MCLEAN, Va.--(BUSINESS WIRE)--TEGNA Inc. (NYSE:TGNA) today reported non-GAAP earnings per diluted share from continuing operations of $0.37 for the third quarter of 2015 compared to $0.29 for the third quarter of 2014. The 27.6 percent increase was driven by strong results in the Digital Segment. Digital Segment results reflect the acquisition of and substantially higher organic growth at Cars.com. Solid Media Segment results were impacted by the absence of $40 million of political spending that benefited the third quarter in 2014.
Gracia Martore, president and chief executive officer, said, “We are pleased that TEGNA has capped off its first quarter following the close of our separation on such a strong footing, with company-wide revenue up nearly 20 percent. TEGNA Media revenue continued its strong trajectory despite the absence of approximately $40 million in political spending in the third quarter of 2014 - which speaks to strong growth in retransmission revenue, online revenue and core advertising during the quarter. In TEGNA Digital, revenue increased substantially to more than $350 million - an increase of 72 percent - as we continue to generate strong organic growth at Cars.com while shifting CareerBuilder’s focus toward higher-margin software as a service solutions. We expect that the momentum we’ve seen this past quarter puts us in a very strong position as we continue to execute TEGNA’s more focused strategy going forward. Beyond this, we expect to see even greater impact as the nation’s political races begin to heat up into 2016.”
The results for the third quarter of 2015 and the year-to-date periods include results for Cars.com, which we acquired on October 1, 2014. The prior year periods do not include results for Cars.com, impacting the year-over-year comparisons.
On the first day of our fiscal third quarter, we completed the spin-off of our publishing businesses. The publishing businesses are now reflected as Discontinued Operations in our Statements of Income.
On October 2, 2015, we announced the successful completion of the sale of our corporate headquarters for $270 million to Tamares, a private investment group with holdings in the United States and Europe. In addition, we completed our CBS affiliate and DISH renewals. The outcome of each negotiation was consistent with the long-term plan we presented at our investor day in June of this year.
CONTINUING OPERATIONS
Company-wide operating revenues in the third quarter totaled $807.1 million, an increase of 18.5 percent compared to $681.0 million in the third quarter of 2015. Revenue growth of 71.6 percent in the Digital Segment primarily reflected the acquisition of and strong organic growth at Cars.com. Media Segment revenues were 2.4 percent lower as double-digit growth in retransmission revenue and digital revenue was offset by the absence of political spending that benefited the third quarter in 2014.
Net income from continuing operations attributable to TEGNA in the third quarter of 2015 was $90.6 million which includes a $6.0 million special tax credit. On a non-GAAP basis, excluding the tax credit, net income from continuing operations was $84.6 million, an increase of 24.1 percent compared to the third quarter in 2014.
Operating income totaled $216.4 million and was 17.6 percent higher than $184.0 million in the third quarter last year due primarily to the substantial growth in profitability in the Digital Segment. On a pro forma basis, non-GAAP operating income was up 7.4 percent. Adjusted EBITDA (a non-GAAP term detailed in Table 4) totaled $266.6 million, an increase of 22.2 percent. On a pro forma basis, the increase was 4.5 percent. The Adjusted EBITDA margin in the third quarter was 33.0 percent, an increase of 100 basis points compared to the third quarter last year.
Special items in the third quarter of 2015 primarily included a spin-related tax credit of $6.0 million ($0.02 per share). Special items in the third quarter of 2014 included $20.5 million ($0.07 per share) of non-operating expenses reflecting primarily spin and transaction-related costs.
Operating expenses were $590.7 million in the quarter compared to $497.0 million in the third quarter of 2014, an increase of 18.9 percent primarily reflecting the acquisition of Cars.com. Pro forma non-GAAP operating expenses were 1.8 percent lower compared to the third quarter in 2014 reflecting lower corporate expenses and a decline in Digital Segment expenses.
Corporate expenses for the third quarter of 2015 were $12.9 million compared to $18.2 million in 2014. The decrease was driven by the resizing of the company’s footprint. In addition, third quarter 2015 corporate expenses included the benefit of $1.8 million related to the elimination of depreciation resulting from the sale of the company’s McLean, VA headquarters. As previously disclosed, the annual run rate for corporate expenses is expected to be in the range of $55 million to $60 million by mid-2016.
TEGNA MEDIA
Broadcasting Segment revenues totaled $406.4 million compared to $416.5 million in the third quarter of 2014. The 2.4 percent decline year-over-year reflects the absence of $33.9 million of net political spending which more than offset significant increases in retransmission revenue and online revenue as well as higher core advertising.
The following table summarizes the year-over-year changes in select Broadcasting Segment revenue categories.
|
Broadcasting Revenue Detail (Dollars in thousands) |
||||||
|
Thirteen
weeks ended Sep. 27, 2015 |
Percentage change
from thirteen weeks ended Sep. 28, 2014 |
|||||
| Core (Local & National) | $ | 254,243 | 1 | % | ||
| Political | 6,061 | (85 | %) | |||
| Retransmission (a) | 109,012 | 19 | % | |||
| Digital | 29,415 | 13 | % | |||
| Other | 7,714 | (3 | %) | |||
| Total | $ | 406,445 | (2 | %) | ||
| (a) Reverse compensation to networks is included as part of programming costs and therefore not included in this line. | ||||||
Core advertising was up just over 1 percent in the quarter. Retransmission revenues totaled $109.0 million and were 18.6 percent higher compared to the third quarter in 2014 while digital revenues in the Media Segment were up 13.1 percent reflecting continued growth in digital marketing services revenue.
Media Segment operating expenses were $247.9 million, an increase of 3.9 percent compared to the third quarter of 2014 due, in part, to higher reverse network compensation. Operating income totaled $158.6 million while Adjusted EBITDA was $177.0 million.
Based on current trends, we expect to see growth in core advertising in the fourth quarter. However, the fourth quarter of 2014 benefited from a record $92 million of politically related advertising. As a result, we expect the percentage decline in total television revenues for the fourth quarter of 2015 to be in the mid to high-single digits due to the challenging year-over-year comparison.
DIGITAL
Digital Segment operating revenues of $351.1 million were significantly higher in the third quarter, up 71.6 percent driven by the acquisition of and continued strong organic growth at Cars.com. On a pro forma basis, Digital Segment revenues grew 5.3 percent reflecting a mid-twenties percent increase in revenue at Cars.com.
Revenue growth at Cars.com reflects continued growth across all sales channels. Direct sales, on a pro forma basis, were up 11.4 percent reflecting an increase in revenue per dealer driven by new product sales. National revenue, primarily display advertising sold to auto manufacturers, was 13.8 percent higher due, in part, to strong growth in mobile traffic. Affiliate revenue increased 52.7 percent driven by higher wholesale rates that Cars.com charges its affiliates.
CareerBuilder revenue in the third quarter would have been up in the low-single digits excluding the impact of the strategic decision to reduce sales of certain lower margin advertising and services products to focus on more lucrative, long-term recurring software deals as well as unfavorable exchange rates. As a result, revenue from Human Capital Software Solutions was up 24.1 percent in the quarter. CareerBuilder revenue was 3.7 percent lower on a constant currency basis.
Digital Segment non-GAAP pro forma operating expenses were 1.3 percent lower in the quarter and totaled $278.6 million. Pro forma Digital Segment operating income was 42.0 percent higher and totaled $72.4 million. Adjusted EBITDA on the same basis totaled $103.5 million, an increase of 25.6 percent compared to the third quarter of 2014.
NON-OPERATING ITEMS
Interest expense totaled $66.9 million in the quarter, slightly higher than the third quarter of 2014, and reflects slightly higher average debt outstanding partially offset by a lower average interest rate.
Other non-operating expense on a non-GAAP basis in the quarter totaled $3.1 million compared to $0.8 million in the third quarter of 2014.
Net cash flow from operating activities was $183.8 million in the quarter. Free cash flow (a non-GAAP measure) totaled $163.9 million. Long-term debt outstanding was $4.47 billion and total cash was $117.8 million at quarter end. During the third quarter, we repurchased approximately 4.9 million shares of our outstanding stock for $125.5 million.
* * * *
As previously announced, the company will hold an earnings conference call at 10:00 a.m. ET today. The call can be accessed via a live webcast through the company's Investors web site, investors.TEGNA.com, or listen-only conference lines. U.S. callers should dial 1-800-768-6544 and international callers should dial 1-785-830-7990 at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 586188. To access the replay, dial 1-888-203-1112 in the U.S. International callers should use the number 1-719-457-0820. The confirmation code for the replay is 586188. Materials related to the call will be available through the Investor Relations section of the company's web site Tuesday morning.
About TEGNA
TEGNA Inc. (NYSE: TGNA), formerly Gannett Co., Inc., is comprised of a dynamic portfolio of media and digital businesses that provide content that matters and brands that deliver. TEGNA reaches more than 90 million Americans and delivers highly relevant, useful and smart content, when and how people need it, to make the best decisions possible. TEGNA Media includes 46 television stations (including those serviced by TEGNA) and is the largest independent station group of major network affiliates in the top 25 markets, reaching approximately one-third of all television households nationwide. TEGNA Digital is comprised of Cars.com, the leading online destination for automotive consumers, CareerBuilder, a global leader in human capital solutions, and other powerful brands such as Cofactor, Clipper and Sightline Media Group. For more information, visit www.TEGNA.com.
Certain statements in this press release may be forward looking in nature or “forward looking statements” as defined in the Private Securities Litigation Reform Act of 1995. The forward looking statements contained in this press release are subject to a number of risks, trends and uncertainties that could cause actual performance to differ materially from these forward looking statements. A number of those risks, trends and uncertainties are discussed in the company's SEC reports, including the company's annual report on Form 10-K and quarterly reports on Form 10-Q. Any forward looking statements in this press release should be evaluated in light of these important risk factors.
TEGNA is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this press release by wire services, Internet service providers or other media.
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
TEGNA Inc. and Subsidiaries Unaudited, in thousands (except per share amounts) |
|||||||||||
| Table No. 1 | |||||||||||
|
Thirteen weeks ended Sep. 27, 2015 |
Thirteen weeks ended Sep. 28, 2014 |
% Increase (Decrease) |
|||||||||
| Net operating revenues: | |||||||||||
| TEGNA Media | $ | 406,445 | $ | 416,509 | (2.4 | ) | |||||
| TEGNA Digital | 351,072 | 204,560 | 71.6 | ||||||||
| TEGNA Other | 49,569 | 59,916 | (17.3 | ) | |||||||
| Total | 807,086 | 680,985 | 18.5 | ||||||||
| Operating expenses: | |||||||||||
| Cost of sales and operating expenses, exclusive of depreciation | 256,941 | 276,833 | (7.2 | ) | |||||||
| Selling, general and administrative expenses, exclusive of depreciation | 283,564 | 186,191 | 52.3 | ||||||||
| Depreciation | 21,723 | 21,294 | 2.0 | ||||||||
| Amortization of intangible assets | 28,501 | 11,433 | *** | ||||||||
| Facility consolidation | — | 1,230 | (100.0 | ) | |||||||
| Total | 590,729 | 496,981 | 18.9 | ||||||||
| Operating income | 216,357 | 184,004 | 17.6 | ||||||||
| Non-operating (expense) income: | |||||||||||
| Equity loss in unconsolidated investees, net | (1,013 | ) | (981 | ) | 3.3 | ||||||
| Interest expense | (66,949 | ) | (65,791 | ) | 1.8 | ||||||
| Other non-operating items | (3,116 | ) | (15,326 | ) | (79.7 | ) | |||||
| Total | (71,078 | ) | (82,098 | ) | (13.4 | ) | |||||
| Income before income taxes | 145,279 | 101,906 | 42.6 | ||||||||
| Provision for income taxes | 37,178 | 29,782 | 24.8 | ||||||||
| Income from continuing operations | 108,101 | 72,124 | 49.9 | ||||||||
| Net income attributable to noncontrolling interests |
(17,487 |
) |
(21,476 | ) | (18.6 | ) | |||||
| Net income from continuing operations attributable to TEGNA Inc. | $ | 90,614 | $ | 50,648 | 78.9 | ||||||
| Earnings from continuing operations per share: | |||||||||||
| Basic | $ | 0.40 | $ | 0.22 | 81.8 | ||||||
| Diluted | $ | 0.39 | $ | 0.22 | 77.3 | ||||||
| Weighted average number of common shares outstanding: | |||||||||||
| Basic | 224,530 | 225,761 | (0.5 | ) | |||||||
| Diluted | 230,078 | 232,097 | (0.9 | ) | |||||||
| Dividends declared per share | $ | 0.14 | $ | 0.20 | (30.0 | ) | |||||
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
TEGNA Inc. and Subsidiaries Unaudited, in thousands (except per share amounts) |
|||||||||||
| Table No. 1 (continued) | |||||||||||
|
Thirty-nine
weeks ended Sep. 27, 2015 |
Thirty-nine
weeks ended Sep. 28, 2014 |
% Increase
(Decrease) |
|||||||||
| Net operating revenues: | |||||||||||
| TEGNA Media | $ | 1,219,911 | $ | 1,197,035 | 1.9 | ||||||
| TEGNA Digital | 1,025,770 | 587,060 | 74.7 | ||||||||
| TEGNA Other | 155,556 | 185,332 | (16.1 | ) | |||||||
| Total | 2,401,237 | 1,969,427 | 21.9 | ||||||||
| Operating expenses: | |||||||||||
| Cost of sales and operating expenses, exclusive of depreciation | 792,950 | 816,436 | (2.9 | ) | |||||||
| Selling, general and administrative expenses, exclusive of depreciation | 852,853 | 559,642 | 52.4 | ||||||||
| Depreciation | 71,360 | 61,141 | 16.7 | ||||||||
| Amortization of intangible assets | 86,155 | 36,659 | *** | ||||||||
| Facility consolidation and asset impairment charges | 23,190 | 25,802 | (10.1 | ) | |||||||
| Total | 1,826,508 | 1,499,680 | 21.8 | ||||||||
| Operating income | 574,729 | 469,747 | 22.3 | ||||||||
| Non-operating (expense) income: | |||||||||||
| Equity income (loss) in unconsolidated investees, net | (4,123 | ) | 156,792 | *** | |||||||
| Interest expense | (206,871 | ) | (199,284 | ) | 3.8 | ||||||
| Other non-operating items | (5,346 | ) | (39,762 | ) | (86.6 | ) | |||||
| Total | (216,340 | ) | (82,254 | ) | *** | ||||||
| Income before income taxes | 358,389 | 387,493 | (7.5 | ) | |||||||
| Provision for income taxes | 119,157 | 145,731 | (18.2 | ) | |||||||
| Income from continuing operations | 239,232 | 241,762 | (1.0 | ) | |||||||
| Net income attributable to noncontrolling interests | (47,700 | ) | (49,351 | ) | (3.3 | ) | |||||
| Net income from continuing operations attributable to TEGNA Inc. | $ | 191,532 | $ | 192,411 | (0.5 | ) | |||||
| Earnings from continuing operations per share: | |||||||||||
| Basic | $ | 0.85 | $ | 0.85 | — | ||||||
| Diluted | $ | 0.83 | $ | 0.83 | — | ||||||
| Weighted average number of common shares outstanding: | |||||||||||
| Basic | 226,053 | 226,374 | (0.1 | ) | |||||||
| Diluted | 231,310 | 232,157 | (0.4 | ) | |||||||
| Dividends declared per share | $ | 0.54 | $ | 0.60 | (10.0 | ) | |||||
|
BUSINESS SEGMENT INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
|||||||||||
| Table No. 2 | |||||||||||
|
Thirteen weeks ended Sep. 27, 2015 |
Thirteen weeks ended Sep. 28, 2014 |
% Increase
(Decrease) |
|||||||||
| Net operating revenues: | |||||||||||
| TEGNA Media | $ | 406,445 | $ | 416,509 | (2.4 | ) | |||||
| TEGNA Digital | 351,072 | 204,560 | 71.6 | ||||||||
| TEGNA Other | 49,569 | 59,916 | (17.3 | ) | |||||||
| Total | $ | 807,086 | $ | 680,985 | 18.5 | ||||||
| Operating income (net of depreciation, amortization and facility consolidation charges): | |||||||||||
| TEGNA Media | $ | 158,595 | $ | 177,970 | (10.9 | ) | |||||
| TEGNA Digital | 72,445 | 41,249 | 75.6 | ||||||||
| TEGNA Other | (1,744 | ) | 1,230 | *** | |||||||
| Corporate (a) | (12,939 | ) | (18,219 | ) | (29.0 | ) | |||||
| Unallocated costs | — | (18,226 | ) | (100.0 | ) | ||||||
| Total | $ | 216,357 | $ | 184,004 | 17.6 | ||||||
| Depreciation, amortization and facility consolidation charges: | |||||||||||
| TEGNA Media | $ | 18,406 | $ | 20,307 | (9.4 | ) | |||||
| TEGNA Digital | 31,073 | 10,529 | *** | ||||||||
| TEGNA Other | 205 | 253 | (19.0 | ) | |||||||
| Corporate | 540 | 2,868 | (81.2 | ) | |||||||
| Total | $ | 50,224 | $ | 33,957 | 47.9 | ||||||
| Adjusted EBITDA (b): | |||||||||||
| TEGNA Media | $ | 177,001 | $ | 198,397 | (10.8 | ) | |||||
| TEGNA Digital | 103,518 | 51,778 | 99.9 | ||||||||
| TEGNA Other | (1,539 | ) | 1,483 | *** | |||||||
| Corporate | (12,399 | ) | (15,351 | ) | (19.2 | ) | |||||
| Unallocated costs | — | (18,226 | ) | *** | |||||||
| Total | $ | 266,581 | $ | 218,081 | 22.2 | ||||||
(a) Corporate expenses for the third quarter of 2015 were $12.9 million, including the benefit of $1.8 million related to the elimination of depreciation resulting from the sale of the company’s McLean, VA headquarters. Following the sale, we will be leasing part of the facility back for a period of 18 months. While we are not paying any rent over this period, we will be imputing rent expense over this period as required by GAAP which will add $2.5 million to corporate expense for the quarter. As previously discussed, we expect that annual corporate expense will initially be $70 million, decreasing to between $55 million to $60 million which includes $7 million to $9 million of non-cash stock-based compensation expense. These reductions reflect the benefit of resizing the company’s footprint and elimination of the spin-related dis-synergies.
(b) "Adjusted EBITDA" is a non-GAAP measure used by management to measure, analyze and compare the performance of its business segment operations at a more detailed level and in a meaningful and consistent manner. The definition of "Adjusted EBITDA" is provided in the section "Use of Non-GAAP Information" and Table No. 4 provides reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income.
|
BUSINESS SEGMENT INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
|||||||||||
| Table No. 2 (continued) | |||||||||||
|
Thirty-nine
weeks ended |
Thirty-nine
weeks ended |
% Increase
(Decrease) |
|||||||||
| Net operating revenues: | |||||||||||
| TEGNA Media | $ | 1,219,911 | $ | 1,197,035 | 1.9 | ||||||
| TEGNA Digital | 1,025,770 | 587,060 | 74.7 | ||||||||
| TEGNA Other | 155,556 | 185,332 | (16.1 | ) | |||||||
| Total | $ | 2,401,237 | $ | 1,969,427 | 21.9 | ||||||
| Operating income (net of depreciation, amortization and facility consolidation and asset impairment charges): | |||||||||||
| TEGNA Media | $ | 513,557 | $ | 503,841 | 1.9 | ||||||
| TEGNA Digital | 175,462 | 89,003 | 97.1 | ||||||||
| TEGNA Other | (11,000 | ) | (10,527 | ) | 4.5 | ||||||
| Corporate | (50,817 | ) | (53,340 | ) | (4.7 | ) | |||||
| Unallocated costs | (52,473 | ) | (59,230 | ) | (11.4 | ) | |||||
| Total | $ | 574,729 | $ | 469,747 | 22.3 | ||||||
| Depreciation, amortization and facility consolidation and asset impairment charges: | |||||||||||
| TEGNA Media | $ | 61,492 | $ | 68,122 | (9.7 | ) | |||||
| TEGNA Digital | 106,050 | 29,667 | *** | ||||||||
| TEGNA Other | 6,718 | 17,134 | (60.8 | ) | |||||||
| Corporate | 6,445 | 8,679 | (25.7 | ) | |||||||
| Total | $ | 180,705 | $ | 123,602 | 46.2 | ||||||
| Adjusted EBITDA (a): | |||||||||||
| TEGNA Media | $ | 562,688 | $ | 574,344 | (2.0 | ) | |||||
| TEGNA Digital | 283,679 | 118,670 | *** | ||||||||
| TEGNA Other | (3,982 | ) | 6,607 | *** | |||||||
| Corporate | (44,372 | ) | (44,661 | ) | (0.6 | ) | |||||
| Unallocated costs | (52,473 | ) | (59,230 | ) | (11.4 | ) | |||||
| Total | $ | 745,540 | $ | 595,730 | 25.1 | ||||||
(a) "Adjusted EBITDA" is a non-GAAP measure used by management to measure, analyze and compare the performance of its business segment operations at a more detailed level and in a meaningful and consistent manner. The definition of "Adjusted EBITDA" is provided in the section "Use of Non-GAAP Information" and Table No. 4 provides reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income.
USE OF NON-GAAP INFORMATION
The company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures should not be considered in isolation from or as a substitute for the related GAAP measures, and should be read together with financial information presented on a GAAP basis.
The company discusses in this report non-GAAP financial performance measures that exclude from its reported GAAP results the impact of special items consisting of workforce restructuring charges, transformation items, non-cash asset impairment charges, certain gains and expenses recognized in non-operating categories and charges to its income tax provision. The company believes that such expenses, charges and gains are not indicative of normal, ongoing operations and their inclusion in results makes for more difficult comparisons between years and with peer group companies.
The company also discusses Adjusted EBITDA, a non-GAAP financial performance measure that it believes offers a useful view of the overall operation of its businesses. Adjusted EBITDA is defined as net income from continuing operations attributable to Parent before (1) net income attributable to noncontrolling interests, (2) income taxes, (3) interest expense, (4) equity income (losses), (5) other non-operating items, (6) workforce restructuring, (7) other transformation items, (8) asset impairment charges, (9) depreciation and (10) amortization. When Adjusted EBITDA is discussed in reference to performance on a consolidated basis, the most directly comparable GAAP financial measure is Net income from continuing operations attributable to Parent. Management does not analyze non-operating items such as interest expense and income taxes on a segment level; therefore, the most directly comparable GAAP financial measure to Adjusted EBITDA when performance is discussed on a segment level is Operating income. This earnings report also discusses free cash flow, a non-GAAP liquidity measure. Free cash flow is defined as “net cash flow from operating activities” as reported on the statement of cash flows reduced by “purchase of property, plant and equipment” and increased by voluntary pension contributions, net of related tax benefit. The company believes that free cash flow is a useful measure for management and investors to evaluate the level of cash generated by operations and the ability of its operations to fund investments in new and existing businesses, return cash to shareholders under the company’s capital program, repay indebtedness, add to the company’s cash balance, or use in other discretionary activities. Management uses free cash flow to monitor cash available for repayment of indebtedness and in its discussions with the investment community.
Management uses non-GAAP financial performance measures for purposes of evaluating business unit and consolidated company performance. The company therefore believes that each of the non-GAAP measures presented provides useful information to investors by allowing them to view the company’s businesses through the eyes of management and the Board of Directors, facilitating comparison of results across historical periods and providing a focus on the underlying ongoing operating performance of its businesses. In addition, many of the company’s peer group companies present similar non-GAAP measures so the presentation of such measures facilitates industry comparisons. Tabular reconciliations for the non-GAAP financial measures are contained in Tables 3 through 8 attached to this news release.
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars (except per share amounts) |
||||||||||||||||||||||||
| Table No. 3 | ||||||||||||||||||||||||
|
Reconciliations of certain line items impacted by special items to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income follow: |
||||||||||||||||||||||||
|
GAAP
Measure |
Non-GAAP
Measure |
|||||||||||||||||||||||
|
Thirteen
weeks ended Sep. 27, 2015 |
Special tax |
Thirteen weeks ended Sep. 27, 2015 |
||||||||||||||||||||||
| Income before income taxes | $ | 145,279 | $ | — | $ | 145,279 | ||||||||||||||||||
| Provision for income taxes | 37,178 | 6,016 | 43,194 | |||||||||||||||||||||
| Net income from continuing operations attributable to TEGNA | 90,614 | (6,016 | ) | 84,598 | ||||||||||||||||||||
| Income from continuing operations per share - diluted | $ | 0.39 | $ | (0.02 | ) | $ | 0.37 | |||||||||||||||||
|
GAAP
Measure |
Special Items |
Non-GAAP
Measure |
||||||||||||||||||||||
|
Thirteen
weeks ended Sep. 28, 2014 |
Workforce restructuring |
Other |
Non- |
Special tax |
Thirteen weeks ended Sep. 28, 2014 |
|||||||||||||||||||
| Cost of sales and operating expenses, exclusive of depreciation | $ | 276,833 | $ | (102 | ) | $ | — | $ | — | $ | — | $ | 276,731 | |||||||||||
| Selling, general and administrative expenses, exclusive of depreciation | 186,191 | (18 | ) | — | — | — | 186,173 | |||||||||||||||||
| Facility consolidation charges | 1,230 | — | (1,230 | ) | — | — | — | |||||||||||||||||
| Operating expenses | 496,981 | (120 | ) | (1,230 | ) | — | — | 495,631 | ||||||||||||||||
| Operating income | 184,004 | 120 | 1,230 | — | — | 185,354 | ||||||||||||||||||
| Equity income (loss) in unconsolidated investees, net | (981 | ) | — | — | 5,987 | — | 5,006 | |||||||||||||||||
| Other non-operating items | (15,326 | ) | — | — | 14,491 | — | (835 | ) | ||||||||||||||||
| Total non-operating (expense) income | (82,098 | ) | — | — | 20,478 | — | (61,620 | ) | ||||||||||||||||
| Income before income taxes | 101,906 | 120 | 1,230 | 20,478 | — | 123,734 | ||||||||||||||||||
| Provision for income taxes | 29,782 | 44 | 458 | 4,074 | (279 | ) | 34,079 | |||||||||||||||||
| Net income from continuing operations attributable to TEGNA | 50,648 | 76 | 772 | 16,404 | 279 | 68,179 | ||||||||||||||||||
| Income from continuing operations per share - diluted | $ | 0.22 | $ | — | $ | — | $ | 0.07 | $ | — | $ | 0.29 | ||||||||||||
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars (except per share amounts) |
||||||||||||||||||||||||||||
| Table No. 3 (continued) | ||||||||||||||||||||||||||||
|
GAAP
Measure |
Special Items | Non-GAAP Measure | ||||||||||||||||||||||||||
|
Thirty-nine
weeks ended Sep. 27, 2015 |
Workforce restructuring |
Other |
Asset |
Non- |
Special tax |
Thirty-nine |
||||||||||||||||||||||
| Cost of sales and operating expenses, exclusive of depreciation | $ | 792,950 | $ | (2,729 | ) | $ | 12,709 | $ | — | $ | — | $ | — | $ | 802,930 | |||||||||||||
| Selling, general and administrative expenses, exclusive of depreciation | 852,853 | (86 | ) | — | — | — | — | 852,767 | ||||||||||||||||||||
| Facility consolidation and asset impairment charges | 23,190 | — | (16,350 | ) | (6,840 | ) | — | — | — | |||||||||||||||||||
| Operating expenses | 1,826,508 | (2,815 | ) | (3,641 | ) | (6,840 | ) | — | — | 1,813,212 | ||||||||||||||||||
| Operating income | 574,729 | 2,815 | 3,641 | 6,840 | — | — | 588,025 | |||||||||||||||||||||
| Other non-operating items | (5,346 | ) | — | — | — | 1,453 | — | (3,893 | ) | |||||||||||||||||||
| Total non-operating expense | (216,340 | ) | — | — | — | 1,453 | — | (214,887 | ) | |||||||||||||||||||
| Income before income taxes | 358,389 | 2,815 | 3,641 | 6,840 | 1,453 | — | 373,138 | |||||||||||||||||||||
| Provision for income taxes | 119,157 | 725 | 1,354 | 2,544 | (5,738 | ) | (805 | ) | 117,237 | |||||||||||||||||||
| Net income from continuing operations attributable to TEGNA | 191,532 | 2,090 | 2,287 | 4,296 | 7,191 | 805 | 208,201 | |||||||||||||||||||||
| Net income from continuing operations per share - diluted | $ | 0.83 | $ | 0.01 | $ | 0.01 | $ | 0.02 | $ | 0.03 | $ | — | $ | 0.90 | ||||||||||||||
|
GAAP
Measure |
Special Items | Non-GAAP Measure | ||||||||||||||||||||||||||
|
Thirty-nine
weeks ended Sep. 28, 2014 |
Workforce
restructuring |
Other |
Asset |
Non- |
Special tax |
Thirty-nine |
||||||||||||||||||||||
| Cost of sales and operating expenses, exclusive of depreciation | $ | 816,436 | $ | (2,024 | ) | $ | — | $ | — | $ | — | $ | — | $ | 814,412 | |||||||||||||
| Selling, general and administrative expenses, exclusive of depreciation | 559,642 | (357 | ) | — | — | — | — | 559,285 | ||||||||||||||||||||
| Amortization of intangible assets | 36,659 | — | (4,480 | ) | — | — | — | 32,179 | ||||||||||||||||||||
| Facility consolidation and asset impairment charges | 25,802 | — | (9,615 | ) | (16,187 | ) | — | — | — | |||||||||||||||||||
| Operating expenses | 1,499,680 | (2,381 | ) | (14,095 | ) | (16,187 | ) | — | — | 1,467,017 | ||||||||||||||||||
| Operating income | 469,747 | 2,381 | 14,095 | 16,187 | — | — | 502,410 | |||||||||||||||||||||
| Equity income in unconsolidated investees, net | 156,792 | — | — | — | (142,003 | ) | — | 14,789 | ||||||||||||||||||||
| Other non-operating items | (39,762 | ) | — | — | — | 39,371 | — | (391 | ) | |||||||||||||||||||
| Total non-operating expense | (82,254 | ) | — | — | — | (102,632 | ) | — | (184,886 | ) | ||||||||||||||||||
| Income before income taxes | 387,493 | 2,381 | 14,095 | 16,187 | (102,632 | ) | — | 317,524 | ||||||||||||||||||||
| Provision for income taxes | 145,731 | 885 | 4,413 | 1,328 | (40,079 | ) | (19,283 | ) | 92,995 | |||||||||||||||||||
| Net income from continuing operations attributable to TEGNA | 192,411 | 1,496 | 9,682 | 14,859 | (62,553 | ) | 19,283 | 175,178 | ||||||||||||||||||||
| Net income from continuing operations per share - diluted | $ | 0.83 | $ | 0.01 | $ | 0.04 | $ | 0.06 | $ | (0.27 | ) | $ | 0.08 | $ | 0.75 | |||||||||||||
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
|||||||||||||||||||||||
| Table No. 4 | |||||||||||||||||||||||
|
Reconciliations of Adjusted EBITDA to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income follow: |
|||||||||||||||||||||||
| Thirteen weeks ended Sep. 27, 2015: | |||||||||||||||||||||||
|
TEGNA |
TEGNA |
TEGNA |
Corporate |
Consolidated Total |
|||||||||||||||||||
| Net income from continuing operations attributable to Parent (GAAP basis) | $ | 90,614 | |||||||||||||||||||||
| Net income attributable to noncontrolling interests | 17,487 | ||||||||||||||||||||||
| Provision for income taxes | 37,178 | ||||||||||||||||||||||
| Interest expense | 66,949 | ||||||||||||||||||||||
| Equity loss in unconsolidated investees, net | 1,013 | ||||||||||||||||||||||
| Other non-operating items | 3,116 | ||||||||||||||||||||||
| Adjusted operating income (GAAP and non-GAAP basis) | $ | 158,595 | $ | 72,445 | $ | (1,744 | ) | $ | (12,939 | ) | $ | 216,357 | |||||||||||
| Depreciation | 12,915 | 8,063 | 205 | 540 | 21,723 | ||||||||||||||||||
| Amortization | 5,491 | 23,010 | — | — | 28,501 | ||||||||||||||||||
| Adjusted EBITDA (non-GAAP basis) | $ | 177,001 | $ | 103,518 | $ | (1,539 | ) | $ | (12,399 | ) | $ | 266,581 | |||||||||||
| Thirteen weeks ended Sep. 28, 2014: | |||||||||||||||||||||||
|
TEGNA |
TEGNA |
TEGNA |
Corporate |
Unallocated |
Consolidated Total |
||||||||||||||||||
| Net income from continuing operations attributable to Parent (GAAP basis) | $ | 50,648 | |||||||||||||||||||||
| Net income attributable to noncontrolling interests | 21,476 | ||||||||||||||||||||||
| Provision for income taxes | 29,782 | ||||||||||||||||||||||
| Interest expense | 65,791 | ||||||||||||||||||||||
| Equity loss in unconsolidated investees, net | 981 | ||||||||||||||||||||||
| Other non-operating items | 15,326 | ||||||||||||||||||||||
| Operating income (GAAP basis) | $ | 177,970 | $ | 41,249 | $ | 1,230 | $ | (18,219 | ) | $ | (18,226 | ) | $ | 184,004 | |||||||||
| Workforce restructuring | 120 | — | — | — | — | 120 | |||||||||||||||||
| Other transformation costs | 1,230 | — | — | — | — | 1,230 | |||||||||||||||||
| Adjusted operating income (non-GAAP basis) | 179,320 | 41,249 | 1,230 | (18,219 | ) | (18,226 | ) | 185,354 | |||||||||||||||
| Depreciation | 12,629 | 5,544 | 253 | 2,868 | — | 21,294 | |||||||||||||||||
| Amortization | 6,448 | 4,985 | — | — | — | 11,433 | |||||||||||||||||
| Adjusted EBITDA (non-GAAP basis) | $ | 198,397 | $ | 51,778 | $ | 1,483 | $ | (15,351 | ) | $ | (18,226 | ) | $ | 218,081 | |||||||||
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
||||||||||||||||||||||||
| Table No. 4 (continued) | ||||||||||||||||||||||||
| Thirty-nine weeks ended Sep. 27, 2015: | ||||||||||||||||||||||||
|
TEGNA |
TEGNA |
TEGNA |
Corporate |
Unallocated |
Consolidated Total |
|||||||||||||||||||
| Net income from continuing operations attributable to Parent (GAAP basis) | $ | 191,532 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 47,700 | |||||||||||||||||||||||
| Provision for income taxes | 119,157 | |||||||||||||||||||||||
| Interest expense | 206,871 | |||||||||||||||||||||||
| Equity loss in unconsolidated investees, net | 4,123 | |||||||||||||||||||||||
| Other non-operating items | 5,346 | |||||||||||||||||||||||
| Operating income (GAAP basis) | $ | 513,557 | $ | 175,462 | $ | (11,000 | ) | $ | (50,817 | ) | $ | (52,473 | ) | $ | 574,729 | |||||||||
| Workforce restructuring | 348 | 2,167 | 300 | — | — | 2,815 | ||||||||||||||||||
| Other transformation items | (7,636 | ) | 11,107 | 170 | — | — | 3,641 | |||||||||||||||||
| Asset impairment charges | — | 900 | 5,940 | — | — | 6,840 | ||||||||||||||||||
| Adjusted operating income (non-GAAP basis) | 506,269 | 189,636 | (4,590 | ) | (50,817 | ) | (52,473 | ) | 588,025 | |||||||||||||||
| Depreciation | 39,455 | 24,852 | 608 | 6,445 | — | 71,360 | ||||||||||||||||||
| Amortization | 16,964 | 69,191 | — | — | — | 86,155 | ||||||||||||||||||
| Adjusted EBITDA (non-GAAP basis) | $ | 562,688 | $ | 283,679 | $ | (3,982 | ) | $ | (44,372 | ) | $ | (52,473 | ) | $ | 745,540 | |||||||||
| Thirty-nine weeks ended Sep. 28, 2014: | ||||||||||||||||||||||||
|
TEGNA |
TEGNA |
TEGNA |
Corporate |
Unallocated |
Consolidated Total |
|||||||||||||||||||
| Net income from continuing operations attributable to Parent (GAAP basis) | $ | 192,411 | ||||||||||||||||||||||
| Net income attributable to noncontrolling interests | 49,351 | |||||||||||||||||||||||
| Provision for income taxes | 145,731 | |||||||||||||||||||||||
| Interest expense | 199,284 | |||||||||||||||||||||||
| Equity income in unconsolidated investees, net | (156,792 | ) | ||||||||||||||||||||||
| Other non-operating items | 39,762 | |||||||||||||||||||||||
| Operating income (GAAP basis) | $ | 503,841 | $ | 89,003 | $ | (10,527 | ) | $ | (53,340 | ) | $ | (59,230 | ) | $ | 469,747 | |||||||||
| Workforce restructuring | 2,381 | — | — | — | — | 2,381 | ||||||||||||||||||
| Other transformation costs | 14,095 | — | — | — | — | 14,095 | ||||||||||||||||||
| Asset impairment charges | — | — | 16,187 | — | — | 16,187 | ||||||||||||||||||
| Adjusted operating income (non-GAAP basis) | 520,317 | 89,003 | 5,660 | (53,340 | ) | (59,230 | ) | 502,410 | ||||||||||||||||
| Depreciation | 35,953 | 15,764 | 745 | 8,679 | — | 61,141 | ||||||||||||||||||
| Adjusted amortization (non-GAAP basis) | 18,074 | 13,903 | 202 | — | — | 32,179 | ||||||||||||||||||
| Adjusted EBITDA (non-GAAP basis) | $ | 574,344 | $ | 118,670 | $ | 6,607 | $ | (44,661 | ) | $ | (59,230 | ) | $ | 595,730 | ||||||||||
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
||||||||
| Table No. 5 | ||||||||
|
"Free cash flow" is a non-GAAP liquidity measure used in addition to and in conjunction with results presented in accordance with GAAP. Free cash flow should not be relied upon to the exclusion of GAAP financial measures. |
||||||||
|
Thirteen weeks ended Sep. 27, 2015 |
Thirty-nine weeks ended Sep. 27, 2015 |
|||||||
| Net cash flow from operating activities | $ | 183,825 | $ | 479,233 | ||||
| Purchase of property, plant and equipment | (19,876 | ) | (74,897 | ) | ||||
| Voluntary pension employer contribution | — | 100,000 | ||||||
| Tax benefit for voluntary pension employer contribution | — | (37,200 | ) | |||||
| Free cash flow | $ | 163,949 | $ | 467,136 | ||||
|
TAX RATE CALCULATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
||||||||||||||||
| Table No. 6 | ||||||||||||||||
| The calculations of the company's effective tax rate on a GAAP and non-GAAP basis are below: | ||||||||||||||||
| GAAP | Non-GAAP | |||||||||||||||
|
Thirteen weeks ended Sep. 27, 2015 |
Thirteen weeks ended Sep. 28, 2014 |
Thirteen weeks ended Sep. 27, 2015 |
Thirteen weeks ended Sep. 28, 2014 |
|||||||||||||
| Income before taxes (per Table 3) | $ | 145,279 | $ | 101,906 | $ | 145,279 | $ | 123,734 | ||||||||
| Noncontrolling interests (per Table 1) | (17,487 | ) | (21,476 | ) | (17,487 | ) | (21,476 | ) | ||||||||
| Income before taxes attributable to Parent | $ | 127,792 | $ | 80,430 | $ | 127,792 | $ | 102,258 | ||||||||
| Provision for income taxes (per Table 3) | $ | 37,178 | $ | 29,782 | $ | 43,194 | $ | 34,079 | ||||||||
| Effective tax rate | 29.1 | % | 37.0 | % | 33.8 | % | 33.3 | % | ||||||||
| GAAP | Non-GAAP | |||||||||||||||
|
Thirty-nine weeks ended Sep. 27, 2015 |
Thirty-nine weeks ended Sep. 28, 2014 |
Thirty-nine weeks ended Sep. 27, 2015 |
Thirty-nine weeks ended Sep. 28, 2014 |
|||||||||||||
| Income before taxes (per Table 3) | $ | 358,389 | $ | 387,493 | $ | 373,138 | $ | 317,524 | ||||||||
| Noncontrolling interests (per Table 1) | (47,700 | ) | (49,351 | ) | (47,700 | ) | (49,351 | ) | ||||||||
| Income before taxes attributable to Parent | $ | 310,689 | $ | 338,142 | $ | 325,438 | $ | 268,173 | ||||||||
| Provision for income taxes (per Table 3) | $ | 119,157 | $ | 145,731 | 117,237 | $ | 92,995 | |||||||||
| Effective tax rate | 38.4 | % | 43.1 | % | 36.0 | % | 34.7 | % | ||||||||
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
|||||||||||||||||||||||
| Table No. 7 | |||||||||||||||||||||||
| A reconciliation of the company's operating data on an as reported basis to a pro forma basis is below: | |||||||||||||||||||||||
|
TEGNA
GAAP Cont Ops |
Pro Forma
Adjustment for Separation (1) |
Pro Forma
TEGNA Cont Ops |
Special Items (2) |
Acquisition and
Disposition Pro Forma Adjustments (3) |
TEGNA
Pro Forma Non GAAP |
||||||||||||||||||
| Thirteen weeks ended Mar. 30, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 619,887 | $ | 3,261 | $ | 623,148 | $ | — | $ | 123,522 | $ | 746,670 | |||||||||||
| Operating Expenses | 486,767 | (1,439 | ) | 485,328 | (9,756 | ) | 114,764 | 590,336 | |||||||||||||||
| Operating Income | 133,120 | 4,700 | 137,820 | 9,756 | 8,758 | 156,334 | |||||||||||||||||
| Depreciation | 19,863 | 89 | 19,952 | — | 2,958 | 22,910 | |||||||||||||||||
| Amortization | 14,231 | 372 | 14,603 | (4,480 | ) | 18,799 | 28,922 | ||||||||||||||||
| Adjusted EBITDA | $ | 167,214 | $ | 5,161 | $ | 172,375 | $ | 5,276 | $ | 30,515 | $ | 208,166 | |||||||||||
| Thirteen weeks ended Jun. 29, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 668,555 | $ | 3,389 | $ | 671,944 | $ | — | $ | 125,456 | $ | 797,400 | |||||||||||
| Operating Expenses | 515,932 | (1,502 | ) | 514,430 | (21,557 | ) | 116,128 | 609,001 | |||||||||||||||
| Operating Income | 152,623 | 4,891 | 157,514 | 21,557 | 9,328 | 188,399 | |||||||||||||||||
| Depreciation | 19,984 | 89 | 20,073 | — | 2,861 | 22,934 | |||||||||||||||||
| Amortization | 10,995 | 372 | 11,367 | — | 18,799 | 30,166 | |||||||||||||||||
| Adjusted EBITDA | $ | 183,602 | $ | 5,352 | $ | 188,954 | $ | 21,557 | $ | 30,988 | $ | 241,499 | |||||||||||
| Thirteen weeks ended Sept. 28, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 680,985 | $ | 3,480 | $ | 684,465 | $ | — | $ | 118,402 | $ | 802,867 | |||||||||||
| Operating Expenses | 496,981 | (1,775 | ) | 495,206 | (1,350 | ) | 107,497 | 601,353 | |||||||||||||||
| Operating Income | 184,004 | 5,255 | 189,259 | 1,350 | 10,905 | 201,514 | |||||||||||||||||
| Depreciation | 21,294 | (82 | ) | 21,212 | — | 2,780 | 23,992 | ||||||||||||||||
| Amortization | 11,433 | — | 11,433 | — | 18,164 | 29,597 | |||||||||||||||||
| Adjusted EBITDA | $ | 216,731 | $ | 5,173 | $ | 221,904 | $ | 1,350 | $ | 31,849 | $ | 255,103 | |||||||||||
| Thirteen weeks ended Dec. 28, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 904,886 | $ | 531 | $ | 905,417 | $ | — | $ | (7,487 | ) | $ | 897,930 | ||||||||||
| Operating Expenses | 674,317 | (675 | ) | 673,642 | (39,807 | ) | (5,805 | ) | 628,030 | ||||||||||||||
| Operating Income | 230,569 | 1,206 | 231,775 | 39,807 | (1,682 | ) | 269,900 | ||||||||||||||||
| Depreciation | 25,699 | (55 | ) | 25,644 | — | 28 | 25,672 | ||||||||||||||||
| Amortization | 29,312 | — | 29,312 | — | — | 29,312 | |||||||||||||||||
| Adjusted EBITDA | $ | 285,580 | $ | 1,151 | $ | 286,731 | $ | 39,807 | $ | (1,654 | ) | $ | 324,884 | ||||||||||
|
NON-GAAP FINANCIAL INFORMATION |
|||||||||||||||||||||||
|
TEGNA Inc. and Subsidiaries |
|||||||||||||||||||||||
|
Unaudited, in thousands of dollars |
|||||||||||||||||||||||
| Table No. 7 (continued) | |||||||||||||||||||||||
|
TEGNA
GAAP Cont Ops |
Pro Forma
Adjustment for Separation (1) |
Pro Forma
TEGNA Cont Ops |
Special Items (2) |
Acquisition and
Disposition Pro Forma Adjustments (3) |
TEGNA
Pro Forma Non GAAP |
||||||||||||||||||
| Thirteen weeks ended Mar. 29, 2015 | |||||||||||||||||||||||
| Operating Revenue | $ | 778,015 | $ | — | $ | 778,015 | $ | — | $ | — | $ | 778,015 | |||||||||||
| Operating Expenses | 607,411 | (925 | ) | 606,486 | 676 | 607,162 | |||||||||||||||||
| Operating Income | 170,604 | 925 | 171,529 | (676 | ) | — | 170,853 | ||||||||||||||||
| Depreciation | 24,487 | — | 24,487 | — | — | 24,487 | |||||||||||||||||
| Amortization | 28,688 | — | 28,688 | — | — | 28,688 | |||||||||||||||||
| Adjusted EBITDA | $ | 223,779 | $ | 925 | $ | 224,704 | $ | (676 | ) | $ | — | $ | 224,028 | ||||||||||
| Thirteen weeks ended Jun. 28, 2015 | |||||||||||||||||||||||
| Operating Revenue | $ | 816,136 | $ | — | $ | 816,136 | $ | — | $ | — | $ | 816,136 | |||||||||||
| Operating Expenses | 628,368 | (1,815 | ) |
|
$ | 626,553 | (13,973 | ) | — | 612,580 | |||||||||||||
| Operating Income | 187,768 | 1,815 |
|
189,583 | 13,973 | — | 203,556 | ||||||||||||||||
| Depreciation | 25,150 | — |
|
25,150 | — | — | 25,150 | ||||||||||||||||
| Amortization | 28,966 | — |
|
28,966 | — | — | 28,966 | ||||||||||||||||
| Adjusted EBITDA | $ | 241,884 | $ | 1,815 | $ | 243,699 | $ | 13,973 | $ | — | $ | 257,672 | |||||||||||
(1) Represents adjustments related to office space leasing and information technology arrangements between TEGNA and new Gannett under transition service agreements.
(2) Special items include workforce restructuring, other transformation costs and asset impairment charges.
(3) The pro forma adjustments include the acquisitions of Cars.com and London Broadcasting Company and disposal of Gannett Healthcare Group as if these transactions had occurred at the beginning of 2014.
|
NON-GAAP FINANCIAL INFORMATION
TEGNA Inc. and Subsidiaries Unaudited, in thousands of dollars |
|||||||||||||||||||||||
| Table No. 8 | |||||||||||||||||||||||
| The company's operating data on a pro forma basis is below: | |||||||||||||||||||||||
|
TEGNA
Media |
TEGNA
Digital |
TEGNA
Other |
Corporate | Unallocated (a) |
TEGNA
Pro Forma Non GAAP |
||||||||||||||||||
| Thirteen weeks ended Mar. 30, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 394,480 | $ | 305,726 | $ | 46,464 | $ | — | $ | — | $ | 746,670 | |||||||||||
| Operating Expense | 227,507 | 280,886 | 51,600 | 17,367 | 12,976 | 590,336 | |||||||||||||||||
| Operating Income | 166,973 | 24,840 | (5,136 | ) | (17,367 | ) | (12,976 | ) | 156,334 | ||||||||||||||
| Depreciation | 12,430 | 7,077 | 370 | 3,033 | — | 22,910 | |||||||||||||||||
| Amortization | 5,742 | 23,079 | 101 | — | — | 28,922 | |||||||||||||||||
| Adjusted EBITDA | $ | 185,145 | $ | 54,996 | $ | (4,665 | ) | $ | (14,334 | ) | $ | (12,976 | ) | $ | 208,166 | ||||||||
| Thirteen weeks ended Jun. 29, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 410,764 | $ | 323,153 | $ | 63,483 | $ | — | $ | — | $ | 797,400 | |||||||||||
| Operating Expense | 234,069 | 287,172 | 57,836 | 17,754 | 12,170 | 609,001 | |||||||||||||||||
| Operating Income | 176,695 | 35,981 | 5,647 | (17,754 | ) | (12,170 | ) | 188,399 | |||||||||||||||
| Depreciation | 12,360 | 7,426 | 245 | 2,903 | — | 22,934 | |||||||||||||||||
| Amortization | 5,884 | 24,181 | 101 | — | — | 30,166 | |||||||||||||||||
| Adjusted EBITDA | $ | 194,939 | $ | 67,588 | $ | 5,993 | $ | (14,851 | ) | $ | (12,170 | ) | $ | 241,499 | |||||||||
| Thirteen weeks ended Sept. 28, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 416,590 | $ | 333,488 | $ | 52,789 | $ | — | $ | — | $ | 802,867 | |||||||||||
| Operating Expense | 237,109 | 282,412 | 52,608 | 18,219 | 11,005 | 601,353 | |||||||||||||||||
| Operating Income | 179,481 | 51,076 | 181 | (18,219 | ) | (11,005 | ) | 201,514 | |||||||||||||||
| Depreciation | 12,684 | 8,187 | 253 | 2,868 | — | 23,992 | |||||||||||||||||
| Amortization | 6,448 | 23,149 | — | — | — | 29,597 | |||||||||||||||||
| Adjusted EBITDA | $ | 198,613 | $ | 82,412 | $ | 434 | $ | (15,351 | ) | $ | (11,005 | ) | $ | 255,103 | |||||||||
| Thirteen weeks ended Dec. 28, 2014 | |||||||||||||||||||||||
| Operating Revenue | $ | 494,831 | $ | 347,746 | $ | 55,353 | $ | — | $ | — | $ | 897,930 | |||||||||||
| Operating Expense | 246,344 | 281,957 | 53,308 | 17,801 | 28,620 | 628,030 | |||||||||||||||||
| Operating Income | 248,487 | 65,789 | 2,045 | (17,801 | ) | (28,620 | ) | 269,900 | |||||||||||||||
| Depreciation | 15,860 | 7,587 | 202 | 2,023 | — | 25,672 | |||||||||||||||||
| Amortization | 6,163 | 23,149 | — | — | — | 29,312 | |||||||||||||||||
| Adjusted EBITDA | $ | 270,510 | $ | 96,525 | $ | 2,247 | $ | (15,778 | ) | $ | (28,620 | ) | $ | 324,884 | |||||||||
|
(a) Unallocated expenses represent certain expenses that historically were allocated to the former Publishing Segment but that could not be allocated to discontinued operations because they were not clearly and specifically identifiable to the spun-off businesses, the accounting criteria for reclassification to discontinued operations. |
|||||||||||||||||||||||
| Table No. 8 (continued) | |||||||||||||||||||||||
|
TEGNA
Media |
TEGNA
Digital |
TEGNA
Other |
Corporate | Unallocated (a) |
TEGNA
Pro Forma Non GAAP |
||||||||||||||||||
| Thirteen weeks ended Mar. 29, 2015 | |||||||||||||||||||||||
| Operating Revenue | $ | 396,417 | $ | 335,075 | $ | 46,523 | $ | — | $ | — | $ | 778,015 | |||||||||||
| Operating Expense | 229,531 | 283,687 | 52,280 | 18,860 | 22,804 | 607,162 | |||||||||||||||||
| Operating Income | 166,886 | 51,388 | (5,757 | ) | (18,860 | ) | (22,804 | ) | 170,853 | ||||||||||||||
| Depreciation | 13,296 | 8,262 | 208 | 2,721 | — | 24,487 | |||||||||||||||||
| Amortization | 5,598 | 23,090 | — | — | — | 28,688 | |||||||||||||||||
| Adjusted EBITDA | $ | 185,780 | $ | 82,740 | $ | (5,549 | ) | $ | (16,139 | ) | $ | (22,804 | ) | $ | 224,028 | ||||||||
| Thirteen weeks ended Jun. 28, 2015 | |||||||||||||||||||||||
| Operating Revenue | $ | 417,049 | $ | 339,622 | $ | 59,465 | $ | — | $ | — | $ | 816,136 | |||||||||||
| Operating Expense | 236,262 | 273,820 | 56,636 | 19,018 | 26,844 | 612,580 | |||||||||||||||||
| Operating Income | 180,787 | 65,802 | 2,829 | (19,018 | ) | (26,844 | ) | 203,556 | |||||||||||||||
| Depreciation | 13,244 | 8,527 | 195 | 3,184 | — | 25,150 | |||||||||||||||||
| Amortization | 5,876 | 23,090 | — | — | — | 28,966 | |||||||||||||||||
| Adjusted EBITDA | $ | 199,907 | $ | 97,419 | $ | 3,024 | $ | (15,834 | ) | $ | (26,844 | ) | $ | 257,672 | |||||||||
|
(a) Unallocated expenses represent certain expenses that historically were allocated to the former Publishing Segment but that could not be allocated to discontinued operations because they were not clearly and specifically identifiable to the spun-off businesses, the accounting criteria for reclassification to discontinued operations. |
|||||||||||||||||||||||
