |
19.2% |
32.7% |
17.9% |
34.7% |
|||||
|
|
Table 6 | ||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||
|
Three Months | |||||
|
Periods Ended June 30, |
2012 |
2011 |
Change | ||
|
National Media Advertising Revenues |
|||||
|
Excluding recent acquisitions (1) |
$ 118,712 |
$ 122,531 |
(3)% | ||
|
Recent acquisitions (1) |
18,987 |
- |
|||
|
Total |
$ 137,699 |
$ 122,531 |
12 % | ||
|
National Media Circulation Revenues |
|||||
|
Excluding recent acquisitions (1) |
$ 68,714 |
$ 65,328 |
5 % | ||
|
Recent acquisitions (1) |
9,718 |
- |
|||
|
Total |
$ 78,432 |
$ 65,328 |
20 % | ||
|
(1) Recent acquisitions represent |
|||||
|
|
Table 7 | ||||
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures | |||||
|
Twelve Months | |||||
|
Periods Ended June 30, |
2012 |
2011 |
Change | ||
|
National Media Operating Expenses |
|||||
|
Excluding recent acquisitions (1) |
$ 875,184 |
$ 898,594 |
(3)% | ||
|
Recent acquisitions (1) |
52,181 |
- |
|||
|
Total |
$ 927,365 |
$ 898,594 |
3 % | ||
|
(1) Recent acquisitions represent |
|||||
SOURCE
News Provided by Acquire Media