8k

News Release

Tuesday, October 11, 2005

Gannett Co., Inc. Reports Third Quarter Results

McLEAN, VA - Gannett Co., Inc. (NYSE: GCI) reported today that 2005 third quarter earnings from operations per diluted share were $1.14 including income from discontinued operations of 1 cent per diluted share. Diluted earnings per share from continuing operations, on a GAAP (generally accepted accounting principles) basis were $1.13 for the third quarter compared to $1.16 in the third quarter of 2004.

During the quarter, the company completed an exchange of assets with Knight Ridder, Inc. in which Knight Ridder received from Gannett The (Boise) Idaho Statesman, and two newspapers in the state of Washington: The (Olympia) Olympian, and The Bellingham Herald. In return, Gannett received the Tallahassee (FL) Democrat and cash consideration. This exchange was accounted for as a sale of discontinued operations and a purchase of the Tallahassee newspaper. Operating results for the third quarter and year-to-date exclude contributions from the former Gannett properties which have been reclassified to income from discontinued operations. Income from discontinued operations totaled $3.6 million in the quarter or 1 cent per diluted share and $14.6 million or 6 cents per diluted share year-to-date. The exchange also resulted in a third quarter after-tax gain of $18.8 million or 8 cents per diluted share which is also included in discontinued operations. Therefore, diluted earnings per share, including both the income and the gain from discontinued operations, were $1.22 for the quarter.

In addition, the company and MediaNews Group announced the reorganization of the Detroit Newspaper Agency during the quarter. As part of the transaction, Knight Ridder sold its newspaper interests in Detroit to Gannett and MediaNews Group and the two newspaper publishers formed the Detroit Newspaper Partnership, L.P. MediaNews Group acquired The Detroit News from Gannett and Gannett acquired the Detroit Free Press. Beginning August 1, 2005, Detroit's results have been fully consolidated in the financial statements of Gannett along with a minority interest charge for MediaNews Group's interest. Prior to that date, the results from the company's 50 percent interest in Detroit had been reported in other operating revenue.

Diluted earnings per share for the first nine months of 2005, including the income and the gain from discontinued operations were $3.62 per diluted share. Diluted earnings per share from continuing operations totaled $3.49 versus $3.41 for the same interval in 2004.

CONTINUING OPERATIONS

Operating revenues rose 4.1 percent to $1.86 billion in the third quarter reflecting the full consolidation of Detroit newspaper operations beginning on August 1, 2005. If Gannett had owned the same complement of properties for the full quarters in 2005 and 2004, revenues from continuing operations would have declined almost 1 percent. Operating expenses for the quarter rose 8.0 percent. This increase was principally the result of the full consolidation of the Detroit newspaper operations. On a pro forma basis, operating expenses rose approximately 1.4 percent. Operating cash flow (defined as operating income plus depreciation and amortization) was $540.9 million in the quarter versus $563.4 million in the year-ago quarter. Net income was $274.6 million in the quarter compared with $304.8 million in the third quarter of 2004.

For the first nine months of 2005, operating revenues increased 3.7 percent to $5.54 billion. If Gannett had owned the same complement of properties for the full nine month period in 2005 and 2004, revenues from continuing operations would have increased 1.3 percent. Net income was $868.0 million compared with $923.4 million for the nine month interval in 2004.

Average diluted shares outstanding in the third quarter totaled 244,013,000 compared with 263,804,000 in 2004's third quarter. Approximately 3.6 million shares were repurchased during the quarter.

Commenting on the company's results, Craig A. Dubow, President and CEO, said: "In the third quarter of last year, the company benefited from over $50 million of Summer Olympics and politically-related advertising. The absence of these events combined with softer ad demand in the auto category unfavorably impacted our broadcasting segment results. Our domestic newspapers posted solid revenue gains driven by classified advertising demand, particularly employment and real estate. However, our UK operations continue to be challenged by the slowing UK economy resulting in lower ad demand. Higher newsprint expense and higher interest costs also tempered our results in the quarter. Looking ahead, the fourth quarter will also be affected by comparisons to the almost $50 million of politically-related ad demand from last year's fall elections and a continuing soft advertising outlook in the UK."

NEWSPAPERS

Newspaper results in the quarter and year-to-date include Tallahassee (acquired August 29, 2005), 100 percent of the Detroit Newspaper Partnership (established August 2005), PointRoll, Inc. (acquired in June 2005), Hometown Communications (acquired in March 2005) and NurseWeek (acquired in February 2004).

Total newspaper segment operating revenues were $1.70 billion for the quarter, a 7.1 percent increase year-over-year. Assuming Gannett had owned the same group of properties in both the third quarter of 2005 and 2004, advertising revenues would have risen 1.1 percent. On the same basis, classified advertising advanced 1.4 percent; local advertising revenues rose 1.3 percent while national revenues were flat. Total newspaper segment operating cash flow, which includes USA TODAY and our UK properties, was up 3.2 percent to $484.3 million, versus $469.3 million in the same quarter of 2004.

Total newspaper segment operating expenses increased 9.0 percent in the quarter due principally to the full consolidation of Detroit operations. Newsprint costs rose 7.7 percent substantially due to the inclusion of 100 percent of the Detroit operations. Assuming Gannett had owned the same group of newspaper properties for all of the third quarter of 2005 and 2004, newspaper operating expenses would have risen 1.7 percent.

At USA TODAY, advertising revenues declined 2.7 percent in the third quarter reflecting the absence of Summer Olympics-related ad demand. Paid advertising pages totaled 981 compared with 1,082 in 2004's third quarter, a 9.3 percent decline. For the year-to-date, USA TODAY's advertising revenues were slightly ahead of last year and paid pages totaled 3,273 compared with 3,448 for the same period in 2004.

BROADCASTING

Broadcasting segment results in the quarter and year-to-date include Captivate Network, Inc., (acquired in April 2004). In the third quarter, broadcasting revenues declined 19.3 percent to $166.4 million from $206.2 million in the year-ago quarter. The decline reflects the absence of over $50 million of Summer Olympics and politically-related advertising demand that benefited results for the third quarter of 2004. Broadcasting operating cash flow was $69.0 million compared to $106.6 million in the corresponding interval in 2004. Broadcasting segment operating expenses fell 1.9 percent for the quarter.

Excluding Captivate, television revenues declined 20.1 percent and operating expenses were 2.6 percent lower.

NON-OPERATING ITEMS

Interest expense was $55.0 million in the quarter versus $35.8 million in the third quarter of 2004, reflecting both higher short term interest rates and higher debt balances related to share repurchase activity and acquisitions. Other non-operating expense primarily reflects non-operating charges for minority interest and Internet investments, in part offset by investment income.

At the end of the quarter, Gannett had more than 100 domestic publishing Web sites, including USATODAY.com, one of the most popular newspaper sites on the Web. The company also had Web sites in all of its 19 television markets. In September, Gannett's consolidated domestic Internet audience share totaled 21.4 million unique visitors reaching approximately 14 percent of the Internet audience according to Nielsen//NetRatings. Newsquest is also an Internet leader in the United Kingdom where its network Web sites attracted 120 million monthly page impressions from approximately 11 million unique users in the third quarter.

*	*	*

All references in this release and attachments to "operating cash flow" are to a non-GAAP financial measure. Management believes that use of this measure allows investors and management to analyze and compare the company's performance in a more meaningful and consistent manner. A reconciliation of these non-GAAP amounts to the company's consolidated statements of income is presented on an attachment.

As previously announced, the company will hold an earnings conference call at 10:00 a.m. EDT today. The call can be accessed via a live Webcast through the Investor Relations section of the company's Web site, www.gannett.com, or listen-only conference lines, by dialing 1-800-967-7134 (in the U.S.) and 719-457-2625 (outside the U.S.) at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 8363664. Replay of the conference call will be available about two hours after the live call. To access the replay, dial 1-888-203-1112 (in the U.S.) and 719-457-0820 (outside the U.S.). The confirmation code for the replay is 8363664. Materials related to the call will be available through the Investor Relations section of the company's Web site Wednesday morning.

Gannett Co., Inc. is a leading international news and information company that publishes 99 daily newspapers in the USA, including USA TODAY, the nation's largest-selling daily newspaper. The company also owns more than 900 non-daily publications in the USA and USA WEEKEND, a weekly newspaper magazine. Gannett subsidiary Newsquest is the United Kingdom's second largest regional newspaper company. Newsquest publishes more than 300 titles, including 17 daily newspapers, and a network of prize-winning Web sites. Gannett also operates 21 television stations in the United States and is an Internet leader with sites sponsored by its TV stations and newspapers including USATODAY.com, one of the most popular news sites on the Web.

Certain statements in this press release may be forward looking in nature or "forward looking statements" as defined in the Private Securities Litigation Reform Act of 1995. The forward looking statements contained in this press release are subject to a number of risks, trends and uncertainties that could cause actual performance to differ materially from these forward looking statements. A number of those risks, trends and uncertainties are discussed in the company's SEC reports, including the company's annual report on Form 10-K and quarterly reports on Form 10-Q. Any forward looking statements in this press release should be evaluated in light of these important risk factors.

Gannett is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this press release by wire services, Internet service providers or other media.

For investor inquiries, contact:

Jeff Heinz

Director, Investor Relations

703-854-6917

jheinz@gannett.com

For media inquiries, contact:

Tara Connell

Vice President of Corporate Communications

703-854-6049

tjconnel@gannett.com

#	#	#

CONSOLIDATED STATEMENTS OF INCOME Gannett Co., Inc. and Subsidiaries Unaudited, in thousands of dollars (except per share amounts) Thirteen weeks ended % Inc Sept. 25,2005 Sept. 26,2004 (Dec) Net Operating Revenues: Newspaper advertising $ 1,274,323 $ 1,184,820 7.6 Newspaper circulation 316,242 299,764 5.5 Broadcasting 166,358 206,170 (19.3) Other 107,980 100,868 7.1 ------------- ------------- ------ Total 1,864,903 1,791,622 4.1 ------------- ------------- ------ Operating Expenses: Cost of sales and operating expenses, exclusive of depreciation 1,020,307 941,178 8.4 Selling, general and administrative expenses, exclusive of depreciation 303,651 287,008 5.8 Depreciation 60,954 56,951 7.0 Amortization of intangible assets 6,783 2,972 128.2 ------------- ------------- ------ Total 1,391,695 1,288,109 8.0 ------------- ------------- ------ Operating income 473,208 503,513 (6.0) ------------- ------------- ------ Non-operating income (expense): Interest expense (54,993) (35,771) 53.7 Other (5,700) (6,496) (12.3) ------------- ------------- ------ Total (60,693) (42,267) 43.6 ------------- ------------- ------ Income before income taxes 412,515 461,246 (10.6) Provision for income taxes 137,900 156,400 (11.8) ------------- ------------- ------ Income from continuing operations $ 274,615 $ 304,846 (9.9) ------------- ------------- ------ Discontinued Operations: Income from the operation of discontinued operations, net of tax 3,639 5,363 (32.1) Gain on sale of newspaper businesses, net of tax 18,755 - *** ------------- ------------- ------ Net income $ 297,009 $ 310,209 (4.3) ============= ============= ====== Earnings from continuing operations per share-basic $1.13 $1.17 (3.4) Earnings from discontinued operations: Discontinued operations per share-basic 0.01 0.02 (50.0) Gain on sale of newspaper businesses per share-basic 0.08 - *** ------------- ------------- ------ Net income per share-basic $1.22 $1.19 2.5 ============= ============= ====== Earnings from continuing operations per share-diluted $1.13 $1.16 (2.6) Earnings from discontinued operations: Discontinued operations per share-diluted 0.01 0.02 (50.0) Gain on sale of newspaper businesses per share-diluted 0.08 - *** ------------- ------------- ------ Net income per share-diluted $1.22 $1.18 3.4 ============= ============= ====== Dividends per share $0.29 $0.27 7.4 ============= ============= ====== Note: Beginning August 1, 2005, Newspaper publishing results (revenues and expenses) reflect 100% of Detroit newspaper operations. Prior to that date, the company's 50% interest in Detroit's operating income was reflected in Other revenues. CONSOLIDATED STATEMENTS OF INCOME Gannett Co., Inc. and Subsidiaries Unaudited, in thousands of dollars (except per share amounts) Thirty-nine weeks ended % Inc Sept. 25, 2005 Sept. 26, 2004 (Dec) Net Operating Revenues: Newspaper advertising $ 3,767,007 $ 3,556,536 5.9 Newspaper circulation 935,281 908,922 2.9 Broadcasting 528,803 588,148 (10.1) Other 312,894 293,543 6.6 ------------- ------------- ------ Total 5,543,985 5,347,149 3.7 ------------- ------------- ------ Operating Expenses: Cost of sales and operating expenses, exclusive of depreciation 2,972,037 2,805,100 6.0 Selling, general and administrative expenses, exclusive of depreciation 895,705 851,003 5.3 Depreciation 190,555 173,535 9.8 Amortization of intangible assets 15,284 8,310 83.9 ------------- ------------- ------ Total 4,073,581 3,837,948 6.1 ------------- ------------- ------ Operating income 1,470,404 1,509,201 (2.6) ------------- ------------- ------ Non-operating income (expense): Interest expense (148,355) (99,604) 48.9 Other (19,659) (10,653) 84.5 ------------- ------------- ------ Total (168,014) (110,257) 52.4 ------------- ------------- ------ Income before income taxes 1,302,390 1,398,944 (6.9) Provision for income taxes 434,400 475,500 (8.6) ------------- ------------- ------ Income from continuing operations $ 867,990 $ 923,444 (6.0) ------------- ------------- ------ Discontinued Operations: Income from the operation of discontinued operations, net of tax 14,644 15,605 (6.2) Gain on sale of newspaper businesses, net of tax 18,755 - *** ------------- ------------- ------ Net income $ 901,389 $ 939,049 (4.0) ============= ============= ====== Earnings from continuing operations per share-basic $3.51 $3.45 1.7 Earnings from discontinued operations: Discontinued operations per share-basic 0.06 0.06 0.0 Gain on sale of newspaper businesses per share-basic 0.08 - *** ------------- ------------- ------ Net income per share-basic $3.65 $3.51 4.0 ============= ============= ====== Earnings from continuing operations per share-diluted $3.49 $3.41 2.3 Earnings from discontinued operations: Discontinued operations per share-diluted 0.06 0.06 0.0 Gain on sale of newspaper businesses per share-diluted 0.08 - *** ------------- ------------- ------ Net income per share-diluted $3.62 $3.47 4.3 ============= ============= ====== Dividends per share $0.83 $0.77 7.8 ============= ============= ====== Note: Beginning August 1, 2005, Newspaper publishing results (revenues and expenses) reflect 100% of Detroit newspaper operations. Prior to that date, the company's 50% interest in Detroit's operating income was reflected in Other revenues. BUSINESS SEGMENT INFORMATION Gannett Co., Inc. and Subsidiaries Excluding discontinued operations Unaudited, in thousands of dollars Thirteen weeks ended % Inc Sept. 25, 2005 Sept. 26, 2004 (Dec) Net Operating Revenues: Newspaper publishing $ 1,698,545 $ 1,585,452 7.1 Broadcasting 166,358 206,170 (19.3) ------------- ------------- ------ Total $ 1,864,903 $ 1,791,622 4.1 ============= ============= ====== Operating Income (net of depreciation and amortization): Newspaper publishing $ 428,614 $ 420,876 1.8 Broadcasting 61,281 99,030 (38.1) Corporate (16,687) (16,393) (1.8) ------------- ------------- ------ Total $ 473,208 $ 503,513 (6.0) ============= ============= ====== Depreciation and Amortization: Newspaper publishing $ 55,638 $ 48,445 14.8 Broadcasting 7,755 7,540 2.9 Corporate 4,344 3,938 10.3 ------------- ------------- ------ Total $ 67,737 $ 59,923 13.0 ============= ============= ====== Operating Cash Flow: Newspaper publishing $ 484,252 $ 469,321 3.2 Broadcasting 69,036 106,570 (35.2) Corporate (12,343) (12,455) 0.9 ------------- ------------- ------ Total $ 540,945 $ 563,436 (4.0) ============= ============= ====== Broadcasting includes results from the company's 21 television stations and Captivate Network, Inc. Captivate is a national news and entertainment network which delivers programming and full motion video advertising through wireless digital video screens in elevators of premier office towers. Captivate was acquired in early April 2004. Operating Cash Flow represents operating income for each of the company's business segments plus related depreciation and amortization expense. See attachment for reconciliation of amounts to the Consolidated Statements of Income. Note: Beginning August 1, 2005, Newspaper publishing results (revenues and expenses) reflect 100% of Detroit newspaper operations. Prior to that date, the company's 50% interest in Detroit's operating income was reflected in Other revenues.

BUSINESS SEGMENT INFORMATION Gannett Co., Inc. and Subsidiaries Excluding discontinued operations Unaudited, in thousands of dollars Thirty-nine weeks ended % Inc Sept. 25, 2005 Sept. 26, 2004 (Dec) Net Operating Revenues: Newspaper publishing $ 5,015,182 $ 4,759,001 5.4 Broadcasting 528,803 588,148 (10.1) ------------- ------------- ------ Total $ 5,543,985 $ 5,347,149 3.7 ============= ============= ====== Operating Income (net of depreciation and amortization): Newspaper publishing $ 1,310,441 $ 1,283,617 2.1 Broadcasting 210,704 275,479 (23.5) Corporate (50,741) (49,895) (1.7) ------------- ------------- ------ Total $ 1,470,404 $ 1,509,201 (2.6) ============= ============= ====== Depreciation and Amortization: Newspaper publishing $ 170,208 $ 148,059 15.0 Broadcasting 23,399 21,971 6.5 Corporate 12,232 11,815 3.5 ------------- ------------- ------ Total $ 205,839 $ 181,845 13.2 ============= ============= ====== Operating Cash Flow: Newspaper publishing $ 1,480,649 $ 1,431,676 3.4 Broadcasting 234,103 297,450 (21.3) Corporate (38,509) (38,080) (1.1) ------------- ------------- ------ Total $ 1,676,243 $ 1,691,046 (0.9) ============= ============= ====== Broadcasting includes results from the company's 21 television stations and Captivate Network, Inc. Captivate is a national news and entertainment network which delivers programming and full motion video advertising through wireless digital video screens in elevators of premier office towers. Captivate was acquired in early April 2004. Operating Cash Flow represents operating income for each of the company's business segments plus related depreciation and amortization expense. See attachment for reconciliation of amounts to the Consolidated Statements of Income. Note: Beginning August 1, 2005, Newspaper publishing results (revenues and expenses) reflect 100% of Detroit newspaper operations. Prior to that date, the company's 50% interest in Detroit's operating income was reflected in Newspaper publishing revenues. NON-GAAP FINANCIAL INFORMATION Gannett Co., Inc. and Subsidiaries Unaudited, in thousands of dollars "Operating Cash Flow", a non-GAAP measure, is defined as operating income plus depreciation and amortization of intangible assets. Management believes that the use of this measure allows investors and management to measure, analyze and compare the cash resources generated from its business segment operations in a meaningful and consistent manner. The focus on operating cash flow is appropriate given the consistent and generally predictable strength of cash flow generation by newspaper and television operations, and the short period of time it takes to convert new orders to cash. A reconciliation of these non-GAAP amounts to the company's operating income, which the company believes is the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's consolidated statements of income, follows: Thirteen weeks ended September 25, 2005 Newspaper Consolidated Publishing Broadcasting Corporate Total ---------- ---------- --------- ------------ Operating cash flow $ 484,252 $ 69,036 $ (12,343) $ 540,945 Less: Depreciation (49,026) (7,584) (4,344) (60,954) Amortization (6,612) (171) - (6,783) ---------- ---------- --------- ------------ Operating Income $ 428,614 $ 61,281 $ (16,687) $ 473,208 ========== ========== ========= ============ Thirteen weeks ended September 26, 2004 Newspaper Consolidated Publishing Broadcasting Corporate Total ---------- ---------- --------- ------------ Operating cash flow $ 469,321 $ 106,570 $ (12,455) $ 563,436 Less: Depreciation (45,786) (7,227) (3,938) (56,951) Amortization (2,659) (313) ( 2,972) ---------- ---------- --------- ------------ Operating Income $ 420,876 $ 99,030 $ (16,393) $ 503,513 ========== ========== ========= ============ Thirty-nine weeks ended September 25, 2005 Newspaper Consolidated Publishing Broadcasting Corporate Total ---------- ---------- --------- ------------ Operating cash flow $1,480,649 $ 234,103 $ (38,509) $ 1,676,243 Less: Depreciation (155,750) (22,573) (12,232) (190,555) Amortization (14,458) (826) - (15,284) ---------- ---------- --------- ------------ Operating Income $1,310,441 $ 210,704 $ (50,741) $ 1,470,404 ========== ========== ========= ============ Thirty-nine weeks ended September 26, 2004 Newspaper Consolidated Publishing Broadcasting Corporate Total ---------- ---------- --------- ------------ Operating cash flow $1,431,676 $ 297,450 $(38,080) $ 1,691,046 Less: Depreciation (140,062) (21,658) (11,815) (173,535) Amortization (7,997) (313) - (8,310) ---------- ---------- --------- ------------ Operating Income $1,283,617 $ 275,479 $(49,895) $ 1,509,201 ========== ========== ========= ============

GANNETT CO., INC. REVENUE & STATISTICAL SUMMARY Period 9 (Aug. 29, 2005 - Sep. 25, 2005) % 2005 2004 CHANGE CHANGE REVENUES: Advertising: Local $ 193,110,000 $ 190,043,000 $ 3,067,000 1.6 National 76,458,000 71,547,000 4,911,000 6.9 Classified 193,753,000 193,075,000 678,000 0.4 --------------- -------------- -------------- ---- Total Advertising $ 463,321,000 $ 454,665,000 $ 8,656,000 1.9 Circulation 107,742,000 108,901,000 (1,159,000) (1.1) Other revenue 40,671,000 35,509,000 5,162,000 14.5 Broadcasting 57,930,000 63,549,000 (5,619,000) (8.8) --------------- -------------- -------------- ---- Total Revenue $ 669,664,000 $ 662,624,000 $ 7,040,000 1.1 =============== ============== ============== ==== VOLUME: Newspaper Inches: Local 2,880,695 2,910,100 (29,405) (1.0) National 373,918 345,097 28,821 8.4 Classified 4,630,835 4,736,676 (105,841) 2.2) --------------- -------------- -------------- ---- Total ROP 7,885,448 7,991,873 (106,425) (1.3) =============== ============== ============== ==== Preprint Distribution (in thousands) 998,445 1,022,495 (24,050) (2.4) =============== ============== ============== ==== NET PAID CIRCULATION: Morning (w/USAT) 7,300,558 7,425,521 (124,963) (1.7) Evening 912,893 954,585 (41,692) (4.4) --------------- -------------- -------------- ---- Total Daily 8,213,451 8,380,106 (166,655) (2.0) =============== ============== ============== ==== Sunday 6,539,672 6,747,056 (207,384) (3.1) =============== ============== ============== ==== Year-to-Date through Sep. 25, 2005 % 2005 2004 CHANGE CHANGE REVENUES: Advertising: Local $ 1,676,453,000 $ 1,632,437,000 $ 44,016,000 2.7 National 622,510,000 616,089,000 6,421,000 1.0 Classified 1,683,625,000 1,629,003,000 54,622,000 3.4 --------------- -------------- -------------- ---- Total Advertising $ 3,982,588,000 $ 3,877,529,000 $ 105,059,000 2.7 Circulation 997,786,000 995,674,000 2,112,000 0.2 Other revenue 325,334,000 295,735,000 29,599,000 10.0 Television 528,803,000 590,807,000 (62,004,000) (10.5) --------------- -------------- -------------- ---- Total Revenue $ 5,834,511,000 $ 5,759,745,000 $ 74,766,000 1.3 =============== =============== ============== ==== VOLUME: Newspaper Inches: Local 26,688,573 27,237,528 (548,955) (2.0) National 3,121,456 3,261,561 (140,105) (4.3) Classified 44,313,073 44,960,035 (646,962) (1.4) --------------- -------------- -------------- ---- Total ROP 74,123,102 75,459,124 (1,336,022) (1.8) =============== ============== ============== ==== Preprint Distribution (in thousands) 9,129,550 8,942,734 186,816 2.1 =============== ============== ============== ==== NET PAID CIRCULATION: Morning (w/USAT) 7,228,620 7,400,587 (171,967) (2.3) Evening 927,560 967,861 (40,301) (4.2) --------------- -------------- -------------- ---- Total Daily 8,156,180 8,368,448 (212,268) (2.5) =============== ============== ============== ==== Sunday 6,590,348 6,802,691 (212,343) (3.1) =============== ============== ============== ==== Note: The above revenue amounts and statistics have been restated to include all companies presently owned, including the Tallahassee Democrat (acquired August 29, 2005), 100% of the Detroit Newspaper Partnership (established August 2005), Mint Magazine (acquired in July 2005), PointRoll, Inc. (acquired in June 2005), HomeTown Communications (acquired in late March 2005), Captivate (acquired in April 2004) and NurseWeek (acquired in February 2004). PointRoll is a marketing services company with a suite of media products that delivers enhanced online marketing opportunities for advertisers, agencies and online publishers. PointRoll is included above in Other revenue. The Tallahassee (FL) Democrat is published in the morning and has an average daily paid circulation of 52,000 (Sunday - 68,000). HomeTown is a community publishing company with one daily newspaper, 62 non-daily community newspapers, 24 community telephone directories and other specialty and niche publications. Captivate is a national news and entertainment network that delivers programming and full motion video advertising through wireless digital video screens in elevators of premier office towers. Captivate is included above in Broadcasting revenue. NurseWeek is a multimedia company with print publications focused on the recruitment, recognition and education of nurses. The revenue and statistical data related to the former Gannett owned newspapers in Bellingham (WA), Olympia (WA) and Boise (ID) has been excluded from all periods presented. Operating results from the company's newspaper in Tucson, which participates in a joint operating agency, are accounted for under the equity method of accounting and are reported as a single amount in other operating revenues. Advertising linage statistics from this newspaper are not included above, however, circulation volume statistics are included. Newsquest is a regional newspaper publisher in the United Kingdom with more than 300 titles, including paid and unpaid daily and non-daily products. Circulation volume statistics for Newsquest's 17 paid daily newspapers are included above. Circulation volume statistics for Sunday Herald are included above in the Sunday statistics. Circulation volume statistics for Newsquest's unpaid daily and non-daily publications are not reflected above. Advertising linage for Newsquest publications is not reflected above. Circulation volume statistics for Detroit Free Press, a morning newspaper, are reflected above. Circulation volume statistics for The Detroit News, an evening newspaper, are not reflected above. Circulation volume and advertising linage statistics for non-daily products, including NurseWeek and Clipper Magazine are not reflected above. GANNETT CO., INC. REVENUE & STATISTICAL SUMMARY 3rd Quarter (June 27, 2005 - Sep. 25, 2005) % 2005 2004 CHANGE CHANGE REVENUES: Advertising: Local $ 546,942,000 $ 540,125,000 $ 6,817,000 1.3 National 197,689,000 197,189,000 500,000 0.3 Classified 560,954,000 553,470,000 7,484,000 1.4 --------------- --------------- -------------- ---- Total Advertising $ 1,305,585,000 $ 1,290,784,000 $ 14,801,000 1.1 Circulation 326,558,000 328,114,000 (1,556,000) (0.5) Other revenue 111,057,000 102,167,000 8,890,000 8.7 Broadcasting 166,358,000 206,170,000 (39,812,000) (19.3) --------------- --------------- -------------- ---- Total Revenue $ 1,909,558,000 $ 1,927,235,000 $ (17,677,000) (0.9) =============== =============== ============== ==== VOLUME: Newspaper Inches: Local 8,656,586 8,867,311 (210,725) (2.4) National 1,010,576 990,590 19,986 2.0 Classified 14,916,091 15,292,326 (376,235) (2.5) --------------- --------------- -------------- ---- Total ROP 24,583,253 25,150,227 (566,974) (2.3) =============== =============== ============== ==== Preprint Distribution (in thousands) 2,958,761 2,986,153 (27,392) (0.9) =============== =============== ============== ==== NET PAID CIRCULATION: Morning (w/USAT) 7,073,780 7,246,661 (172,881) (2.4) Evening 903,675 944,428 (40,753) (4.3) --------------- --------------- -------------- ---- Total Daily 7,977,455 8,191,089 (213,634) (2.6) =============== =============== ============== ==== Sunday 6,431,929 6,653,253 (221,324) (3.3) =============== =============== ============== ==== Note: The above revenue amounts and statistics have been restated to include all companies presently owned, including the Tallahassee Democrat (acquired August 29, 2005), 100% of the Detroit Newspaper Partnership (established August 2005), Mint Magazine (acquired in July 2005), PointRoll, Inc. (acquired in June 2005), HomeTown Communications (acquired in late March 2005), Captivate (acquired in April 2004) and NurseWeek (acquired in February 2004). PointRoll is a marketing services company with a suite of media products that delivers enhanced online marketing opportunities for advertisers, agencies and online publishers. PointRoll is included above in Other revenue. The Tallahassee (FL) Democrat is published in the morning and has an average daily paid circulation of 52,000 (Sunday - 68,000). HomeTown is a community publishing company with one daily newspaper, 62 non-daily community newspapers, 24 community telephone directories and other specialty and niche publications. Captivate is a national news and entertainment network that delivers programming and full motion video advertising through wireless digital video screens in elevators of premier office towers. Captivate is included above in Broadcasting revenue. NurseWeek is a multimedia company with print publications focused on the recruitment, recognition and education of nurses. The revenue and statistical data related to the former Gannett owned newspapers in Bellingham (WA), Olympia (WA) and Boise (ID) has been excluded from all periods presented. Operating results from the company's newspaper in Tucson, which participates in a joint operating agency, are accounted for under the equity method of accounting and are reported as a single amount in other operating revenues. Advertising linage statistics from this newspaper are not included above, however, circulation volume statistics are included. Newsquest is a regional newspaper publisher in the United Kingdom with more than 300 titles, including paid and unpaid daily and non-daily products. Circulation volume statistics for Newsquest's 17 paid daily newspapers are included above. Circulation volume statistics for Sunday Herald are included above in the Sunday statistics. Circulation volume statistics for Newsquest's unpaid daily and non-daily publications are not reflected above. Advertising linage for Newsquest publications is not reflected above. Circulation volume statistics for Detroit Free Press, a morning newspaper, are reflected above. Circulation volume statistics for The Detroit News, an evening newspaper, are not reflected above. Circulation volume and advertising linage statistics for non-daily products, including NurseWeek and Clipper Magazine are not reflected above.

Gannett Online Internet Audience September 2005 Nielsen//NetRatings Home/Work Panel Combined Unique Visitors Percentage Reach of Per Month Internet Audience Gannett Online 21,358,000 14.3%


Delaware	1-6961	16-0442930
(State or Other Jurisdiction of Incorporation or Organization of Registrant)	(Commission File Number)	(I.R.S. Employer Identification No.)

7950 Jones Branch Drive, McLean, Virginia		22107-0910
(Address of principal executive offices)		(Zip Code)
	(703) 854-6000
	(Registrant's telephone number, including area code)

	Not Applicable
	(Former name or former address, if changed since last report.)

		Gannett Co., Inc.

Date: October 11, 2005	By:	/s/George R. Gavagan
		George R. Gavagan
		Vice President and Controller

Exhibit No.		Description

99.1		Gannett Co., Inc. Earnings Press Release dated October 11, 2005.
99.2		Gannett Co., Inc. Statistical Report Press Release dated October 11, 2005.