-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GhkX4Ivjzeb8dQy9ylj5q6qF/EkpHpmy64tRcxAuqwzR6qGX/YENMG9oLUI81O4U u06GmaZ+Ju4FbsGOy4RbDw== 0000950123-09-026701.txt : 20090729 0000950123-09-026701.hdr.sgml : 20090729 20090729090958 ACCESSION NUMBER: 0000950123-09-026701 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090729 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090729 DATE AS OF CHANGE: 20090729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MARTHA STEWART LIVING OMNIMEDIA INC CENTRAL INDEX KEY: 0001091801 STANDARD INDUSTRIAL CLASSIFICATION: PERIODICALS: PUBLISHING OR PUBLISHING AND PRINTING [2721] IRS NUMBER: 522187059 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-15395 FILM NUMBER: 09968784 BUSINESS ADDRESS: STREET 1: 20 WEST 43RD STREET CITY: NEW YORK STATE: NY ZIP: 10036 BUSINESS PHONE: 2128278000 MAIL ADDRESS: STREET 1: 20 WEST 43RD STREET CITY: NEW YORK STATE: NY ZIP: 10036 8-K 1 y78532e8vk.htm 8-K 8-K
Table of Contents

 
 
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: July 29, 2009
Date of earliest event reported: July 29, 2009
MARTHA STEWART LIVING OMNIMEDIA, INC.
(Exact name of registrant as specified in its charter)
         
Delaware
(State or other jurisdiction of
incorporation)
  001-15395
(Commission File Number)
  52-2187059
(IRS Employer Identification
Number)
         
11 West 42nd Street
New York, NY
      10036
(Zip Code)
(Address of principal executive
offices)
       
(212) 827-8000
Registrant’s telephone number, including area code
Not applicable
(Former name or former address, if changed since last report)
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 (see General Instruction A.2. below):
o     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition.
Item 9.01 Financial Statements and Exhibits.
SIGNATURES
EXHIBIT INDEX
EX-99.1


Table of Contents

Item 2.02 Results of Operations and Financial Condition.
On July 29, 2009, Martha Stewart Living Omnimedia, Inc. (the “Company”) announced via press release its preliminary results of operations for its quarter ended June 30, 2009. A copy of the press release is attached as Exhibit 99.1 hereto. The information contained in this report shall be treated as furnished and not filed for purposes of the Securities Exchange Act of 1934, as amended.
Item 9.01 Financial Statements and Exhibits.
             
(d)   Exhibit   Description
         
 
    99.1     Press release dated July 29, 2009 by the Company, reporting its preliminary results of operations for the quarter ended June 30, 2009 (furnished and not filed herewith as described in Item 2.02).

 


Table of Contents

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
         
  MARTHA STEWART LIVING
OMNIMEDIA, INC.

 
 
Date: July 29, 2009  By:   /s/ Kelli Turner    
    Kelli Turner, Chief Financial Officer   
       

 


Table of Contents

         
EXHIBIT INDEX
     
Exhibit   Description
         
99.1
  Press release dated July 29, 2009 by the Company, reporting its preliminary results of operations for the quarter ended June 30, 2009 (furnished and not filed herewith as described in Item 2.02).

 

EX-99.1 2 y78532exv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
Martha Stewart Living Omnimedia Reports
Second Quarter 2009 Results
Robust Digital Ad Sales Growth Contributes Positively to the Quarter’s Results; Continued Consumer
Engagement Underscores Brand Strength
New York, New York — July 29, 2009 — Martha Stewart Living Omnimedia, Inc. (NYSE: MSO) today announced its results for the second quarter ended June 30, 2009. The Company reported revenue for the second quarter of $57.0 million, reflecting the challenging print advertising and retail sales environment. Results overall benefited from strong digital advertising growth, higher broadcasting profits and reduced corporate expenses.
Charles Koppelman, Executive Chairman and Principal Executive Officer, said, “MSLO is executing its business plan well in a tough economic environment. That is evidenced by 28% growth in Internet advertising revenue in the quarter compared to the same period last year as marketers respond to our popular online properties. Meanwhile, the operating efficiencies we have implemented over the past several quarters contributed to bottom line performance, as did higher profits from our Broadcasting segment. These factors helped to offset expected weakness in print advertising and lower merchandising revenue primarily due to the wind down of our Kmart relationship. Overall, we believe that MSLO is well-positioned with our core audiences. We look forward to demonstrating the growing power of our brands as the economy improves and as we position our Merchandising business for 2010 and beyond with new partners and new products.”
Robin Marino, President and Chief Executive Officer of Merchandising, stated: “Although Merchandising is not immune to the challenging retail environment, we continue to execute on our diversification strategy. Earlier this week, we announced an agreement to create branded destination weddings as well as crafts classes and crafts camps at Sandals and Beaches resorts throughout the Caribbean. This initiative further extends our well-established and growing presence in the Weddings category. We’ve finalized the development of our Martha Stewart Clean products with The Hain Celestial Group and look forward to introducing these all-natural cleaning solutions in early 2010. Other than the expected lower revenue from Kmart, sales at Macy’s and other merchandising partnerships remained relatively resilient in a difficult economy.”
Second Quarter 2009 Summary
Revenues were $57.0 million in the second quarter of 2009, compared to $77.1 million in the second quarter of 2008. Lower revenues primarily reflect declines in magazine advertising revenue during a challenging period for the publishing industry, as well as lower merchandising revenues compared with the same period last year largely due to the winding down of our Kmart relationship.

 


 

The Company’s Internet and Broadcasting segments witnessed solid performance during the quarter.
Operating loss for the second quarter of 2009 was $(6.1) million, compared to operating income of $1.7 million for the second quarter of 2008. Included in the results is an impairment charge of $(5.5) million related to an equity investment. When the impairment charge recorded in the quarter is excluded, operating loss was $(0.6) million for the quarter.
Adjusted EBITDA for the second quarter of 2009 was $2.8 million, compared to $5.3 million in the prior year period. Cost savings initiatives implemented in prior periods helped offset lower revenue levels in the quarter.
Net loss per share was $(0.12) for the second quarter of 2009, compared to net income per share of $0.01 for the second quarter of 2008. Included in the results is an impairment charge of $(5.5) million or $(0.10) per share for the quarter related to an equity investment. When excluding the impairment charge recorded in the quarter, net loss per share was $(0.02) for the quarter.
Second Quarter 2009 Results by Segment
                 
    Three Months Ended, June 30  
    (unaudited, in thousands)  
    2009     2008  
REVENUES
               
Publishing
  $ 33,524     $ 46,265  
Broadcasting
    10,309       11,355  
Internet
    4,160       3,241  
Merchandising
    9,003       16,249  
 
           
Total Revenues
  $ 56,996     $ 77,110  
 
           
 
               
ADJUSTED EBITDA
               
Publishing
  $ 2,869     $ 8,043  
Broadcasting
    1,882       1,377  
Internet
    75       (1,385 )
Merchandising
    5,079       8,818  
Corporate
    (7,131 )     (11,561 )
 
           
Total Adjusted EBITDA
  $ 2,774     $ 5,292  
 
           

 


 

                 
    Three Months Ended, June 30  
    (unaudited, in thousands)  
    2009     2008  
OPERATING (LOSS)/INCOME
               
Publishing
  $ 2,995     $ 7,177  
Broadcasting
    1,678       855  
Internet
    (470 )     (1,968 )
Merchandising
    (691 )     8,418  
Corporate
    (9,614 )     (12,759 )
 
           
Total Operating (Loss)/Income
  $ (6,102 )   $ 1,723  
 
           
Publishing
Revenues in the second quarter of 2009 were $33.5 million, compared to $46.3 million in the prior year’s second quarter, due to a decline in advertising pages, timing of special issues and lower newsstand revenue.
Operating income was $3.0 million for the second quarter of 2009, compared to operating income of $7.2 million in the second quarter of 2008.
Adjusted EBITDA was $2.9 million in the second quarter of 2009, compared to adjusted EBITDA of $8.0 million in the prior year’s quarter.
Highlights
    Martha Stewart’s Cupcakes debuted in the No. 2 spot on The New York Times Best Seller List within days of publication; it also appeared on The Washington Post and Publishers Weekly Best Seller Lists.
 
    Emeril at the Grill: A Cookbook for All Seasons appeared on best-seller lists in The New York Times and The Washington Post.
Broadcasting
Revenues in the second quarter of 2009 were $10.3 million, compared to $11.4 million in the second quarter of 2008.
Operating income was $1.7 million for the second quarter of 2009, compared to operating income of $0.9 million in the second quarter of 2008.
Adjusted EBITDA was $1.9 million for the second quarter of 2009, up from $1.4 million in the prior year’s second quarter, due to lower production and staffing expenses in the quarter.

 


 

Highlights
 
    The Martha Stewart Show was nominated for four daytime Emmy Awards. The show’s fifth season gets underway on September 14.
 
    Production for the second season of Whatever, Martha! on Fine Living Network is nearly complete; the new season will premiere on September 23.
 
    Emeril Green began its second season on Discovery’s Planet Green network on April 20.
Internet
Revenues were $4.2 million in the second quarter of 2009, up from $3.2 million in the second quarter of 2008.
Operating loss was $(0.5) million in the second quarter of 2009, compared to $(2.0) million in the second quarter of 2008.
Adjusted EBITDA was $0.1 million in the second quarter of 2009, up from a loss of $(1.4) million in the second quarter of 2008, due to increased ad revenue coupled with continued expense management.
Highlights
    Digital advertising revenue increased 28% compared to the prior year’s quarter.
 
    Page views increased 59% over the prior year’s quarter.
 
    The recent launch of the “DIY Weddings Crafts Contest” in collaboration with Etsy.com generated the highest traffic day ever to our Weddings site and the highest level of engagement with 40 page views per visitor.
Merchandising
Revenues were $9.0 million for the second quarter of 2009, as compared to $16.2 million in the prior year’s second quarter. As expected, the 2009 second quarter results include lower royalty revenue from Kmart as the relationship continues to wind down. In addition, prior-year period results benefitted from revenue related to an Emeril Lagasse endorsement program as well as initial shipments of Martha Stewart Crafts products to support entry into Wal-Mart stores nationwide.
Operating loss was $(0.7) million for the second quarter of 2009, compared to operating income of $8.4 million in the second quarter of 2008. The decline reflects an impairment charge of $(5.5) million related to an equity investment.
Adjusted EBITDA was $5.1 million for the second quarter of 2009, compared to $8.8 million in the prior year’s second quarter.

 


 

Highlights
    The Martha Stewart Collection, exclusively at Macy’s, continues to demonstrate solid performance. Some of our top-selling categories in the quarter included cookware, enameled cast iron, bakeware, bath towels and moderate bedding.
 
    Development for Martha Stewart Clean, a 10-SKU line of all-natural cleaning products with The Hain Celestial Group was completed. The line is scheduled to launch in early 2010.
 
    Chef Emeril Lagasse’s updated collection of top-quality stainless steel cookware with All-Clad relaunched at Macy’s this month.
Corporate
Total Corporate expenses were $(9.6) million in the second quarter of 2009 down from $(12.8) million in the prior year’s quarter. Adjusted EBITDA loss was $(7.1) million in the second quarter of 2009, an improvement of 38% from $(11.6) million in the prior year’s quarter, reflecting the positive impact of the Company’s expense management actions. The second quarter of 2008 included $1.5 million in certain non-recurring costs.
The Company will host a conference call with analysts and investors on July 29th at 10:00 a.m. EDT that will be broadcast live over the Internet at www.marthastewart.com/ir.
Use of Non-GAAP Financial Information
In addition to using net income to assess the organization’s overall financial health, Company management uses net income before interest, taxes, depreciation, amortization, non-cash equity compensation and impairment charges (“adjusted EBITDA”), a non-GAAP financial measure, to evaluate the performance of our businesses on a real-time basis. Adjusted EBITDA is considered an important indicator of operational strength, is a direct component of the Company’s annual compensation program, and is a significant factor in helping our management determine how to allocate resources and capital. Adjusted EBITDA is used in addition to and in conjunction with results presented in accordance with GAAP. Management considers adjusted EBITDA to be a critical measure of operational health because it captures all of the revenue and ongoing operating expenses of our businesses without the influence of (i) interest charges, which result from our capital structure, not our ongoing business efforts, (ii) taxes, which relate to the overall organizational financial return, not that of any one business, (iii) the capital expenditure costs associated with depreciation and amortization, which are a function of historical decisions on infrastructure and capacity, (iv) the cost of non-cash equity compensation which, as a function of our stock price, can be highly variable, is not necessarily an indicator of current operating performance for any individual business unit, and is amortized over the appropriate period, and (v) non-cash impairment charges, which are impacted by macro-economic conditions and do not necessarily reflect operating performance.
Adjusted EBITDA provides a means to directly evaluate the ability of our business operations to generate returns on a real-time basis. We provide disclosure of adjusted EBITDA because we believe it is useful for investors to have means to assess our performance as we do. While adjusted EBITDA is a customized non-GAAP measure, it also provides a means to analyze value and compare our operating capabilities to

 


 

those of companies with which we compete, many of which have different compensation plans, depreciation and amortization costs, capital structures and tax burdens. But please note that our non-GAAP results may differ from similar measures used by other companies, even if similar terms are used to identify such measures.
A limitation of adjusted EBITDA is that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues for our overall organization. Management evaluates the costs of such tangible and intangible assets through other financial measures such as capital expenditures. Management also evaluates the cost of capitalized tangible and intangible assets by analyzing returns provided on the capital dollars deployed. A further limitation of adjusted EBITDA is that it does not include stock compensation expense related to our workforce. Adjusted EBITDA should be considered in addition to, and not as a substitute for, net income or other measures of financial performance reported in accordance with GAAP.
About Martha Stewart Living Omnimedia, Inc.
Martha Stewart Living Omnimedia, Inc. (MSLO) is a leading provider of original “how-to” information, inspiring and engaging consumers with unique lifestyle content and high-quality products. MSLO is organized into four business segments: Publishing, Broadcasting, Internet, and Merchandising. MSLO is listed on the New York Stock Exchange under the ticker symbol MSO.
Forward-Looking Statements
We have included in this press release certain “forward-looking statements,” as that term is defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements are not historical facts but instead represent only our current beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of our control. These statements include estimates of future financial performance, potential opportunities, expected product line expansions and additions, future acceptability of our content and our businesses and other statements that can be identified by terminology such as “may,” “will,” “should,” “could,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “potential” or “continue” or the negative of these terms or other comparable terminology. The Company’s actual results may differ materially from those projected in these statements, and factors that could cause such differences include: adverse reactions to publicity relating to Martha Stewart or Emeril Lagasse by consumers, advertisers and business partners; further downturns in national and/or local economies; shifts in our business strategies; a loss of the services of Ms. Stewart or Mr. Lagasse; a loss of the services of other key personnel; a further softening of the domestic advertising market; changes in consumer reading, purchasing and/or television viewing patterns; unanticipated increases in paper, postage or printing costs; operational or financial problems at any of our contractual business partners; the receptivity of consumers to our new product introductions; and changes in government regulations affecting the Company’s businesses.

 


 

Certain of these and other factors are discussed in more detail in the Company’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission, especially under the heading “Risk Factors,” which may be accessed through the SEC’s World Wide Web site at http://www.sec.gov. The Company is under no obligation to update any forward-looking statements after the date of this release.
CONTACT: Media — Elizabeth Estroff, SVP, Corporate Communications, +1-212-827-8281; or Investors - Katherine Nash, Director, Corporate Communications and Investor Relations, +1-212-827-8722, both for Martha Stewart Living Omnimedia, Inc.

 


 

HEADLINE
DLC DLD
Martha Stewart Living Omnimedia, Inc.
Consolidated Statements of Operations
Three Months Ended June 30,
(unaudited, in thousands, except per share amounts)
                 
    2009     2008  
REVENUES
               
Publishing
  $ 33,524     $ 46,265  
Broadcasting
    10,309       11,355  
Internet
    4,160       3,241  
Merchandising
    9,003       16,249  
 
           
Total revenues
    56,996       77,110  
 
           
 
               
OPERATING COSTS AND EXPENSES
               
Production, distribution and editorial
    29,311       36,720  
Selling and promotion
    13,556       18,051  
General and administrative
    12,584       19,093  
Depreciation and amortization
    2,147       1,523  
Impairment charge
    5,500        
 
           
Total operating costs and expenses
    63,098       75,387  
 
           
OPERATING (LOSS) / INCOME
    (6,102 )     1,723  
OTHER INCOME / (EXPENSE)
               
Interest (expense) / income, net
    (81 )     56  
Income / (loss) on equity securities
    209       (1,131 )
Loss in equity interest
          (214 )
 
           
Total other income / (expense)
    128       (1,289 )
(LOSS) / INCOME BEFORE INCOME TAXES
    (5,974 )     434  
Income tax provision
    (400 )     (106 )
NET (LOSS) / INCOME
  $ (6,374 )   $ 328  
 
           
(LOSS) / EARNINGS PER SHARE — BASIC AND DILUTED
               
Net (loss) / income
  $ (0.12 )   $ 0.01  
 
           
 
               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
               
Basic
    53,820       53,476  
Diluted
    53,820       55,588  

 


 

Martha Stewart Living Omnimedia, Inc.
Consolidated Statements of Operations
Six Months Ended June 30,
(unaudited, in thousands, except per share amounts)
                 
    2009     2008  
REVENUES
               
Publishing
  $ 61,885     $ 87,057  
Broadcasting
    20,823       21,916  
Internet
    6,782       6,655  
Merchandising
    17,936       29,315  
 
           
Total revenues
    107,426       144,943  
 
           
OPERATING COSTS AND EXPENSES
               
Production, distribution and editorial
    57,480       72,756  
Selling and promotion
    28,337       36,765  
General and administrative
    26,698       35,355  
Depreciation and amortization
    3,899       2,879  
Impairment charge
    12,600        
 
           
Total operating costs and expenses
    129,014       147,755  
 
           
OPERATING LOSS
    (21,588 )     (2,812 )
 
               
OTHER (EXPENSE) / INCOME
               
Interest (expense) / income, net
    (89 )     539  
Loss on equity securities
    (547 )     (1,131 )
Loss in equity interest
    (236 )     (214 )
 
           
Total other expense
    (872 )     (806 )
 
               
LOSS BEFORE INCOME TAXES
    (22,460 )     (3,618 )
 
               
Income tax provision
    (758 )     (288 )
 
               
NET LOSS
  $ (23,218 )   $ (3,906 )
 
           
 
               
LOSS PER SHARE — BASIC AND DILUTED
               
Net Loss
  $ (0.43 )   $ (0.07 )
 
           
 
               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
               
Basic and diluted
    53,793       53,087  

 


 

Martha Stewart Living Omnimedia, Inc.
Consolidated Balance Sheets
(in thousands, except per share amounts)
                 
    June 30,        
    2009     December 31,  
    (unaudited)     2008  
ASSETS
               
CURRENT ASSETS
               
Cash and cash equivalents
  $ 44,947     $ 50,204  
Short-term investments
    8,851       9,915  
Accounts receivable, net
    37,163       52,500  
Inventory
    4,838       6,053  
Deferred television production costs
    4,351       4,076  
Income taxes receivable
    40       40  
Other current assets
    6,781       3,712  
 
           
Total current assets
    106,971       126,500  
 
           
 
               
PROPERTY, PLANT AND EQUIPMENT, net
    11,825       14,422  
GOODWILL AND OTHER INTANGIBLE ASSETS, net
    93,306       93,312  
OTHER NONCURRENT ASSETS, net
    13,931       27,051  
 
           
Total assets
  $ 226,033     $ 261,285  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts payable and accrued liabilities
  $ 18,441     $ 27,877  
Accrued payroll and related costs
    4,735       7,525  
Income taxes payable
    75       142  
Current portion of deferred subscription income
    19,451       22,597  
Current portion of other deferred revenue
    19,644       7,582  
Current portion loan payable
    1,000        
 
           
Total current liabilities
    63,346       65,723  
 
           
 
               
DEFERRED SUBSCRIPTION REVENUE
    5,844       6,874  
OTHER DEFERRED REVENUE
    4,421       13,334  
LOAN PAYABLE
    16,500       19,500  
DEFERRED INCOME TAX LIABILITY
    2,509       1,854  
OTHER NONCURRENT LIABILITIES
    3,067       3,005  
 
           
Total liabilities
    95,687       110,290  
 
           
 
               
COMMITMENTS AND CONTINGENCIES
               
 
               
SHAREHOLDERS’ EQUITY
               
Class A common stock, $0.01 par value, 350,000 shares authorized: 28,039 and 28,204 shares outstanding in 2009 and 2008, respectively
    280       282  
Class B common stock, $0.01 par value, 150,000 shares authorized: 26,690 shares outstanding in 2009 and 2008
    267       267  
Capital in excess of par value
    285,657       283,248  
Accumulated deficit
    (155,245 )     (132,027 )
Accumulated other comprehensive income
    162        
 
           
 
    131,121       151,770  
 
           
Less class A treasury stock - 59 shares at cost
    (775 )     (775 )
 
           
Total shareholders’ equity
    130,346       150,995  
 
           
Total liabilities and shareholders’ equity
  $ 226,033     $ 261,285  
 
           

 


 

Martha Stewart Living Omnimedia, Inc.
Supplemental Disclosures Regarding Non-GAAP Financial Information
Three Months Ended June 30,
(unaudited, in thousands)
The following table presents segment and consolidated financial information, including a reconciliation of operating income/(loss), a GAAP measure, and adjusted EBITDA, a non-GAAP measure. In order to reconcile adjusted EBITDA to operating income, depreciation and amortization, non-cash equity compensation, and non-cash impairment charges are added back to operating income/(loss).
                 
    2009     2008  
 
               
ADJUSTED EBITDA
               
Publishing
  $ 2,869     $ 8,043  
Broadcasting
    1,882       1,377  
Internet
    75       (1,385 )
Merchandising
    5,079       8,818  
Corporate
    (7,131 )     (11,561 )
 
           
Adjusted EBITDA
    2,774       5,292  
 
           
 
               
NON-CASH EQUITY COMPENSATION
               
Publishing
    (183 )     773  
Broadcasting
    136       222  
Internet
    28       91  
Merchandising
    253       375  
Corporate
    995       585  
 
           
Total Non-Cash Equity Compensation
    1,229       2,046  
 
           
 
               
DEPRECIATION AND AMORTIZATION
               
Publishing
    57       93  
Broadcasting
    68       300  
Internet
    517       492  
Merchandising
    17       25  
Corporate
    1,488       613  
 
           
Total Depreciation and Amortization
    2,147       1,523  
 
           
 
               
IMPAIRMENT ON MERCHANDISING EQUITY INVESTMENT
    5,500       --  
 
           
 
               
OPERATING (LOSS) / INCOME
               
Publishing
    2,995       7,177  
Broadcasting
    1,678       855  
Internet
    (470 )     (1,968 )
Merchandising
    (691 )     8,418  
Corporate
    (9,614 )     (12,759 )
 
           
Total Operating (Loss) / Income
    (6,102 )     1,723  
 
           
 
               
OTHER INCOME / (EXPENSE)
               
Interest (expense) / income, net
    (81 )     56  
Income / (loss) on equity securities
    209       (1,131 )
Loss in equity interest
    --       (214 )
 
           
Total other income / (expense)
    128       (1,289 )
(LOSS) / INCOME BEFORE INCOME TAXES
    (5,974 )     434  
Income tax provision
    (400 )     (106 )
 
           
 
               
NET (LOSS) / INCOME
  $ (6,374 )   $ 328  
 
           

 


 

Martha Stewart Living Omnimedia, Inc.
Supplemental Disclosures Regarding Non-GAAP Financial Information
Six Months Ended June 30,
(unaudited, in thousands)
The following table presents segment and consolidated financial information, including a reconciliation of operating income/(loss), a GAAP measure, and adjusted EBITDA, a non-GAAP measure. In order to reconcile adjusted EBITDA to operating income, depreciation and amortization, non-cash equity compensation, and non-cash impairment charges are added back to operating income/(loss).
                 
    2009     2008  
 
               
ADJUSTED EBITDA
               
Publishing
  $ 1,506     $ 10,450  
Broadcasting
    2,913       1,899  
Internet
    (1,464 )     (3,195 )
Merchandising
    10,578       15,799  
Corporate
    (15,761 )     (20,905 )
 
           
Adjusted EBITDA
    (2,228 )     4,048  
 
           
 
               
NON-CASH EQUITY COMPENSATION
               
Publishing
    253       1,423  
Broadcasting
    264       460  
Internet
    69       151  
Merchandising
    409       736  
Corporate
    1,866       1,211  
 
           
Total Non-Cash Equity Compensation
    2,861       3,981  
 
           
 
               
DEPRECIATION AND AMORTIZATION
               
Publishing
    131       192  
Broadcasting
    138       410  
Internet
    969       870  
Merchandising
    35       49  
Corporate
    2,626       1,358  
 
           
Total Depreciation and Amortization
    3,899       2,879  
 
           
 
               
IMPAIRMENT ON MERCHANDISING EQUITY INVESTMENT
    12,600        
 
           
OPERATING (LOSS) / INCOME
               
Publishing
    1,122       8,835  
Broadcasting
    2,511       1,029  
Internet
    (2,502 )     (4,216 )
Merchandising
    (2,466 )     15,014  
Corporate
    (20,253 )     (23,474 )
 
           
Total Operating Loss
    (21,588 )     (2,812 )
 
           
 
               
OTHER (EXPENSE) / INCOME
               
Interest (expense) / income, net
    (89 )     539  
Loss on equity securities
    (547 )     (1,131 )
Loss in equity interest
    (236 )     (214 )
 
           
Total other expense
    (872 )     (806 )
 
               
LOSS BEFORE INCOME TAXES
    (22,460 )     (3,618 )
Income tax provision
    (758 )     (288 )
 
           
 
               
NET LOSS
  $ (23,218 )   $ (3,906 )
 
           
CONTACT:

 

-----END PRIVACY-ENHANCED MESSAGE-----