0000950123-11-068113.txt : 20110726 0000950123-11-068113.hdr.sgml : 20110726 20110726090325 ACCESSION NUMBER: 0000950123-11-068113 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20110726 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20110726 DATE AS OF CHANGE: 20110726 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: 11986033 BUSINESS ADDRESS: STREET 1: 601 WEST 26TH STREET CITY: NEW YORK STATE: NY ZIP: 10001 BUSINESS PHONE: 2128278000 MAIL ADDRESS: STREET 1: 601 WEST 26TH STREET CITY: NEW YORK STATE: NY ZIP: 10001 8-K 1 c20384e8vk.htm FORM 8-K 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 (Date of earliest event reported): July 26, 2011 (July 26, 2011)
MARTHA STEWART LIVING OMNIMEDIA, INC.
(Exact name of registrant as specified in its charter)
         
Delaware   001-15395   52-2187059
         
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer Identification No.)
     
601 W. 26th Street
New York, NY
   
10001
     
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (212) 827-8000
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:
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))
 
 


 

Item 2.02 Results of Operations and Financial Condition.
On July 26, 2011, Martha Stewart Living Omnimedia, Inc. (the “Company”) announced via press release its preliminary results of operations for its quarter ended June 30, 2011. 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 26, 2011 by the Company, reporting its preliminary results of operations for the quarter ended June 30, 2011 (furnished and not filed herewith as described in Item 2.02).

 

 


 

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 26, 2011  By:   /s/ Peter Hurwitz    
    Executive Vice President and General Counsel   

 

 


 

EXHIBIT INDEX
         
Exhibit   Description
       
 
  99.1    
Press release dated July 26, 2011 by the Company, reporting its preliminary results of operations for the quarter ended June 30, 2011 (furnished and not filed herewith as described in Item 2.02).

 

 

EX-99.1 2 c20384exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
Martha Stewart Living Omnimedia Reports Second Quarter 2011 Results
— Merchandising Revenue Growth of 34% Excluding Onetime Gain
NEW YORK, July 26, 2011 /PRNewswire/ — Martha Stewart Living Omnimedia, Inc. (NYSE: MSO) today announced its results for the second quarter ended June 30, 2011. The Company reported revenue for the second quarter of $54.9 million.
Charles Koppelman, Executive Chairman and Principal Executive Officer, said: “Our second quarter results were led by continued momentum in our Merchandising business, which delivered 34% revenue growth and strong Adjusted EBITDA growth after excluding a favorable onetime gain in the prior year’s quarter. While we’re seeing choppiness across key categories in print advertising, we’re also seeing robust consumer engagement across our print and web properties. Subscription revenue remains strong, and digital ad revenue is up 5%, tracking continued growth in our Internet user metrics. Looking ahead we remain focused on improving performance across our businesses in the second half of this year.”
Lisa Gersh, who joined the Company in June as President and Chief Operating Officer, said: “In my first weeks since joining MSLO, I have enjoyed very productive engagement with our people, our partners and our senior management. I’m looking forward to working together with our teams as we leverage the foundation of our strong and valuable brands to produce profitable and sustainable revenue growth for MSLO.”
Second Quarter 2011 Summary
Revenues were $54.9 million in the second quarter of 2011, compared to $55.3 million in the second quarter of 2010. The second quarter of 2010 included a $2.2 million termination payment related to the 1-800-Flowers.com relationship which concluded in the quarter.
Adjusted EBITDA for the second quarter of 2011 was a loss of $(0.6) million, compared to a gain of $1.8 million in the prior year period.
Operating loss for the second quarter of 2011 was $(2.5) million, compared to $(0.8) million for the second quarter of 2010.
Basic and diluted net loss per share were both $(0.05) for the second quarter of 2011, compared to $(0.02) for the second quarter of 2010.

 

 


 

Second Quarter 2011 Results by Segment
                 
    Three Months Ended, June 30  
    (unaudited, in thousands)  
    2011     2010  
REVENUES
               
Publishing
  $ 34,141     $ 35,292  
Broadcasting
    7,801       8,190  
Merchandising
    12,918       11,817  
 
           
Total Revenues
  $ 54,860     $ 55,299  
 
           
 
               
ADJUSTED EBITDA
               
Publishing
  $ (1,596 )   $ 2,352  
Broadcasting
    (367 )     (1,342 )
Merchandising
    8,519       7,652  
Corporate
    (7,147 )     (6,843 )
 
           
Total Adjusted EBITDA
  $ (591 )   $ 1,819  
 
           
 
               
OPERATING (LOSS)/INCOME
               
Publishing
  $ (1,915 )   $ 1,887  
Broadcasting
    (482 )     (1,458 )
Merchandising
    8,782       7,329  
Corporate
    (8,871 )     (8,561 )
 
           
Total Operating Loss
  $ (2,486 )   $ (803 )
 
           
Publishing
As previously announced, results from our former Internet segment are now included in our Publishing segment for all periods presented.
Revenues in the second quarter of 2011 were $34.1 million, compared to $35.3 million in the prior year’s second quarter. The decrease reflects continued volatility in the print advertising market.
Adjusted EBITDA was a loss of $(1.6) million in the second quarter of 2011, compared to a $2.4 million gain in the prior year’s quarter due to increased production and editorial expenses and the timing of circulation expenses.
Operating loss was $(1.9) million for the second quarter of 2011, compared to a $1.9 million gain in the second quarter of 2010.
Highlights
    MSLO announced the extension of its long-standing relationship with Clarkson Potter/Publishers with a new agreement to publish 12 books through 2016; all titles are expected to be published simultaneously in print and digital formats.
 
    According to comScore Unified data, unique visitors across MSLO’s websites increased 32% and page views were up 26% over the prior year’s period.
 
    The Company launched two new apps for the iPad — Martha Stewart Cocktails and Whole Living Smoothies — and introduced a redesigned version of the popular Martha’s Everyday Food app for the iPhone and iPod touch.

 

 


 

Broadcasting
Revenues in the second quarter of 2011 were $7.8 million, compared to $8.2 million in the second quarter of 2010 as lower ad sales revenue and lower international license fees more than offset increases in license fees from new programming.
Adjusted EBITDA was a loss of $(0.4) million for the second quarter of 2011 compared to $(1.3) million in the prior year’s second quarter due primarily to savings in production and distribution costs associated with The Martha Stewart Show.
Operating loss was $(0.5) million for the second quarter of 2011, compared to $(1.5) million in the second quarter of 2010.
Highlights
    The Martha Stewart Show on Hallmark Channel was honored with Daytime Emmy Awards in two categories: Outstanding Lifestyle/Culinary Host and Outstanding Lifestyle Program.
 
    Production is currently underway or complete for 52 episodes of Emeril’s Table, a forthcoming daily series on Hallmark Channel, 48 new episodes of Mad Hungry with Lucinda Scala Quinn, 26 new episodes of Petkeeping with Marc Morrone, and 13 new episodes of Martha Bakes.
 
    Hallmark Channel premiered two new MSLO primetime specials, including the recent Martha Stewart Presents: Women with Vision and Martha Stewart Presents: Grilling Secrets of the Master Chefs.
Merchandising
Revenues were $12.9 million for the second quarter of 2011, an increase of 9% from $11.8 million in the prior year’s second quarter. The second quarter of 2010 included an additional $2.2 million in revenue received from the early termination of our agreement with 1-800-Flowers.com. Excluding that payment, revenue increased 34% year-over-year in the second quarter.
Adjusted EBITDA was $8.5 million for the second quarter of 2011, compared to $7.7 million in the prior year’s second quarter. Excluding the early termination payment, Adjusted EBITDA was up 55% year-over-year.
Operating income was $8.8 million for the second quarter of 2011, compared to operating income of $7.3 million in the second quarter of 2010.
Highlights
    The Martha Stewart Living line at The Home Depot demonstrated continued growth in the quarter, driven by strength in outdoor furniture and carpet, as well as the addition of a kitchen cabinetry program. The quarter also included the successful launch of specialty paint and project paint.
 
    The Martha Stewart Collection at Macy’s performed well and continues to be the No. 1 brand in the retailer’s home category, with double-digit increases over the prior year’s quarter, led by solid contributions in textiles, kitchen tools and tabletop.

 

 


 

    Martha Stewart Crafts benefited from solid performance at Michaels and expanded distribution, including the launch of a new party crafts line at Jo-Ann Fabrics and Crafts.
 
    Martha Stewart Pets fashion apparel for dogs continued to be a popular offering at PetSmart; a new line of cat products is expected to launch in early September.
 
    Emeril’s cookware line with All-Clad continued to perform well and distribution of his new cutlery line is expanding to such retailers as Macy’s, Dillard’s, and Bed Bath & Beyond; sales of the chef’s All-Clad cookware and T-Fal appliances were strong during a successful HSN appearance in May.
Corporate
Adjusted EBITDA was a loss of $(7.1) million in the second quarter of 2011 compared to a loss of $(6.8) million in the prior year’s quarter. Total Corporate expenses were $(8.9) million in the second quarter of 2011 compared to $(8.6) million in the prior year’s quarter.
The Company will host a conference call with analysts and investors on July 26th at 11:00 a.m. EDT that will be broadcast live over the Internet at www.marthastewart.com/ir, and an archived version will be available through August 9, 2011.
Use of Non-GAAP Financial Information
In addition to using net income to assess the organization’s overall financial health, Company management uses consolidated net income/(loss) before interest income or expense, taxes, depreciation and amortization, impairment, non-cash equity compensation expense and other expense (including loss on equity securities) (“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 various periods, (v) non-cash impairment charges, which are impacted by macro-economic conditions and do not necessarily reflect operating performance, and (vi) other income/(expense) which may include non-operational items.
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 the following business segments: Publishing, Broadcasting, 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, anticipated growth, and other statements that can be identified by terminology such as “may,” “will,” “should,” “could,” “position,” “expects,” “intends,” “plans,” “thinks,” “believes,” “estimates,” “potential,” “seem,” “counting” 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; the failure of national and/or local economies to improve or renewed deterioration of such 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 renewed softening of the domestic advertising market; changes in consumer reading, purchasing and/or television viewing patterns to which our offerings are unable to respond; 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; the inability to add to our partnerships or capitalize on existing partnerships; and changes in government regulations affecting the Company’s industries.
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 Reports 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.

 

 


 

Martha Stewart Living Omnimedia, Inc.
Consolidated Statements of Operations
Three Months Ended June 30,
(unaudited, in thousands, except per share amounts)
                 
    2011     2010  
REVENUES
               
Publishing
  $ 34,141     $ 35,292  
Broadcasting
    7,801       8,190  
Merchandising
    12,918       11,817  
 
           
Total revenues
    54,860       55,299  
 
           
 
               
OPERATING COSTS AND EXPENSES
               
Production, distribution and editorial
    30,510       29,124  
Selling and promotion
    13,029       13,479  
General and administrative
    12,883       12,559  
Depreciation and amortization
    924       940  
 
           
Total operating costs and expenses
    57,346       56,102  
 
           
OPERATING LOSS
    (2,486 )     (803 )
 
               
OTHER EXPENSE
               
Interest expense, net
    (14 )     (27 )
Loss on equity securities
    (14 )     (19 )
 
           
Total other expense
    (28 )     (46 )
 
               
LOSS BEFORE INCOME TAXES
    (2,514 )     (849 )
 
               
Income tax provision
    (424 )     (400 )
 
               
NET LOSS
  $ (2,938 )   $ (1,249 )
 
           
LOSS PER SHARE — BASIC AND DILUTED
               
Net loss
  $ (0.05 )   $ (0.02 )
 
           
 
               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
               
Basic and Diluted
    54,766       54,389  
 
               

 

 


 

Martha Stewart Living Omnimedia, Inc.
Consolidated Statements of Operations
Six Months Ended June 30,
(unaudited, in thousands, except per share amounts)
                 
    2011     2010  
REVENUES
               
Publishing
  $ 68,817     $ 66,627  
Broadcasting
    15,570       20,281  
Merchandising
    23,147       21,626  
 
           
Total revenues
    107,534       108,534  
 
           
 
               
OPERATING COSTS AND EXPENSES
               
Production, distribution and editorial
    61,718       56,653  
Selling and promotion
    27,320       28,086  
General and administrative
    25,839       25,905  
Depreciation and amortization
    1,920       2,062  
 
           
Total operating costs and expenses
    116,797       112,706  
 
           
OPERATING LOSS
    (9,263 )     (4,172 )
 
               
OTHER INCOME / (EXPENSE)
               
Interest expense, net
    (126 )     (108 )
Income / (loss) on equity securities
    205       (19 )
 
           
Total other income / (expense)
    79       (127 )
 
               
LOSS BEFORE INCOME TAXES
    (9,184 )     (4,299 )
 
               
Income tax provision
    (831 )     (814 )
 
               
NET LOSS
  $ (10,015 )   $ (5,113 )
 
           
LOSS PER SHARE — BASIC AND DILUTED
               
Net Loss
  $ (0.18 )   $ (0.09 )
 
           
 
               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
               
Basic and diluted
    54,741       54,360  

 

 


 

Martha Stewart Living Omnimedia, Inc.
Consolidated Balance Sheets
(in thousands, except per share amounts)
                 
    June 30,        
    2011     December 31,  
    (unaudited)     2010  
ASSETS
               
CURRENT ASSETS
               
Cash and cash equivalents
  $ 23,187     $ 23,204  
Short-term investments
    11,116       10,091  
Accounts receivable, net
    43,274       59,250  
Inventory
    6,147       5,309  
Deferred television production costs
    2,933       2,413  
Other current assets
    4,548       4,772  
 
           
Total current assets
    91,205       105,039  
 
           
 
               
PROPERTY, PLANT AND EQUIPMENT, net
    14,247       14,507  
GOODWILL, net
    45,107       45,107  
OTHER INTANGIBLE ASSETS, net
    46,541       46,547  
OTHER NONCURRENT ASSETS, net
    10,104       11,114  
 
           
Total assets
  $ 207,204     $ 222,314  
 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts payable and accrued liabilities
  $ 24,363     $ 30,062  
Accrued payroll and related costs
    6,162       6,541  
Current portion of deferred subscription revenue
    15,655       18,734  
Current portion of other deferred revenue
    4,928       4,732  
Current portion of loan payable
    1,500       1,500  
 
           
Total current liabilities
    52,608       61,569  
 
           
DEFERRED SUBSCRIPTION REVENUE
    4,351       4,529  
OTHER DEFERRED REVENUE
    4,965       1,413  
LOAN PAYABLE
    4,500       7,500  
DEFERRED INCOME TAX LIABILITY
    5,201       4,527  
OTHER NONCURRENT LIABILITIES
    3,961       3,743  
 
           
Total liabilities
    75,586       83,281  
 
           
 
               
COMMITMENTS AND CONTINGENCIES
               
SHAREHOLDERS’ EQUITY
               
Class A common stock, $0.01 par value, 350,000,000 shares authorized: 29,156,887 and 28,753,212 shares outstanding in 2011 and 2010, respectively
    292       288  
Class B common stock, $0.01 par value, 150,000,000 shares authorized: 25,984,625 and 26,317,960 shares outstanding in 2011 and 2010, respectively
    260       263  
Capital in excess of par value
    298,170       295,576  
Accumulated deficit
    (166,216 )     (156,201 )
Accumulated other comprehensive loss
    (113 )     (118 )
 
           
 
    132,393       139,808  
 
           
Less: class A treasury stock — 59,400 shares at cost
    (775 )     (775 )
 
           
Total shareholders’ equity
    131,618       139,033  
 
           
Total liabilities and shareholders’ equity
  $ 207,204     $ 222,314  
 
           

 

 


 

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).
                 
    2011     2010  
 
               
ADJUSTED EBITDA
               
Publishing
  $ (1,596 )   $ 2,352  
Broadcasting
    (367 )     (1,342 )
Merchandising
    8,519       7,652  
Corporate
    (7,147 )     (6,843 )
 
           
Adjusted EBITDA
    (591 )     1,819  
 
           
 
               
NON-CASH EQUITY COMPENSATION
               
Publishing
    188       231  
Broadcasting
    2       44  
Merchandising
    (271 )     312  
Corporate
    1,052       1,095  
 
           
Total Non-Cash Equity Compensation
    971       1,682  
 
           
 
               
DEPRECIATION AND AMORTIZATION
               
Publishing
    131       234  
Broadcasting
    113       72  
Merchandising
    8       11  
Corporate
    672       623  
 
           
Total Depreciation and Amortization
    924       940  
 
           
 
               
OPERATING (LOSS) / INCOME
               
Publishing
    (1,915 )     1,887  
Broadcasting
    (482 )     (1,458 )
Merchandising
    8,782       7,329  
Corporate
    (8,871 )     (8,561 )
 
           
Total Operating Loss
    (2,486 )     (803 )
 
           
 
               
OTHER EXPENSE
               
Interest expense, net
    (14 )     (27 )
Loss on equity securities
    (14 )     (19 )
 
           
Total other expense
    (28 )     (46 )
 
               
LOSS BEFORE INCOME TAXES
    (2,514 )     (849 )
 
               
Income tax provision
    (424 )     (400 )
 
           
 
               
NET LOSS
  $ (2,938 )   $ (1,249 )
 
           

 

 


 

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).
                 
    2011     2010  
 
               
ADJUSTED EBITDA
               
Publishing
  $ (3,088 )   $ 457  
Broadcasting
    (2,038 )     2,071  
Merchandising
    14,043       13,360  
Corporate
    (13,846 )     (14,528 )
 
           
Adjusted EBITDA
    (4,929 )     1,360  
 
           
 
               
NON-CASH EQUITY COMPENSATION
               
Publishing
    327       465  
Broadcasting
    26       215  
Merchandising
    11       685  
Corporate
    2,050       2,105  
 
           
Total Non-Cash Equity Compensation
    2,414       3,470  
 
           
 
               
DEPRECIATION AND AMORTIZATION
               
Publishing
    350       669  
Broadcasting
    231       136  
Merchandising
    15       22  
Corporate
    1,324       1,235  
 
           
Total Depreciation and Amortization
    1,920       2,062  
 
           
 
               
OPERATING (LOSS) / INCOME
               
Publishing
    (3,765 )     (677 )
Broadcasting
    (2,295 )     1,720  
Merchandising
    14,017       12,653  
Corporate
    (17,220 )     (17,868 )
 
           
Total Operating Loss
    (9,263 )     (4,172 )
 
           
 
               
OTHER INCOME / (EXPENSE)
               
Interest expense, net
    (126 )     (108 )
Income / (loss) on equity securities
    205       (19 )
 
           
Total other income / (expense)
    79       (127 )
 
               
LOSS BEFORE INCOME TAXES
    (9,184 )     (4,299 )
 
               
Income tax provision
    (831 )     (814 )
 
           
 
               
NET LOSS
  $ (10,015 )   $ (5,113 )
 
           
 
               
CONTACT: Katherine Nash, Corporate Communications and Investor Relations, Martha Stewart Living Omnimedia, Inc., +1-212-827-8722, knash@marthastewart.com