EX-99 2 exh99nr.htm EXHIBIT 99 NEWS RELEASE 2Q FY09 Meredith Corporation

Exhibit 99

 

MEREDITH REPORTS FISCAL 2009 SECOND QUARTER EARNINGS
Second quarter results were in-line with previously stated expectations

DES MOINES, IA, (January. 22, 2009) - Meredith Corporation (NYSE: MDP), the leading media and marketing company serving American women, today reported fiscal 2009 second quarter earnings per share of $0.28, including a special charge of $0.21. Excluding the special charge, Meredith's earnings per share were $0.49, in-line with stated expectations. Second quarter revenues were $366 million. This compares to fiscal 2008 second quarter earnings per share of $0.75, and revenues of $396 million.

Meredith recorded a special charge of $16 million ($10 million after tax) in the fiscal second quarter. The charge includes the cost of a companywide workforce reduction of approximately 250 employees; the closure of Country Home magazine, effective with the March 2009 issue; and the relocation of the creative functions of the ReadyMade brand and Parents.com to Des Moines. Additional information on the special charge is available in Tables 1 and 2, and in Meredith's press release dated January 8, 2009.

For the first six months of fiscal 2009, earnings per share were $0.69, including the special charge. Excluding the special charge, earnings per share were $0.90. Fiscal 2009 first-half revenues were $737 million. This compares to fiscal 2008 first-half earnings per share of $1.43, and revenues of $800 million.

"Advertising revenues across our businesses continue to be significantly impacted by the recession," said Meredith President and Chief Executive Officer Stephen M. Lacy. "However, certain revenue streams not tied to advertising are growing, particularly our integrated marketing, brand licensing and video production activities. Also, even in these difficult economic times, our connection to the consumer is rock solid and strengthening. We've seen notable gains in magazine readership and circulation response rates for many of our national brands, as well as marked improvement in news ratings at our local television stations."

Meredith continues to execute its performance improvement plan, which is focused on gaining market share, growing new revenue streams and practicing aggressive expense control. Excluding the special charge and despite higher paper prices, total Meredith operating expenses declined 2.6 percent in the second fiscal quarter, and were down 2.8 percent for the first six months of fiscal 2009. Excluding acquisitions and the special charge, total company operating expenses declined 4.0 percent in the quarter, and were down 4.5 percent for the first six months of fiscal 2009.

"We possess a strong balance sheet, modest levels of debt at a low cost of funds, and adequate liquidity supported by strong operating cash flow," Lacy said. "We are continually taking steps to strengthen our solid financial position through disciplined expense and cash management. Our conservative financial practices and strong national and local brands position Meredith well for the future economic recovery."

OPERATING RESULTS

Publishing

Fiscal 2009 second quarter Publishing operating profit was $15 million. Excluding the special charge, operating profit was $28 million, compared to $45 million in the year-ago period. Revenues were $282 million, compared to $309 million in the year-ago period. Advertising revenues were $122 million, versus $153 million in the prior-year period, when advertising revenues increased 8 percent.

For the first six months of fiscal 2009, operating profit was $48 million. Excluding the special charge, operating profit was $61 million, compared to $100 million in the year-ago period. Revenues were $582 million, compared to $638 million in the year-ago period. Advertising revenues were $271 million, versus $333 million in the prior-year period, when advertising revenues increased 11 percent. Net advertising revenues per page rose approximately 1 percent in the first six months of fiscal 2009 compared to the prior-year period.

"Our consumer brands continue to demonstrate powerful and enduring appeal in print, online or via other platforms such as brand licensing," Lacy said. "Additionally, consumer response rates to our most recent direct mail activity exceeded our expectations."

Examples of Meredith's growing connection to the consumer include:

  • According to the fall 2008 Mediamark Research and Intelligence study, readership for Meredith's major subscription magazines held steady at a very strong 120 million. Average household incomes rose and average reader age declined compared to the prior year study. Meredith's two flagship brands - Better Homes and Gardens and Parents - each increased readership and median household income, while average reader age decreased for both titles.

  • Traffic on Meredith's consumer Web sites rose in the second quarter of fiscal 2009 from the year-ago period. The number of unique visitors rose 25 percent to nearly 16 million and page views averaged nearly 200 million per month during the quarter. The average time spent on the sites per visitor grew to nearly 13 minutes. The total number of videos viewed during the quarter rose 17 percent to 3.2 million.

  • Meredith now ranks in the Top 5 of online networks dedicated to women. During the quarter, Meredith announced an investment in the Real Girls Media Network - a group of premium-branded online social communities. Also, Meredith launched MixingBowl.com - a branded social networking site for women passionate about food and recipes.

  • Brand licensing delivered another outstanding quarter as revenues rose 27 percent.  Sales of Better Homes and Gardens-branded home products at Walmart U.S. are meeting expectations following the September 2008 launch of the program. Meredith and Walmart recently reached agreement to increase the number of products to approximately 1,000 SKUs in calendar 2009 from 550.

  • Internationally, Meredith completed multiple licensing agreements during the quarter that will extend the Better Homes and Gardens, Parents, More, and Diabetic Living brands to more than 20 countries, including Italy, Mexico and Brazil.

Broadcasting

Fiscal 2009 second quarter Broadcasting operating profit was $22 million. Excluding the special charge, operating profit was $24 million, compared to $28 million in the year-ago period. Revenues were $84 million, compared to $88 million in the year-ago period. Net political revenues were $17 million, in-line with expectations, compared to $1 million in the year-ago period.

For the first six months of fiscal 2009, operating profit was $33 million. Excluding the special charge, operating profit was $35 million, compared to $41 million in the year-ago period. Revenues were $155 million, compared to $162 million in the year-ago period. Net political revenues were $23 million, in-line with expectations, compared to $3 million in the first half of fiscal 2008.

Broadcasting advertising revenues were particularly impacted by a 40 percent decline in automobile advertising - its largest category - during the second quarter of fiscal 2009. "While the automotive industry is facing unprecedented challenges, and our other advertisers are also feeling the impact of the recession, we are encouraged that our local television brands continue to resonate with our consumers," Lacy said. "Our investments in local news, combined with our online, video and retransmission initiatives, are laying an important foundation for future growth."

Meredith's television stations posted stronger ratings during the recently completed November sweeps. Highlights included market-leading performances for news programming in Portland, Hartford and Nashville, and a first-ever second-place finish in late news in Atlanta. Meredith's stations in Las Vegas, Kansas City and Greenville, SC, also had solid rating gains.

Meredith Video Solutions, the company's in-house production unit, posted strong revenue growth in the quarter.  The Better show, Meredith's nationally syndicated lifestyle show featuring content inspired by Meredith's publishing brands, is now available in 43 markets, representing 30 percent of the country. Top 20 markets San Francisco, Cleveland and Denver recently cleared the program.

Meredith recently agreed to a new retransmission agreement with Comcast - the largest carrier of Meredith's signal with customers in eight of its 10 television markets - and also agreed to extend its successful video on demand (VOD) alliance with Comcast for Parents-branded video. Meredith has now successfully completed new retransmission agreements with six of seven major cable operators in its markets.

OTHER FINANCIAL INFORMATION

Meredith generated $83 million in cash flow from operations during the first six months of fiscal 2009. Meredith's total debt was $455 million at December 31, 2009, down $30 million from its prior fiscal year end, and its weighted average interest rate was approximately 4.4 percent as of December 31, 2008.  Meredith's debt-to-EBITDA ratio was a conservative 1.7 to 1, under existing debt covenants.  The company has repurchased 865,000 shares in fiscal 2009, leaving 1.5 million shares remaining under current share repurchase authorizations.

"We are well-positioned to weather the current softness in advertising and the turbulence in the financial markets, as well as make acquisitions and investments when opportunities arise," Lacy said.  "We have a strong balance sheet with a low level of debt, and continue to exercise prudent cash management."

All earnings per share figures in the text of this release are diluted.  Both basic and diluted earnings per share can be found in the attached condensed consolidated statements of earnings.

OUTLOOK

Most of Meredith's advertising clients continue to experience a difficult economic environment. The resulting weakness will impact Meredith's revenues for the remainder of fiscal 2009.

While it's too early to predict an improving trend, fiscal 2009 third quarter Publishing advertising revenues are currently down nearly 15 percent, compared to a decline of nearly 20 percent in the first half of fiscal 2009. Additionally, fiscal third quarter paper prices are moderating compared to the first half. Still, paper prices are expected to be approximately 7 percent higher than the third quarter of fiscal 2008.

Broadcasting advertising pacings are currently down nearly 40 percent, driven by a 75 percent decline in automotive pacings.

Meredith's average tax rate is expected to be approximately 36 percent in the third quarter, and 40 percent for the full fiscal 2009.

Currently, Meredith expects third quarter earnings per share to range from approximately $0.55 to $0.60. Full year earnings per share are expected to range from $2.00 to $2.25, excluding the special charge taken in the fiscal second quarter.

A number of uncertainties remain that may affect our outlook for results in the third quarter and full fiscal year as stated in this press release. These include overall advertising volatility; the performance of the company's retail businesses; and paper prices and postal rates. These and other uncertainties are referenced below under "Safe Harbor" and in certain of the company's SEC filings.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on January 22, 2009, at 11 a.m. EST (10 a.m. CST) to discuss fiscal second quarter results. A live webcast will be accessible to the public on the company's web site, www.meredith.com, and a replay will be available for one week after the call. A transcript will be available within 48 hours following the conference call at www.meredith.com.

RATIONALE FOR USE AND ACCESS TO NON-GAAP MEASURES

Management uses and presents GAAP and non-GAAP results to evaluate and communicate the performance of the company. Non-GAAP measures should not be construed as alternatives to GAAP measures. EBITDA and free cash flow are common supplemental measures of performance used by investors and financial analysts. Management believes that EBITDA and free cash flow provide additional analytical tools to clarify the company's results from core operations and delineate underlying trends. Meredith does not use EBITDA or free cash flow as a measure of liquidity or funds available for management's discretionary use because they include certain contractual and non-discretionary expenditures.

Results excluding the special charge recorded in the second quarter of fiscal 2009 are also supplemental non-GAAP financial measures. Management believes the special charge is not reflective of Meredith's ongoing business activities. While results excluding the special charge are not a substitute for reported earnings results under GAAP, management believes this information is useful as an aid in better understanding Meredith's current performance, performance trends and financial condition. Reconciliations of non-GAAP to GAAP measures are included in the attached tables. The attached consolidated financial statements and reconciliation tables will be made available at www.meredith.com

SAFE HARBOR

This release contains certain forward-looking statements that are subject to risks and uncertainties. These statements are based on management's current knowledge and estimates of factors affecting the company's operations. Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding broadcasting pacings and publishing advertising revenues, along with the company's earnings per share outlook for the third quarter and all of fiscal 2009.

Actual results may differ materially from those currently anticipated. Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss or insolvency of one or more major clients; the integration of acquired businesses; changes in consumer reading, purchasing and/or television viewing patterns; increases in paper, postage, printing or syndicated programming costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the company's industries; unexpected changes in interest rates; and the consequences of acquisitions and/or dispositions. The company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

ABOUT MEREDITH CORPORATION

Meredith Corporation (NYSE:MDP: www.meredith.com) is the leading media and marketing company serving American women.  Meredith combines well-known national brands - including Better Homes and Gardens, Parents, Ladies' Home Journal, Family Circle, American Baby, Fitness and More - with local television brands in fast growing markets.  Meredith is the industry leader in creating content in key consumer interest areas such as home, family, health and wellness and self-development.  Meredith then uses multiple distribution platforms - including print, television, online, mobile and video - to give consumers content they desire and to deliver the messages of its marketing partners.  Additionally, Meredith uses its many assets to create powerful custom marketing solutions for many of the nation's top brands and companies.  The goals of these programs are to increase consumer loyalty and produce repeated consumer interaction.  In the last two years, Meredith has significantly added to its capabilities in this area through the acquisition of cutting-edge companies in areas such as online, word-of-mouth and database marketing.  Headquartered in Des Moines, Meredith has a nationwide workforce of approximately 3,500 employees.

 

Shareholder/Financial Analyst Contact:
Mike Lovell
Director of Investor Relations
Phone: (515) 284.3622
E-mail: Mike.Lovell@Meredith.com

 

Media Contact:
Art Slusark
VP/Corporate Communications
Phone: (515) 284.3404
E-mail: Art.Slusark@Meredith.com

 


Meredith Corporation and Subsidiaries

Consolidated Statements of Earnings (Unaudited)

 

 

 

 

 

 

Three Months           

 

 

Six Months              

 

Period Ended December 31,

 

2008

 

2007

 

 

 

2008

 

2007

  

(In thousands except per share data)

Revenues

Advertising

$

204,213 

$

239,256 

$

419,749 

$

493,591 

Circulation

69,274 

72,959 

143,296 

153,245 

All other

92,753 

84,030 

 

173,633 

153,482 

     Total revenues

 

366,240 

 

396,245 

 

 

736,678 

 

800,318 

 

Operating expenses

 

Production, distribution, and editorial

165,744 

166,122 

338,956 

341,830 

Selling, general, and administrative

161,735 

153,046 

310,658 

308,616 

Depreciation and amortization

10,778 

12,025 

 

21,636 

24,143 

     Total operating expenses

 

338,257 

 

331,193 

 

 

671,250 

 

674,589 

 

Income from operations

27,983 

65,052 

 

65,428 

125,729 

Interest income

107 

296 

227 

648 

Interest expense

 

(5,353)

 

(5,734)

 

 

(10,787)

 

(11,897)

 

     Earnings from continuing
          operations before income taxes

22,737 

59,614 

 

54,868 

114,480 

 

Income taxes

 

10,194 

 

24,401 

 

 

23,688 

 

45,799 

 

Earnings from continuing operations

12,543 

35,213 

 

31,180 

68,681 

Income from discontinued operations,
     net of taxes

-   

846 

-   

748 

Net earnings

$

12,543 

$

36,059 

 

$

31,180 

$

69,429 

 

Basic earnings per share

Earnings from continuing operations

$

0.28 

$

0.74 

$

0.69 

$

1.44 

Discontinued operations

-   

0.02 

 

-   

0.02 

 

Basic earnings per share

$

0.28 

$

0.76 

 

$

0.69 

$

1.46 

 

Basic average shares outstanding

 

44,951 

 

47,287 

 

 

45,096 

 

47,541 

 

 

Diluted earnings per share

Earnings from continuing operations

$

0.28 

$

0.73 

$

0.69 

$

1.41 

Discontinued operations

-   

0.02 

 

-   

0.02 

 

Diluted earnings per share

$

0.28 

$

0.75 

 

$

0.69 

$

1.43 

 

Diluted average shares outstanding

 

45,072 

 

48,325 

 

 

45,219 

 

48,576 

 

 

 

Dividends paid per share

0.215 

0.185 

  

 

0.430 

0.370 

 

 


 

Meredith Corporation and Subsidiaries

Segment Information (Unaudited)

 

 

Three Months          

 

  

Six Months              

  

Period Ended December 31,

 

2008

 

2007

 

 

 

2008

 

2007

 

(In thousands)

Revenues

Publishing

$

281,864 

$

308,608 

$

581,899 

$

638,130 

Broadcasting

   Non-political advertising

64,717 

85,168 

126,365 

157,660 

   Political advertising

17,005 

1,436 

22,876 

2,508 

   Other revenues

2,654 

1,033 

 

5,538 

2,020 

 

Total broadcasting

 

84,376 

 

87,637 

 

 

154,779 

 

162,188 

 

Total revenues

$

366,240 

$

396,245 

 

$

736,678 

$

800,318 

 

 

 

Operating profits

Publishing

$

15,241 

$

44,512 

$

48,425 

$

99,945 

Broadcasting

22,329 

27,564 

33,025 

41,141 

Unallocated corporate

(9,587)

(7,024)

 

(16,022)

(15,357)

 

Income from operations

$

27,983 

$

65,052 

 

$

65,428 

$

125,729 

 

 

 

Depreciation and amortization

Publishing

$

4,230 

$

5,305 

$

8,058 

$

10,505 

Broadcasting

6,448 

6,329 

12,517 

12,707 

Unallocated corporate

100 

391 

 

1,061 

931 

 

Total depreciation and amortization

$

10,778 

$

12,025 

 

$

21,636 

$

24,143 

 

 

 

EBITDA

Publishing

$

19,471 

$

49,817 

$

56,483 

$

110,450 

Broadcasting

28,777 

33,893 

45,542 

53,848 

Unallocated corporate

(9,487)

(6,633)

 

(14,961)

(14,426)

 

Total EBITDA

$

38,761 

$

77,077 

  

  

$

87,064 

$

149,872 

  

 

 

 


 

Meredith Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

Assets

 

December 31, 2008

 

June 30,
2008

(In thousands)

           

Current assets

           

Cash and cash equivalents

$

33,359

 

$

37,644

 

Accounts receivable, net

 

217,091

   

230,978

 

Inventories

 

40,659

   

44,085

 

Current portion of subscription acquisition costs

 

60,988

   

59,939

 

Current portion of broadcast rights

 

17,391

   

10,779

 

Other current assets

 

20,500

   

19,665

 

Total current assets

 

389,988

   

403,090

 

Property, plant, and equipment

 

457,469

   

446,935

 

Less accumulated depreciation

 

(258,292

)

 

(247,147

)

Net property, plant, and equipment

 

199,177

   

199,788

 

Subscription acquisition costs

 

60,588

   

60,958

 

Broadcast rights

 

6,816

   

7,826

 

Other assets

 

73,653

   

74,472

 

Intangible assets, net

 

777,309

   

781,154

 

Goodwill

 

531,256

   

532,332

 

Total assets

$

2,038,787

 

$

2,059,620

 
           

Liabilities and Shareholders' Equity

       

Current liabilities

           

Current portion of long-term debt

$

130,000

 

$

75,000

 

Current portion of long-term broadcast rights payable

 

18,702

   

11,141

 

Accounts payable

 

67,174

   

79,028

 

Accrued expenses and other liabilities

 

101,589

   

102,707

 

Current portion of unearned subscription revenues

 

177,263

   

175,261

 

Total current liabilities

 

494,728

   

443,137

 

Long-term debt

 

325,000

   

410,000

 

Long-term broadcast rights payable

 

15,512

   

17,186

 

Unearned subscription revenues

 

160,124

   

157,872

 

Deferred income taxes

 

153,303

   

139,598

 

Other noncurrent liabilities

 

107,215

   

103,972

 

Total liabilities

 

1,255,882

   

1,271,765

 

Shareholders' equity

           

Common stock

 

35,795

   

36,295

 

Class B stock

 

9,161

   

9,181

 

Additional paid-in capital

 

50,365

   

52,693

 

Retained earnings

 

699,948

   

701,205

 

Accumulated other comprehensive loss

 

(12,364

)

 

(11,519

)

Total shareholders' equity

 

782,905

   

787,855

 

Total liabilities and shareholders' equity

$

2,038,787

 

$

2,059,620

 

 


 

Meredith Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)

Six Months Ended December 31, 

 

2008   

 

 

2007   

(In thousands)

 

 

Net cash provided by operating activities

$

83,028 

 

$

142,919 

Cash flows from investing activities

Acquisitions of businesses

(5,195)

(1,920)

Additions to property, plant, and equipment

(15,185)

(10,210)

Proceeds from dispositions of assets

636 

-  

Net cash used in investing activities

 

(19,744)

 

 

(12,130)

Cash flows from financing activities

Proceeds from issuance of long-term debt

120,000 

90,000 

Repayments of long-term debt

(150,000)

(145,000)

Purchases of Company stock

(21,562)

(77,482)

Dividends paid

(19,430)

(17,607)

Proceeds from common stock issued

2,457 

9,442 

Excess tax benefits from share-based payments

966 

360 

Net cash used in financing activities

 

(67,569)

 

 

(140,287)

Net decrease in cash and cash equivalents

(4,285)

(9,498)

Cash and cash equivalents at beginning of period

 

37,644 

 

 

39,220 

Cash and cash equivalents at end of period

$

33,359 

 

$

29,722 

 


 

Meredith Corporation and Subsidiaries

Table 1

Supplemental Disclosures Regarding Non-GAAP Financial Measures (Unaudited)

Special Charge - During the second quarter of fiscal 2009, Meredith recorded a special charge which relates primarily to the cost of a companywide workforce reduction of approximately 250 employees; the closure of Country Home magazine, effective with the March 2009 issue; and the relocation of the creative functions of the ReadyMade brand and Parents.com to Des Moines. Please see Meredith's press release dated January 8, 2009, for additional information relating to the special charge.

The following table shows results of operations excluding the special charge and as reported with the difference being the special charge. Results of operations excluding the special charge are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.

 

 

Period Ended December 31, 2008

Three Months

 

Six Months

 

 

Excluding Special Charge

 

Special Charge

  

As Reported

 

 

Excluding Special Charge

 

Special Charge

  

As Reported

(In thousands except per share data)

 

 

Revenues

 

Advertising

$

204,213 

$

-   

$

204,213 

$

419,749 

$

-   

$

419,749 

Circulation

69,274 

-   

69,274 

143,296 

-   

143,296 

All other

92,753 

-   

 

92,753 

173,633 

-   

 

173,633 

     Total revenues

 

366,240 

 

-   

 

366,240 

 

736,678 

 

-   

 

736,678 

Operating expenses

 

 

Production, distribution, and editorial

165,115 

629 

(a)

165,744 

338,327 

629 

(a)

338,956 

Selling, general, and administrative

146,569 

15,166 

(b)

161,735 

295,492 

15,166 

(b)

310,658 

Depreciation and amortization

10,778 

-   

 

10,778 

21,636 

-   

 

21,636 

     Total operating expenses

 

322,462 

 

15,795 

 

338,257 

 

655,455 

 

15,795 

 

671,250 

Income from operations

43,778

(15,795)

 

27,983 

81,223 

(15,795)

 

65,428 

Interest income

107 

-   

107 

227 

-   

227 

Interest expense

 

(5,353)

 

-   

 

(5,353)

(10,787)

 

-   

 

(10,787)

     Earnings before income taxes

38,532 

(15,795)

 

22,737 

70,663 

(15,795)

 

54,868 

Income taxes

 

16,354 

 

(6,160)

 

10,194 

 

29,848 

 

(6,160)

 

23,688 

Net earnings

$

22,178 

$

(9,635)

$

12,543 

$

40,815 

$

(9,635)

$

31,180 

 

 

Basic earnings per share

$

0.49 

$

(0.21)

$

0.28 

$

0.91 

$

(0.21)

$

0.69 

Basic average shares outstanding

 

44,951 

 

44,951 

 

44,951 

 

45,096 

 

45,096 

 

45,096 

 

 

Diluted earnings per share

$

0.49 

$

(0.21)

$

0.28 

 

$

0.90 

$

(0.21)

$

0.69 

Diluted average shares outstanding

 

45,072 

 

45,072 

 

45,072 

 

 

45,219 

 

45,219 

 

45,219 

 

 

Notes

(a)  Write-down of art and manuscript inventory

(b)  Severance expense and write-down of subscription acquisition costs

 


 

Meredith Corporation and Subsidiaries

Table 2

Supplemental Disclosures Regarding Non-GAAP Financial Measures (Unaudited)

The following table shows results of operations excluding the special charge and as reported with the difference being the special charge. Results of operations excluding the special charge are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.

 

 

Period Ended December 31, 2008

Three Months

 

Six Months

  

 

Excluding Special Charge

 

Special Charge

  

As Reported

 

 

Excluding Special Charge

 

Special Charge

  

As Reported

(In thousands)

 

 

 

 

 

 

Revenues

 

 

Publishing

$

281,864 

$

-   

$

281,864 

$

581,899 

$

-   

$

581,899 

Broadcasting

   Non-political advertising

64,717 

-   

64,717 

126,365 

-   

126,365 

   Political advertising

17,005 

-   

17,005 

22,876 

-   

22,876 

   Other revenues

 

2,654 

 

-   

 

2,654 

 

5,538 

 

-   

 

5,538 

        Total broadcasting

  

84,376 

  

-   

 

84,376 

 

154,779 

 

-   

 

154,779 

Total revenues

$

366,240 

$

-   

$

366,240 

$

736,678 

$

-   

$

736,678 

 

 

 

 

 

 

Operating profit

Publishing

$

28,043 

$

(12,802)

(a)  $

15,241 

$

61,227 

$

(12,802)

(a)  $

48,425 

Broadcasting

24,342 

(2,013)

(b)

22,329 

35,038 

(2,013)

(b)

33,025 

Unallocated corporate

 

(8,607)

 

(980)

(c)

(9,587)

 

(15,042)

 

(980)

(c)

(16,022)

Income from operations

$

43,778 

$

(15,795)

        $

27,983 

$

81,223 

$

(15,795)

        $

65,428 

 

 

 

 

 

 

Depreciation and amortization

Publishing

$

4,230 

$

-   

        $

4,230 

$

8,058 

$

-   

        $

8,058 

Broadcasting

6,448 

-   

6,448 

12,517 

-   

12,517 

Unallocated corporate

 

100 

 

-   

 

100 

 

1,061 

 

-   

 

1,061 

Total depreciation and amortization

$

10,778 

$

-   

        $

10,778 

$

21,636 

$

-   

        $

21,636 

EBITDA 1

Publishing

$

32,273 

$

(12,802)

        $

19,471 

$

69,285 

$

(12,802)

        $

56,483 

Broadcasting

30,790 

(2,013)

28,777 

47,555 

(2,013)

45,542 

Unallocated corporate

(8,507)

(980)

(9,487)

(13,981)

(980)

(14,961)

Total EBITDA 1

$

54,556 

$

(15,795)

        $

38,761 

 

$

102,859 

$

(15,795)

        $

87,064 

 

 

 

 

 

 

 EBITDA is earnings before interest, taxes, depreciation, and amortization.

Notes

(a) Write-down of art and manuscript inventory and severance expense for Publishing operations

(b)  Severance expense for Broadcasting operations

(c)  Severance expense for Corporate personnel

 


 

Meredith Corporation and Subsidiaries

Table 3

Supplemental Disclosures Regarding Non-GAAP Financial Measures (Unaudited)

EBITDA

Consolidated EBITDA, which is reconciled to earnings from continuing operations in the following tables, is defined as earnings from continuing operations before interest, taxes, depreciation, and amortization.
Segment EBITDA is a measure of segment earnings before depreciation and amortization.
Segment EBITDA margin is defined as segment EBITDA divided by segment revenues.

  

 

 

 

 

 

 

 

 

 

 

Three months Ended December 31, 2008

 

Six months Ended December 31, 2008

 

 

Unallocated

 

 

 

Unallocated

 

  

Publishing

Broadcasting

Corporate

Total

 

Publishing

Broadcasting

Corporate

Total

(In thousands)

 

Revenues

$ 281,864 

$ 84,376 

$        -   

$ 366,240 

 

$ 581,899 

$ 154,779 

$          -   

$ 736,678 

 

Operating profit

$  15,241 

$ 22,329 

$ (9,587)

$ 27,983 

$  48,425 

$  33,025 

$ (16,022)

$ 65,428 

Depreciation and
     amortization

4,230 

6,448 

100 

10,778 

 

8,058 

12,517 

1,061 

21,636 

EBITDA

$  19,471 

$ 28,777 

$ (9,487)

38,761 

 

$  56,483 

$  45,542 

$ (14,961)

87,064 

Less:

 

Depreciation and
     amortization

(10,778)

(21,636)

Net interest expense

(5,246)

(10,560)

Income taxes

 

 

 

(10,194)

 

 

 

 

(23,688)

Earnings from continuing
     operations

 

 

 

$ 12,543 

 

 

 

 

$ 31,180 

Segment EBITDA margin

6.9 %

34.1 %

 

 

 

9.7 %

29.4 %

 

 

  

 

 

 

 

 

 

 

 

  

  

Three months Ended December 31, 2007 

 

Six months Ended December 31, 2007 

 

 

Unallocated

 

 

 

 

Unallocated

 

  

Publishing

Broadcasting

Corporate

Total

 

Publishing

Broadcasting

Corporate

Total

(In thousands)

 

Revenues

$ 308,608 

$ 87,637 

$           -   

$ 396,245 

 

$ 638,130 

$ 162,188 

$           -   

$ 800,318 

 

 

Operating profit

$  44,512 

$ 27,564 

$ (7,024)

$ 65,052 

$ 99,945 

$  41,141 

$ (15,357)

$ 125,729 

Depreciation and
     amortization

5,305 

6,329 

391 

12,025 

 

10,505 

12,707 

931 

24,143 

EBITDA

$   49,817 

$ 33,893 

$ (6,633)

77,077 

 

$110,450 

$  53,848 

$ (14,426)

149,872 

Less:

 

Depreciation and
     amortization

(12,025)

 

(24,143)

Net interest expense

(5,438)

(11,249)

Income taxes

 

 

 

(24,401)

 

 

 

 

(45,799)

Earnings from continuing
     operations

$ 35,213 

 

$   68,681 

Segment EBITDA margin

16.1 %

38.7 %

 

 

 

17.3 %

33.2 %

 

 

 


 

Table 4

FREE CASH FLOW

Free cash flow, which is reconciled to earnings from continuing operations in the following table, is defined as earnings from continuing operations plus depreciation and amortization less capital expenditures.

 

 

 

  

 

 

 

  

   

 

Three Months 

 

 

Six Months 

Period ended December 31,

  

2008

  

2007

  

 

  

  

2008

  

2007

  

(In thousands)

 

Free cash flow

$

17,744 

$

41,301 

$

37,631 

$

82,614 

Depreciation and amortization

(10,778)

(12,025)

(21,636)

(24,143)

Capital expenditures

5,577 

5,937 

15,185 

10,210 

Earnings from continuing operations

$

12,543 

$

35,213 

 

 

 

$

31,180 

$

68,681