0001144204-17-052532.txt : 20171016 0001144204-17-052532.hdr.sgml : 20171016 20171016091352 ACCESSION NUMBER: 0001144204-17-052532 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20171016 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20171016 DATE AS OF CHANGE: 20171016 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MCCLATCHY CO CENTRAL INDEX KEY: 0001056087 STANDARD INDUSTRIAL CLASSIFICATION: NEWSPAPERS: PUBLISHING OR PUBLISHING & PRINTING [2711] IRS NUMBER: 522080478 STATE OF INCORPORATION: DE FISCAL YEAR END: 1225 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-38200 FILM NUMBER: 171137763 BUSINESS ADDRESS: STREET 1: LEGAL DEPARTMENT STREET 2: 2100 Q STREET CITY: SACRAMENTO STATE: CA ZIP: 95852 BUSINESS PHONE: 9163211846 MAIL ADDRESS: STREET 1: LEGAL DEPARTMENT STREET 2: 2100 Q STREET CITY: SACRAMENTO STATE: CA ZIP: 95816-6899 FORMER COMPANY: FORMER CONFORMED NAME: MNI NEWCO INC DATE OF NAME CHANGE: 19980218 8-K 1 tv476987_8k.htm FORM 8-K
 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report: October 16, 2017

 

The McClatchy Company

(Exact name of registrant as specified in its charter)

 

DELAWARE 1-9824 52-2080478
(state or other jurisdiction of
incorporation or organization)
(Commission File Number) (I.R.S. Employer
Identification No.)

 

2100 Q Street
Sacramento CA 95816
(Address of principal executive offices, zip code)

 

Registrant's telephone number, including area code (916) 321-1844

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)

¨   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

Item 2.02Results of Operations and Financial Condition.

 

On October 16, 2017, The McClatchy Company (the “Company”) issued a press release announcing financial results for the third quarter ended September 24, 2017. A copy of the press release is furnished as Exhibit 99.1 to this Current Report and is incorporated herein by reference.

 

The information furnished on this Form 8-K, including the exhibit attached, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01Financial Statements and Exhibits.

 

(d)Exhibits.

 

Exhibit No.Description

 

99.1The McClatchy Company earnings press release dated October 16, 2017, “McClatchy Reports Third Quarter 2017 Results”

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on behalf of the undersigned hereunto duly authorized.

 

October 16, 2017 The McClatchy Company
     
     
  By:  /s/ R. Elaine Lintecum  
    R. Elaine Lintecum
Vice President and Chief Financial Officer

 

 

 

 

EX-99.1 2 tv476987_ex99-1.htm EXHIBIT 99.1
 
Exhibit 99.1
 

McClatchy Reports Third Quarter 2017 Results



Reports Record Audience Growth

SACRAMENTO, Calif., Oct. 16, 2017 /PRNewswire/ --

  • Slowed decline in adjusted EBITDA by nearly two-thirds from first half of 2017
  • Repaid principal debt of $53.5 million in the quarter, $68.5 million year to date
  • Reported cash of $84.0 million at end of September
  • Achieved records in digital audience with product enhancements and major news events

McClatchy (NYSE American-MNI) recorded after-tax non-cash charges of $230.9 million in the third quarter of 2017, leading to a quarterly net loss of $238.9 million, or $31.28 per share. The non-cash charges relate almost solely to a non-cash deferred tax valuation allowance and, to a minor extent, after-tax non-cash impairments on newspaper mastheads and certain equity investments. The loss in the third quarter of 2016 was $9.8 million or $1.30 per share.

The company reported an adjusted net loss of $5.9 million, which excludes severance, impairments, the tax-valuation allowance, and certain other items in the third quarter of 2017. The quarterly results compare with an adjusted net loss of $2.1 million a year earlier.

Craig Forman, McClatchy's president and CEO, said, "We reported record audiences in the third quarter of 2017, reaching 89 million unique visitors in the month of September. Our progress in newsroom reinvention, technology improvements and our reporting on Hurricane Irma boosted our audience growth. And while hurricanes and other events posed challenges to our communities, our people, and our operations in the third quarter, we still dramatically reduced the rate of decline in our adjusted EBITDA -- down 7.7% excluding Hurricane Irma's full impact compared with a 21% decline in the first half. We remain resolute in moving toward stabilized operating results, reducing leverage and accelerating the pace and cadence of our digital transition."

Third Quarter Results

Total revenues in the third quarter of 2017 were $212.6 million, down 9.4% compared to the third quarter of 2016. The company estimates that in September, revenues (primarily ad revenues) from its East Coast operations were reduced by approximately $625,000 as a result of Hurricane Irma. Including the revenue impact due to Hurricane Irma, total revenues in the third quarter of 2017 would have been down 9.1% compared to the third quarter 2016.

Total advertising revenues were $115.3 million, down 13.4% in the third quarter of 2017 compared to the third quarter of 2016. The decline in advertising revenues continues to reflect the softness in traditional print advertising offset by improvements in digital-only advertising and, to a lesser extent, the improvements in direct marketing advertising.

Digital-only advertising revenues grew 8.2% in the third quarter of 2017, while total digital advertising revenues, which include digital-only advertising and digital advertising bundled as an up-sell with print advertising, declined 2.4% compared to the same quarter last year. Direct marketing declined 6.4% in the third quarter of 2017 compared to a decline of 14.5% in the same period last year. The improvement from the prior year is a result of the improved trends seen in the first half of the year continuing into the third quarter.

Audience revenues were $87.1 million, down 4.3% in the third quarter compared to the same period in 2016. Digital-only audience revenues were down 0.9%. The number of digital-only subscribers ended the quarter at 92,800, representing an increase of 15.6% from the third quarter of 2016 despite the loosening of paywalls in many of the company's East Coast markets in September to make our information widely accessible to non-subscribers as a public service during Hurricane Irma.

The month of September resulted in record total unique visitors of 89.3 million as visitors across the globe searched for news coverage on the hurricane's impact on the East Coast. The growth was also aided by the newsroom reinvention process that has created more digitally focused newsrooms across the company. Average total unique and local unique visitors to the company's online products were 78.3 million and 18.0 million, respectively, in the third quarter of 2017. These results represented growth of 23.3% in total unique visitors and 19.4% in local unique visitors in the third quarter of 2017 compared to the same quarter last year. Mobile users represented 62.8% of average total unique visitors in the third quarter of 2017 compared to 56.7% in the third quarter of 2016.

Revenues exclusive of print newspaper advertising accounted for 76.2% of total revenues in the third quarter of 2017, an increase from 72.0% in the third quarter of 2016.

Results in the third quarter of 2017 included the following items:

  • A non-cash valuation allowance on deferred taxes totaling $224.5 million in tax expense;
  • Non-cash impairment charges mainly attributable to the write-down of newspaper mastheads totaling $10.6 million ($6.4 million after-tax);
  • Gains on real estate transactions net of charges associated with relocations of certain operations netting to a gain of $5.5 million ($3.3 million after-tax);
  • Severance charges totaling $4.5 million ($2.7 million after-tax);
  • Losses on extinguishment of debt of $1.8 million ($1.2 million after-tax);
  • Costs associated with reorganizing sales and other operations totaling $1.0 million ($0.6 million after-tax);
  • Trust related litigation costs of $1.0 million ($0.7 million after-tax); and
  • Costs related to co-sourcing information technology operations and costs associated with Hurricane Irma totaling $0.3 million ($0.2 million after-tax).

Adjusted net loss, which excludes the items above, was $5.9 million and was $5.3 million factoring in lost revenues due to Hurricane Irma. Adjusted EBITDA was $34.6 million in the third quarter of 2017, down 9.3% compared to the third quarter last year, and was $35.2 million, down 7.7% factoring in lost revenues due to Hurricane Irma. Operating expenses and adjusted operating expenses, which exclude non-cash and certain other charges, were both down 9.4% in the third quarter of 2017 compared to the same quarter last year. (A discussion of our non-GAAP measures and the reconciliation to the comparable GAAP measures are provided below.)

Other Third Quarter Business and Recent Highlights

Real Estate Transactions:
As previously announced, in the third quarter the company completed the sale of The Kansas City Star's office building and land to 1729 Grand Boulevard, LLC. It also sold The Sacramento Bee's building and surrounding land to affiliates of Shopoff Advisors L.P. Together, the two transactions resulted in gross proceeds of $56.75 million. The Sacramento transaction is a sale-leaseback of the company's buildings and land with initial annual rent payments of $4.365 million over a 15-year term which began on September 6, 2017.

The sale and leaseback agreement for the Kansas City, Missouri production facility was terminated by the company in October of 2017. The company is evaluating whether to re-market the Kansas City production facility. The company entered into a non-binding letter of intent for its real property in Columbia, South Carolina.

The company expects its sale of The (Raleigh) News & Observer building and land, and its building and land in Merced, California to close in the fourth quarter of 2017, resulting in estimated gross proceeds of approximately $22.0 million.

Debt and Liquidity:
During the third quarter, the company repaid $53.5 million in debt including $16.9 million of 2017 unsecured bonds that matured on September 1, 2017 and $36.7 million of 9.0% secured bonds primarily through a privately negotiated transaction.

In accordance with requirements of the secured indenture, the company has also offered $40 million of the after-tax proceeds from the property transactions that closed in the third quarter to its secured bondholders of notes due in 2022 at par. The offer expires on October 19th.

Total principal debt at the end of the third quarter 2017 was $805.1 million and the debt securities with the nearest maturity are $439.7 million of notes due December 2022. The company finished the quarter with $84.0 million in cash, resulting in net debt of $721.1 million. In addition, the Company has a $65 million revolving line of credit available for liquidity.

The leverage ratio at the end of the third quarter under the company's credit agreement was 4.48 times cash flow (as defined) compared to a maximum leverage covenant of 6.0 times cash flow. The company expects to continue its de-leveraging strategies to further reduce this ratio in the coming quarter, including consideration of its refinancing options.

Other Business:
The company closed the sale of a majority of its interest in CareerBuilder early in the third quarter of 2017. The company's affiliate agreement with CareerBuilder was terminated upon the scheduled expiration date of July 31, 2017. In September, McClatchy entered into an agreement with Recruitology to provide employment services to customers in all markets. Digital-only employment advertising revenue grew 13.2% in the third quarter compared to 9.3% in the first half.

In the third quarter of 2017, the company recorded a non-cash provision for income taxes of $224.5 million to establish a valuation allowance against a majority of its net deferred income tax assets. The valuation allowance included a reserve on tax benefits taken in prior quarters of 2017 as well as a reserve on tax benefits recorded in prior years. During 2017, the company incurred three years of cumulative pre-tax book losses, inclusive of the loss on its sale of a majority of its ownership in CareerBuilder LLC in the third quarter of 2017, among other transactions. Under GAAP, three years of cumulative pre-tax book losses is typically viewed as objective evidence that limits the ability to consider other subjective evidence, such as projections for future growth and profitability. The Company generated taxable income in its tax returns for the past three fiscal years through the third quarter and has recognized its deductions. However, the company will likely continue to be in a three-year cumulative pre-tax book loss at the end of fiscal year 2017. The valuation allowance has no impact on the company's ability to utilize loss carryforwards or tax assets in the future, and is not a reflection of management's point of view about profitability of the business in the future. Further the amount of the valuation allowance could adjust in the future due to several factors, including but not limited to, objective evidence such as pre-tax book cumulative losses no longer being present.

First Nine Months Results of 2017

Total revenues for the first nine months of 2017 were $658.9 million, down 7.8% compared to the first nine months of 2016. Advertising revenues were $360.5 million, down 12.2% compared to the first nine months of last year. Softness in print advertising negatively impacted advertising revenues but was partially offset by growth in digital-only advertising revenue of 9.9% when compared to the first nine months of 2017.

Audience revenues were $268.5 million, down 1.4% compared to the first nine months of 2016 and digital-only audience revenues were up 5.6% over the same period. The growth in digital-only audience revenue is attributable to the increase in digital-only subscribers through promotional efforts and rate increases initiated in the first half of 2016.

The company reported a net loss for the first nine months of 2017 of $371.9 million, or $48.83 per share which included total non-cash after-tax impairment charges of $337.8 million that are described in adjusted net loss details presented below and are inclusive of the write-down of its CareerBuilder investment, mastheads, inventory, and the deferred tax valuation allowance as discussed above. Net loss for the first nine months of 2016 was $37.3 million or $4.77 a share.

Results for the first nine months of 2017 included the following items:

  • A non-cash valuation allowance on deferred taxes totaling $224.5 million in tax expense;
  • Non-cash impairment charges related to the write-down of the carrying value of our equity investment in CareerBuilder, other investments, and mastheads totaling $179.7 million ($112.1 million after-tax);
  • Severance charges totaling $13.9 million ($8.5 million after-tax);
  • Gains on real estate transaction offset by charges associated with relocations of certain operations, netting to a gain of $8.4 million ($5.2 million after-tax);
  • Losses on extinguishment of debt of $2.7 million ($1.7 million after-tax);
  • Costs associated with reorganizing sales and other operations totaling $2.2 million ($1.4 million after-tax);
  • A non-cash write-down of inventory totaling $2.0 million ($1.2 million after-tax);
  • Trust related litigation costs of $1.0 million ($0.7 million after-tax);
  • Costs related to co-sourcing information technology operations, costs associated with Hurricane Irma, and other miscellaneous acquisition-related costs totaling $0.7 million ($0.4 million after-tax); and
  • Net increase in taxes totaling $0.1 million for adjustments of certain deferred tax credits related to tax positions taken in prior years.

Adjusted net loss, which excludes the items above, was $26.5 million and was $25.8 million factoring in the lost revenues due to Hurricane Irma. Adjusted EBITDA was $93.2 million in the first nine months of 2017, down 17.1% compared to the same period last year, and was $93.8 million, down 16.5% factoring in the third quarter lost revenues due to Hurricane Irma. Operating expenses were down 9.0%, while adjusted operating expenses, which exclude non-cash and certain other charges, were down 6.1% in the first nine months of 2017 compared to the same period last year.

Outlook

For the last quarter of 2017, the company expects to grow digital-only advertising revenue, finishing the full year in the low double digit range.

Management believes that print advertising will continue to become a smaller portion of advertising and total revenue. Audience revenues are expected to be down in the low single-digit percentage range in the fourth quarter and full year compared to 2016 periods, in part as a result of loosening pay walls during various weather-related events this year.

Management remains committed to reducing operating expenses in the fourth quarter and expects adjusted operating expenses to be down in the mid to high-single digit percentage range as earlier efforts take hold in the fourth quarter. Strategies initiated in 2017 to continue its digital transformation and reduce legacy costs include, among others, moving to regional publishers, centralizing audience functions, consolidating production and other functions and reinventing our newsrooms to have a digital-first work flow. For the full year these actions will result in initial implementation costs in the range of $18 million to $20 million, which may include accelerated depreciation and certain other non-cash costs. This compares to similar upfront costs of approximately $40 million in 2016 to further its digital transformation and continue the reduction of legacy costs.

Management will maintain its focus on monetizing real estate assets in the fourth quarter of 2017. The proceeds achieved from the real estate transactions coupled with proceeds from other asset sales and cash from operations will likely be utilized to de-lever the company through debt reductions and for further investment in the business.

The company's consolidated statistical report, which summarizes revenue performance for the third quarter and first nine months of 2017, is attached.

Non-GAAP Operating Performance Measures

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included in this press release, the company has presented non-GAAP operating performance measures such as adjusted EBITDA, adjusted EBITDA margin, adjusted net income, and adjusted operating expenses. Adjusted EBITDA is defined as net income (loss) plus interest, taxes, depreciation and amortization, non-operating income and expenses, severance charges associated with changes in our operations, equity income in unconsolidated companies, net, non-cash stock compensation expense, non-cash and non-operating pension costs, and certain other charges as outlined in the non-GAAP reconciliation schedule accompanying this release. Adjusted EBITDA margin is defined as adjusted EBITDA divided by total net revenues. Adjusted net income is defined as net income (loss) excluding amounts for other asset impairments, impairment charges related to equity investments, gain on extinguishment of debt, severance charges, accelerated depreciation on equipment, real estate related charges, reversal of interest on tax items and certain discrete tax items, and certain other charges as outlined in the non-GAAP reconciliation schedule accompanying this release. The tax impact of these non-GAAP adjustments is calculated using the federal statutory rate of 35% plus the net state rate for the jurisdictions in which the subsidiaries file tax returns and ranges from 1.6% to 8.1%. Adjusted operating expenses is defined as operating expenses less non-cash charges, charges not directly related to operations, and unique or non-recurring transactions. These non-GAAP operating performance measures are reconciled to GAAP measures in the attached schedule. Management believes these non-GAAP measures, when read in conjunction with the company's GAAP financials, including the corresponding GAAP measures, provide useful information to investors by offering supplemental information that enables investors to:

  • make more meaningful period-to-period comparisons of the company's ongoing operating results. Management believes variances in the excluded line items are not reflective of the underlying business operations of the company or trends in the company's markets or industry;
  • better identify trends in the company's underlying business;
  • better understand how management plans and measures the company's underlying business;
  • more easily compare operating results to those of our peers; and
  • more directly compare the company's operating results against investor and analyst financial models. 

These non-GAAP operating performance measures should not be considered a substitute or an alternative to these computations calculated in accordance with and required by GAAP. Also, McClatchy's non-GAAP operating performance measures may not be comparable to similarly titled measures presented by other companies.

Conference Call Information

At noon Eastern time today, McClatchy will review its results in a conference call (877-278-1205, pass code 46060931) and webcast (www.mcclatchy.com). The webcast will be archived at McClatchy's website.

About McClatchy

McClatchy is a publisher of iconic brands such as the Miami Herald, The Kansas City Star, The Sacramento Bee, The Charlotte Observer, The (Raleigh) News & Observer, and the (Fort Worth) Star-Telegram. McClatchy operates 30 media companies in 14 states, providing each of its communities with high-quality news and advertising services in a wide array of digital and print formats. McClatchy is headquartered in Sacramento, Calif., and listed on the New York Stock Exchange American under the symbol MNI.

Additional Information

Statements in this press release regarding future financial and operating results, including our strategies for success and their effects, our real estate monetization efforts and the repurchase of outstanding notes, revenues, and management's efforts with respect to cost reduction efforts and efficiencies, cash expenses, revenues, adjusted EBITDA, debt levels, interest costs and creation of shareholder value as well as future opportunities for the company and any other statements about management's future expectations, beliefs, goals, plans or prospects constitute forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words "believes," "plans," "anticipates," "expects," "estimates" and similar expressions) should also be considered to be forward-looking statements. There are a number of important risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: McClatchy may not generate cash from operations, or otherwise, necessary to reduce debt or meet debt covenants as expected; we may not be successful in reducing debt whether through tenders offers, open market repurchase programs or other negotiated transactions; including sales of real estate properties may not close as anticipated or result in cash distributions in the amount or timing anticipated; McClatchy may not successfully implement audience strategies designed to increase audience revenues and may experience decreased audience volumes or subscriptions; McClatchy may experience diminished revenues from advertising; McClatchy may not achieve its expense reduction targets including efforts related to legacy expense initiatives or may do harm to its operations in attempting to achieve such targets; McClatchy's operations have been, and will likely continue to be, adversely affected by competition, including competition from internet publishing and advertising platforms; increases in the cost of newsprint; bankruptcies or financial strain of its major advertising customers; litigation or any potential litigation; geo-political uncertainties including the risk of war; changes in printing and distribution costs from anticipated levels, including changes in postal rates or agreements; changes in interest rates; changes in pension assets and liabilities; changes in factors that impact pension contribution requirements, including, without limitation, the value of the company-owned real property that McClatchy has contributed to its pension plan; increased consolidation among major retailers in our markets or other events depressing the level of advertising; our inability to negotiate and obtain favorable terms under collective bargaining agreements with unions; competitive action by other companies; an inability to fully implement and execute its share repurchase plan; and other factors, many of which are beyond our control; as well as the other risks detailed from time to time in the company's publicly filed documents, including the company's Annual Report on Form 10-K for the year ended Dec. 25, 2016, filed with the U.S. Securities and Exchange Commission. McClatchy disclaims any intention and assumes no obligation to update the forward-looking information contained in this release.

THE MCCLATCHY COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited; In thousands, except per share amounts)










Quarter Ended


Nine Months Ended


September 24,


September 25,


September 24,


September 25,


2017


2016


2017


2016

REVENUES - NET:








Advertising

$        115,331


$        133,212


$        360,459


$        410,368

Audience

87,142


91,022


268,473


272,163

Other

10,131


10,467


30,004


32,383


212,604


234,701


658,936


714,914

OPERATING EXPENSES:








Compensation

80,652


91,351


258,883


284,974

Newsprint, supplements and printing expenses

15,075


19,320


49,379


57,917

Depreciation and amortization

19,588


20,559


59,016


69,551

Other operating expenses

83,963


97,912


268,784


298,265

Other asset write-downs

8,715


330


10,672


330


207,993


229,472


646,734


711,037









OPERATING INCOME

4,611


5,229


12,202


3,877








-

NON-OPERATING (EXPENSES) INCOME:








Interest expense

(19,801)


(20,953)


(60,547)


(62,423)

Interest income

121


110


410


318

Equity income (loss) in unconsolidated companies, net

(600)


3,632


(696)


10,637

Impairments related to equity investments

(1,866)


-


(171,013)


(892)

Gain (loss) on extinguishment of debt, net

(1,831)


-


(2,700)


1,535

Retirement benefit expense

(3,328)


(3,694)


(9,983)


(11,082)

Other - net

23


(13)


106


20


(27,282)


(20,918)


(244,423)


(61,887)









Loss before income taxes

(22,671)


(15,689)


(232,221)


(58,010)

Income tax expense (benefit)

216,186


(5,885)


139,657


(20,731)

NET LOSS

$       (238,857)


$           (9,804)


$       (371,878)


$         (37,279)









Net loss per common share:








  Basic

$           (31.28)


$              (1.30)


$           (48.83)


$              (4.77)

  Diluted

$           (31.28)


$              (1.30)


$           (48.83)


$              (4.77)









Weighted average number of common shares used








to calculate basic and diluted earnings per share:








  Basic

7,637


7,614


7,616


7,809

  Diluted

7,637


7,614


7,616


7,809

THE McCLATCHY COMPANY

Reconciliation of GAAP Measures to Non-GAAP Amounts

(In thousands)


Reconciliation of Net Loss to Adjusted EBITDA











Quarters Ended


Nine Months Ended



September 24,


September 25,


September 24,


September 25,



2017


2016


2017


2016











NET LOSS

$     (238,857)


$          (9,804)


$     (371,878)


$       (37,279)











Income tax expense (benefit)

216,186


(5,885)


139,657


(20,731)


Interest expense

19,801


20,953


60,547


62,423


Depreciation and amortization

19,588


20,559


59,016


69,551











EBITDA

16,718


25,823


(112,658)


73,964











Severance charges

4,476


4,746


13,933


13,398


Non-cash stock compensation

325


348


1,786


2,105


Non-cash and non-operating retirement benefit expense 

3,328


3,694


9,983


11,082


Equity (income) loss in unconsolidated companies, net

600


(3,632)


696


(10,637)


Impairments related to equity investments

1,866


-


171,013


892


Other asset impairment charges

8,715


330


10,672


330


Other operating costs, net (1)

(3,147)


6,920


(4,454)


23,062


Other non-operating, net

1,687


(97)


2,184


(1,873)


Adjusted EBITDA

$         34,568


$         38,132


$         93,155


$       112,323











Adjusted EBITDA Margin

16.3%


16.2%


14.1%


15.7%











(1) Other operating costs, net, includes: Gain and loss on sale of land and relocation charges, net; Technology conversion costs related to co-sourcing a majority
of information technology operations; costs associated with reorganizing sales and other operations; trust related litigation, hurricane Irma costs, and net
acquisition costs. See the text of the press release for the detailed gross and net of tax contribution of each category. 










Reconciliation of Net Loss to Adjusted Net Loss










NET LOSS

$     (238,857)


$          (9,804)


$     (371,878)


$       (37,279)











Add back certain items:









  (Gain) loss on extinguishment of debt, net

1,831


-


2,700


(1,535)


  Other asset impairment charges

8,715


330


10,672


330


  Impairments related to equity investments

1,866


-


171,013


901


  Severance charges

4,476


4,746


13,933


13,398


  Accelerated depreciation on equipment 

-


293


-


6,935


  Other operating costs, net

(3,147)


6,920


(4,454)


23,062


  Certain discrete tax items

224,465


-


224,571


(897)


Less: Tax effect of adjustments

(5,256)


(4,626)


(73,022)


(16,429)


Adjusted net loss (2)

$          (5,907)


$          (2,141)


$       (26,465)


$       (11,514)











(2) The tax impact of these non-GAAP adjustments is calculated using the federal statutory rate of 35% plus the net state rate for the jurisdictions in which the
subsidiaries file tax returns and ranges from 1.6% to 8.1%.










Reconciliation of Operating Expenses to Adjusted Operating Expenses










OPERATING EXPENSES:

$       207,993


$       229,472


$       646,734


$       711,037


Add back:









  Depreciation and amortization

19,588


20,559


59,016


69,551


  Other asset impairment charges

8,715


330


10,672


330


  Severance charges and non-cash stock compensation

4,801


5,094


15,719


15,503


  Other operating costs, net

(3,147)


6,920


(4,454)


23,062


Adjusted operating expenses

$       178,036


$       196,569


$       565,781


$       602,591


The McClatchy Company

Consolidated Statistical Report

(In thousands, except for preprints)




















Quarter  3


Combined


Print


Digital



















Revenues:

2017


2016


% Change


2017


2016


% Change


2017


2016


% Change

  Advertising


















Retail

$53,367


$64,613


-17.4%


$31,518


$42,609


-26.0%


$21,849


$22,004


-0.7%

National

9,967


10,277


-3.0%


2,729


4,264


-36.0%


7,238


6,013


20.4%

Classified Total

29,137


33,844


-13.9%


16,139


18,750


-13.9%


12,997


15,094


-13.9%

Automotive

6,684


7,955


-16.0%


1,597


2,310


-30.9%


5,087


5,644


-9.9%

Real Estate

5,409


5,815


-7.0%


2,739


3,125


-12.4%


2,669


2,691


-0.8%

Employment

4,068


5,694


-28.6%


1,771


2,404


-26.3%


2,297


3,290


-30.2%

Other

12,976


14,380


-9.8%


10,032


10,911


-8.1%


2,944


3,468


-15.1%

Direct Marketing

22,738


24,282


-6.4%


22,738


24,282


-6.4%







Other Advertising

122


196


-37.8%


122


196


-37.8%







  Total Advertising

$115,331


$133,212


-13.4%


$73,246


$90,101


-18.7%


$42,084


$43,111


-2.4%



















  Memo:  Digital-only Advertising













$33,369


$30,828


8.2%



















  Audience

87,142


91,022


-4.3%


62,801


66,112


-5.0%


24,341


24,911


-2.3%

  Other

10,131


10,467


-3.2%













Total Revenues

$212,604


$234,701


-9.4%



































































Advertising Statistics for Dailies:


















Full Run ROP Linage







2,657.1


3,012.5


-11.8%

























Millions of Preprints Distributed







452.2


634.1


-28.7%











































Audience:


















Daily Average Total Circulation*







1,155.2


1,360.4


-15.1%







Sunday Average Total Circulation*







1,809.2


2,087.2


-13.3%







Average Monthly Unique Visitors













78,290.2


63,513.9


23.3%



















Columns may not add due to rounding




































*    Reflects total average circulation based upon number of days in the period. Does not reflect AAM reported figures.

The McClatchy Company

Consolidated Statistical Report

(In thousands, except for preprints)




















September  Year-to-Date


Combined


Print


Digital



















Revenues - Net:

2017


2016


% Change


2017


2016


% Change


2017


2016


% Change

  Advertising


















Retail

$168,295


$199,911


-15.8%


$103,667


$136,025


-23.8%


$64,628


$63,886


1.2%

National

28,693


30,659


-6.4%


9,164


13,942


-34.3%


19,529


16,717


16.8%

Classified Total

91,769


105,407


-12.9%


50,879


59,471


-14.4%


40,890


45,936


-11.0%

Automotive

20,488


24,581


-16.7%


5,053


7,639


-33.9%


15,435


16,942


-8.9%

Real Estate

16,601


18,559


-10.6%


8,643


10,355


-16.5%


7,958


8,204


-3.0%

Employment

13,776


18,383


-25.1%


5,910


8,237


-28.3%


7,867


10,146


-22.5%

Other

40,904


43,884


-6.8%


31,274


33,239


-5.9%


9,630


10,645


-9.5%

Direct Marketing

71,346


73,742


-3.2%


71,346


73,742


-3.2%







Other Advertising

356


649


-45.1%


356


649


-45.1%







  Total Advertising

$360,459


$410,368


-12.2%


$235,412


$283,829


-17.1%


$125,047


$126,539


-1.2%



















  Memo:  Digital-only Advertising













$95,972


$87,327


9.9%



















  Audience

268,473


272,163


-1.4%


194,541


197,065


-1.3%


73,931


75,098


-1.6%

  Other

30,004


32,383


-7.3%













Total Revenues

$658,936


$714,914


-7.8%



































































Advertising Statistics for Dailies:


















Full Run ROP Linage







7,966.1


9,211.2


-13.5%

























Millions of Preprints Distributed







1,440.3


1,855.8


-22.4%











































Audience:


















Daily Average Total Circulation*







1,301.8


1,482.0


-12.2%







Sunday Average Total Circulation*







1,951.9


2,212.6


-11.8%







Monthly Unique Visitors













71,136.0


58,430.5


21.7%



















Columns may not add due to rounding




































*    Reflects total average circulation based upon number of days in period. Does not reflect AAM reported figures.



CONTACT: Stephanie Zarate, Investor Relations Manager, 916-321-1931, szarate@mcclatchy.com

GRAPHIC 3 mcclatchy_logo.jpg GRAPHIC begin 644 mcclatchy_logo.jpg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end