EX-99 2 exh99nr.htm EXHIBIT 99 NEWS RELEASE 3Q FY09 exh99nr.htm

Exhibit 99


MEREDITH REPORTS FISCAL 2009 THIRD QUARTER EARNINGS


Earnings in line with previously stated expectations
 

 
DES MOINES, Iowa, April 29 -- Meredith Corporation (NYSE: MDP), the leading media and marketing company serving American women, today reported fiscal 2009 third quarter earnings per share of $0.56, in line with stated expectations. Third quarter revenues were $338 million. This compares to fiscal 2008 third quarter earnings per share of $0.97, and revenues of $392 million.
 
For the first nine months of fiscal 2009, earnings per share were $1.25, including a special charge of $0.21 taken during the fiscal second quarter for the cost of a companywide workforce reduction and closing Country Home magazine. Excluding the special charge, earnings per share for the first nine months of fiscal 2009 were $1.46. Revenues for the first nine months of fiscal 2009 were $1.1 billion. This compares to earnings per share of $2.40 and revenues of $1.2 billion during the first nine months of fiscal 2008.
 
Fiscal 2009 third quarter advertising revenues continued to be impacted by the recession. Publishing advertising revenues declined 12 percent, an improvement over first half results, and significantly outperformed the industry in the quarter. Broadcasting advertising revenues declined 31 percent, primarily due to lower automotive spending along with weakness in the Phoenix and Las Vegas markets.
 
Meredith continues to execute its performance improvement plan, which was put in place at the end of fiscal 2008 and emphasizes (1) gaining market share; (2) growing new revenue streams; and (3) aggressively reducing costs and debt. Meredith experienced success against this plan in the quarter as evidenced by:
 
–  
Meredith's total share of magazine advertising increased to 11.1 percent from 9.4 percent, according to Publishers Information Bureau.
 
–  
Additionally, magazine subscription profitability grew and traffic rose across the Publishing Group's Websites.  Viewership at Meredith's television stations also made strong gains in the recently completed March sweeps.
 
–  
Retransmission revenues doubled, and revenues at Meredith Integrated Marketing and Meredith Video Solutions grew as well.
 
–  
Meredith's total operating costs declined 6 percent in the third quarter, despite a 7 percent increase in paper prices over the prior-year period.
 
–  
Meredith generated $56 million in cash flow from operations and increased cash and cash equivalents by $41 million.
 
"The plan we proactively put in place nearly one year ago is yielding improving results across many of our businesses," said Meredith President and CEO Stephen M. Lacy. "Additionally, our careful and conservative financial management allowed us to raise our dividend 5 percent during the third quarter and further strengthen our balance sheet. We will eliminate approximately $100 million, or 20 percent, of our debt in fiscal 2009, and we continue to be well-positioned to make further investments in our business as strategic opportunities arise."
 
OPERATING RESULTS
 
Publishing
 
For the fiscal 2009 third quarter, Publishing operating profit was $48 million and revenues were $280 million. This compares to operating profit of $64 million and revenues of $315 million in the prior year. Advertising revenues were $132 million, versus $150 million in the prior year. Net advertising revenues per page were down 1 percent from the prior-year period.
 
For the first nine months of fiscal 2009, Publishing operating profit was $105 million, or $111 million excluding the special charge, and revenues were $851 million. This compares to operating profit of $164 million and revenues of $936 million in the prior year. Advertising revenues were $397 million, versus $472 million in the prior year. Net advertising revenues per page were up slightly from the prior-year period.
 
Publishing operating costs declined approximately 7 percent in the third quarter, and 4 percent for the first nine months of fiscal 2009, compared to the respective prior-year periods.
 
Advertising performance in seven of Meredith's Top 10 categories improved in the third quarter over the first half of fiscal 2009, including food and beverage, prescription and non-prescription drugs, and household supplies. Lacy credited the ongoing initiative to gain market share for the improved performance. "We are seeing stabilization and some improvement in magazine advertising compared to the first half of fiscal 2009," Lacy said. "We expect this trend to continue into the fourth quarter as well."
 
Both profit contribution and related margin in Meredith's subscription activities increased in the quarter. Meredith's total circulation revenues declined 12 percent, primarily a result of fewer Special Interest Media titles published and continued soft retail sales. Subscription revenues declined 1 percent.
 
Meredith Interactive Media advertising revenues increased 7 percent in the third quarter, as clients and consumers alike responded positively to the launch of the Meredith Women's Network. Monthly unique visitors increased to approximately 15 million, and page views per month averaged nearly 170 million, an increase of 25 percent.
 
Meredith Integrated Marketing operating profit increased approximately 10 percent in the third quarter, driven by new business won in the past year, including Kraft's Food & Family custom marketing program, and growth from recent digital acquisitions.
 
Brand Licensing continued to benefit from the expansion of the Better Homes and Gardens line of home and garden-related products at Wal-Mart Stores Inc. across the country. Wal-Mart plans to nearly double the number of these products available for sale in calendar 2009 to approximately 1,000 SKUs.
 
"Our national consumer brands continue to demonstrate powerful and enduring appeal to consumers and advertisers alike across multiple platforms, be it print, online or brand licensing at retail," Lacy said.
 
Broadcasting
 
For the fiscal 2009 third quarter, Broadcasting operating profit was $1.3 million and revenues were $57 million. This compares to operating profit of $19 million and revenues of $78 million in the prior year period.
 
For the first nine months of fiscal 2009, Broadcasting operating profit was $34 million, or $36 million excluding the special charge, and revenues were $212 million. This compares to operating profit of $60 million and revenues of $240 million in the prior year period.
 
Broadcasting operating costs declined 5 percent in the third quarter, and 1 percent for the first nine months of fiscal 2009, compared to the respective prior-year periods. To further reduce expenses and improve efficiencies, Meredith is implementing a plan to centralize certain functions - including master control, traffic and research - across its television stations.
 
Broadcasting advertising revenues were down 31 percent in the third quarter, led by a significant decline in automotive. However, advertising revenues improved from when Meredith provided its outlook in late January.
 
To enhance local market performance, Meredith continues to focus on growing and monetizing viewership ratings. "We were pleased to see most of our television stations post stronger ratings during the recently completed March sweeps," said Lacy. "These ratings gains are key to commanding higher revenues for advertising spots in the future."
 
Highlights from the March sweeps included:
 
–  
Viewership gains in late news across most of Meredith's stations, including Phoenix (+60%), Greenville (+22%), Atlanta (+20%), Hartford (+18%), Las Vegas (+14%) and Kansas City (+14%).
 
–  
Viewership gains during the morning news in Atlanta (+100%), Kansas City (+27%), Las Vegas (+19%) and Greenville (+10%).
 
–  
Additionally, Meredith's powerhouse Hartford CBS station continued its market leadership across all news periods, and its Nashville NBC affiliate ranked #1 in all three evening newscasts.
 
Meredith continued to emphasize other new revenue streams including retransmission fees and Meredith Video Solutions, its in-house video production unit. Revenues from retransmission agreements more than doubled in the fiscal third quarter compared to the year-ago period. Meredith has successfully completed new retransmission agreements with six of seven major cable operators in its markets.
 
OTHER FINANCIAL INFORMATION
 
Meredith generated $56 million in cash flow from operations during the fiscal third quarter of 2009 and $139 million during the first nine months of fiscal 2009.
 
Meredith's total debt was $455 million at March 31, 2009, $30 million less than the prior fiscal year end. Cash and cash equivalents were $74 million, $37 million greater than the prior fiscal year end. The weighted average interest rate on debt was approximately 4.5 percent as of March 31, 2009. Meredith's debt-to-EBITDA ratio was well under existing debt covenants at a conservative 1.9 to 1.
 
During the third quarter of fiscal 2009, Meredith reclassified the results of Country Home to discontinued operations. 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 be impacted by the recession.
 
In Publishing, with two of the quarter's three magazine issues closed, fiscal 2009 fourth quarter advertising revenues are expected to be down approximately 12 percent.
 
In Broadcasting, with nine weeks left in the fourth quarter of fiscal 2009, advertising pacings are down 32 percent. In the third quarter of fiscal 2009, with nine weeks left to go, pacings were down 40 percent.
 
Currently, Meredith expects fiscal fourth quarter earnings per share to range from $0.52 to $0.57. Full year fiscal 2009 earnings per share from continuing operations are expected to range from $2.00 to $2.05, excluding the special charge taken in the fiscal second quarter.
 
Meredith's average tax rate is expected to be approximately 40 percent in the fourth quarter, and 40 percent for the full fiscal 2009.
 
A number of uncertainties remain that may affect Meredith's outlook for results in the fourth 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 April 29, 2009, at 9:30 a.m. EDT (8:30 a.m. CDT) to discuss fiscal third 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 fourth 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 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. 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.
 


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
 





           
Consolidated Statements of Earnings (Unaudited)
           
                       
 
        Three Months
   
         Nine Months
 
Period Ended March 31,
 
2009
 
2008
     
2009
 
2008
 
(In thousands except per share data)
                     
Revenues
                     
Advertising
$
184,182 
$
225,367 
   
$
597,808 
$
708,082 
 
Circulation
 
72,869 
 
83,236 
     
211,086 
 
231,105 
 
All other
 
80,543 
 
83,675 
     
254,054 
 
236,986 
 
     Total revenues
 
337,594 
 
392,278 
     
1,062,948 
 
1,176,173 
 
Operating expenses
                     
Production, distribution, and editorial
 
159,197 
 
166,822 
     
491,618 
 
501,271 
 
Selling, general and administrative
 
124,323 
 
135,638 
     
421,523 
 
435,962 
 
Depreciation and amortization
 
10,714 
 
11,852 
     
32,346 
 
35,986 
 
     Total operating expenses
 
294,234 
 
314,312 
     
945,487 
 
973,219 
 
Income from operations
 
43,360 
 
77,966 
     
117,461 
 
202,954 
 
Interest income
 
121 
 
250 
     
348 
 
898 
 
Interest expense
 
(4,911)
 
(5,387)
     
(15,698)
 
(17,284)
 
     Earnings from continuing
          operations before income taxes
 
38,570 
 
72,829 
     
102,111 
 
186,568 
 
Income taxes
 
13,696 
 
26,647 
     
40,766 
 
72,157 
 
Earnings from continuing operations
24,874 
 
46,182 
     
61,345 
 
114,411 
 
Income (loss) from discontinued
     operations, net of taxes
 
554 
 
(98)
     
(4,737)
 
1,102 
 
Net  earnings
$
25,428 
$
46,084 
   
$
56,608 
$
115,513 
 
                       
Basic earnings per share
                     
Earnings from continuing operations
$
0.55 
$
0.99 
   
$
1.36 
$
2.42 
 
Discontinued operations
 
0.01 
 
–  
     
(0.11)
 
0.02 
 
Basic earnings per share
$
0.56 
$
0.99 
   
$
1.25 
$
2.44 
 
Basic average shares outstanding
 
44,961 
 
46,672 
     
45,051 
 
47,251 
 
                       
Diluted earnings per share
                     
Earnings from continuing operations
$
0.55 
$
0.97 
   
$
1.36 
$
2.38 
 
Discontinued operations
 
0.01 
 
–  
     
(0.11)
 
0.02 
 
Diluted earnings per share
$
0.56 
$
0.97 
   
$
1.25 
$
2.40 
 
Diluted average shares outstanding
 
45,092 
 
47,420 
     
45,177 
 
48.175 
 
                       
Dividends paid per share
0.225 
0.215 
   
0.655 
0.585 
 
                       

 
 
Meredith Corporation and Subsidiaries
           
Segment Information (Unaudited)
           
                       
 
         Three Months
   
            Nine Months
 
Period Ended March 31,
 
2009
 
2008
     
2009
 
2008
 
(In thousands)
                     
Revenues
                     
Publishing
$
280,320 
$
314,732 
   
$
850,895 
$
936,439 
 
Broadcasting
                     
   Non-political advertising
 
51,778 
 
74,016 
     
178,143 
 
231,676 
 
   Political advertising
 
245 
 
1,432 
     
23,121 
 
3,940 
 
   Other revenues
 
5,251 
 
2,098 
     
10,789 
 
4,118 
 
Total broadcasting
 
57,274 
 
77,546 
     
212,053 
 
239,734 
 
Total revenues
$
337,594 
$
392,278 
   
$
1,062,948 
$
1,176,173 
 
                       
Operating profits
                     
Publishing
$
47,971 
$
64,309 
   
$
105,069 
$
163,513 
 
Broadcasting
 
1,348 
 
18,689 
     
34,373 
 
59,830 
 
Unallocated corporate
 
(5,959)
 
(5,032)
     
(21,981)
 
(20,389)
 
Income from operations
$
43,360 
$
77,966 
   
$
117,461 
$
202,954 
 
                       
Depreciation and amortization
                     
Publishing
$
3,789 
$
5,088 
   
$
11,843 
$
15,584 
 
Broadcasting
 
6,471 
 
6,262 
     
18,988 
 
18,969 
 
Unallocated corporate
 
454 
 
502 
     
1,515 
 
1,433 
 
Total depreciation and amortization
$
10,714 
$
11,852 
   
$
32,346 
$
35,986 
 
                       
EBITDA
                     
Publishing
$
51,760 
$
69,397 
   
$
116,912 
$
179,097 
 
Broadcasting
 
7,819 
 
24,951 
     
53,361 
 
78,799 
 
Unallocated corporate
 
(5,505)
 
(4,530)
     
(20,466)
 
(18,956)
 
Total EBITDA
$
54,074 
$
89,818 
   
$
149,807 
$
238,940 
 
                       
 

 
Meredith Corporation and Subsidiaries
   
Condensed Consolidated Balance Sheets (Unaudited)
 
     
Assets
 
March 31, 2009
 
June 30,
2008
 (In thousands)
           
Current assets
           
Cash and cash equivalents
$
74,396
 
$
37,644
 
Accounts receivable, net
 
210,539
   
230,978
 
Inventories
 
31,629
   
44,085
 
Current portion of subscription acquisition costs
 
60,611
   
59,939
 
Current portion of broadcast rights
 
12,692
   
10,779
 
Other current assets
 
17,280
   
19,665
 
Total current assets
 
407,147
   
403,090
 
Property, plant, and equipment
 
453,568
   
446,935
 
Less accumulated depreciation
 
(259,304
)
 
(247,147
)
Net property, plant, and equipment
 
194,264
   
199,788
 
Subscription acquisition costs
 
59,234
   
60,958
 
Broadcast rights
 
5,614
   
7,826
 
Other assets
 
73,080
   
74,472
 
Intangible assets, net
 
774,913
   
781,154
 
Goodwill
 
531,191
   
532,332
 
Total assets
$
2,045,443
 
$
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
 
14,635
   
11,141
 
Accounts payable
 
63,940
   
79,028
 
Accrued expenses and other liabilities
 
91,968
   
102,707
 
Current portion of unearned subscription revenues
 
173,522
   
175,261
 
Total current liabilities
 
474,065
   
443,137
 
Long-term debt
 
325,000
   
410,000
 
Long-term broadcast rights payable
 
13,709
   
17,186
 
Unearned subscription revenues
 
153,384
   
157,872
 
Deferred income taxes
 
174,469
   
139,598
 
Other noncurrent liabilities
 
103,626
   
103,972
 
Total liabilities
 
1,244,253
   
1,271,765
 
Shareholders' equity
           
Common stock
 
35,850
   
36,295
 
Class B stock
 
9,149
   
9,181
 
Additional paid-in capital
 
52,522
   
52,693
 
Retained earnings
 
715,546
   
701,205
 
Accumulated other comprehensive loss
 
(11,877
)
 
(11,519
)
Total shareholders' equity
 
801,190
   
787,855
 
Total liabilities and shareholders' equity
$
2,045,443
 
$
2,059,620
 



Meredith Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
 
           
Nine Months Ended March 31, 
 
2009
   
2008
(In thousands)
         
Net cash provided by operating activities
$
138,611 
 
$
206,371 
             
Cash flows from investing activities
         
 
Acquisitions of businesses
 
(6,118)
   
(16,525)
 
Additions to property, plant, and equipment
 
(18,642)
   
(15,412)
 
Proceeds from dispositions of assets
 
636 
   
– 
Net cash used in investing activities
 
(24,124)
   
(31,937)
             
Cash flows from financing activities
         
 
Proceeds from issuance of long-term debt
 
120,000 
   
120,000 
 
Repayments of long-term debt
 
(150,000)
   
(150,000)
 
Purchases of Company stock
 
(21,763)
   
(123,827)
 
Dividends paid
 
(29,573)
   
(27,659)
 
Proceeds from common stock issued
 
3,178 
   
13,218 
 
Excess tax benefits from share-based payments
 
673 
   
205 
 
Other
 
(250)
   
(113)
Net cash used in financing activities
 
(77,735)
   
(168,176)
Net increase in cash and cash equivalents
 
36,752 
   
6,258 
Cash and cash equivalents at beginning of period
 
37,644 
   
39,220 
Cash and cash equivalents at end of period
$
74,396 
 
$
45,478 
             

 

Meredith Corporation and Subsidiaries
Supplemental Disclosures Regarding Non-GAAP Financial Measures (Unaudited)
Table 1
 
 
 
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 March 31, 2009
Nine Months
 
   
Excluding Special Charge
 
Special Charge
 
As Reported
 
(In thousands except per share data)
             
Revenues
             
Advertising
$
597,808  
$
–   
$
597,808  
 
Circulation
 
211,086  
 
–   
 
211,086  
 
All other
 
254,054  
 
–   
 
254,054  
 
     Total revenues
 
1,062,948  
 
–   
 
1,062,948  
 
Operating expenses
             
Production, distribution and editorial
 
491,618  
 
–   
 
491,618  
 
Selling, general and administrative
 
412,490  
 
9,033  
  (a)
421,523  
 
Depreciation and amortization
 
32,346  
 
–    
 
32,346  
 
     Total operating expenses
 
936,454  
 
9,033  
 
945,487  
 
Income from operations
 
126,494  
 
(9,033)
 
117,461  
 
Interest income
 
348  
 
–    
 
348  
 
Interest expense
 
(15,698)
 
–    
 
(15,698)
 
     Earnings before income taxes
 
111,144  
 
(9,033)
 
102,111  
 
Income taxes
 
44,288  
 
(3,522)
 
40,766  
 
Earnings from continuing operations
 
66,856  
 
(5,511)
 
61,345  
 
Loss from discontinued operations, net of taxes
 
(613)
 
(4,124)
  (b)
(4,737)
 
Net  earnings
$
66,243  
$
(9,635)
  $
56,608  
 
               
Basic earnings per share
             
Earnings from continuing operations
$
1.48  
$
(0.12)
  $
1.36  
 
Discontinued operations
 
(0.02)
 
(0.09)
 
(0.11)
 
Basic earnings per share
$
1.46  
$
(0.21)
  $
1.25  
 
Basic average shares outstanding
 
45,051  
 
45,051  
 
45,051  
 
               
Diluted earnings per share
             
Earnings from continuing operations
$
1.48  
$
(0.12)
  $
1.36  
 
Discontinued operations
 
(0.02)
 
(0.09)
 
(0.11)
 
Diluted earnings per share
$
1.46  
$
(0.21)
  $
1.25  
 
Diluted average shares outstanding
 
45,177  
 
45,177  
 
45,177  
 
               
Notes
(a)  Severance expense
(b)  Severance expense and the write-down of art and manuscript inventory and subscription acquisition costs, net of taxes
 
 

 
Meredith Corporation and Subsidiaries
Segment Information (Unaudited)
Table 2
 
 
     
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 March 31, 2009
Nine Months
 
   
Excluding Special Charge
 
Special Charge
 
As Reported
 
(In thousands)
             
Revenues
             
Publishing
$
850,895 
$
–   
$
850,895 
 
Broadcasting
             
   Non-political advertising
 
178,143 
 
–   
 
178,143 
 
   Political advertising
 
23,121 
 
–   
 
23,121 
 
   Other revenues
 
10,789 
 
–   
 
10,789 
 
        Total broadcasting
 
212,053 
 
–   
 
212,053 
 
Total revenues
$
1,062,948 
$
–   
$
1,062,948 
 
               
Operating profit
             
Publishing
$
111,109 
$
(6,040)
  (a)
$
105,069 
 
Broadcasting
 
36,386 
 
(2,013)
  (b)
34,373 
 
Unallocated corporate
 
(21,001)
 
(980)
  (c)
(21,981)
 
Income from operations
$
126,494 
$
(9,033)
$
117,461 
 
               
Depreciation and amortization
             
Publishing
$
11,843 
$
–   
$
11,843 
 
Broadcasting
 
18,988 
 
–   
 
18,988 
 
Unallocated corporate
 
1,515 
 
–   
 
1,515 
 
Total depreciation and amortization
$
32,346 
$
–   
$
32,346 
 
               
EBITDA 1
             
Publishing
$
122,952 
$
(6,040)
$
116,912 
 
Broadcasting
 
55,374 
 
(2,013)
 
53,361 
 
Unallocated corporate
 
(19,486)
 
(980)
 
(20,466)
 
Total EBITDA 1
$
158,840 
$
(9,033)
$
149,807 
 
               
1  EBITDA is earnings from continuing operations 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 March 31, 2009
 
Nine months Ended March 31, 2009
     
Unallocated
       
Unallocated
 
 
Publishing
Broadcasting
Corporate
Total
 
Publishing
Broadcasting
Corporate
Total
(In thousands)
                 
Revenues
$ 280,320 
$ 57,274 
$        -   
$ 337,594 
 
$ 850,895 
$ 212,053 
$          -   
$ 1,062,948 
                   
Operating profit
$  47,971 
$ 1,348 
$ (5,959)
$ 43,360 
 
$  105,069 
$  34,373 
$ (21,981)
$ 117,461 
Depreciation and
     amortization
3,789 
6,471 
454 
10,714 
 
11,843 
18,988 
1,515 
32,346 
EBITDA
$  51,760 
$ 7,819 
$ (5,505)
54,074 
 
$  116,912 
$  53,361 
$ (20,466)
149,807 
Less:
                 
Depreciation and
     amortization
     
(10,714)
       
(32,346)
Net interest expense
     
(4,790)
       
(15,350)
Income taxes
     
(13,696)
       
(40,766)
Earnings from continuing
     operations
     
$24,874 
       
$ 61,345 
Segment EBITDA margin
18.5 %
13.7 %
     
13.7 %
25.2 %
   
                   
                   
                   
                   
 
Three months Ended March 31, 2008
 
Nine months Ended March 31, 2008
     
Unallocated
       
Unallocated
 
 
Publishing
Broadcasting
Corporate
Total
 
Publishing
Broadcasting
Corporate
Total
(In thousands)
                 
Revenues
$ 314,732 
$ 77,546 
$           -   
$ 392,278 
 
$ 936,439 
$ 239,734 
$           -   
$ 1,176,173 
                   
Operating profit
$  64,309 
$ 18,689 
$ (5,032)
$ 77,966 
 
$ 163,513 
$  59,830 
$ (20,389)
$ 202,954 
Depreciation and
     amortization
5,088 
6,262 
502 
11,852 
 
15,584 
18,969 
1,433 
35,986 
EBITDA
$   69,397 
$ 24,951 
$ (4,530)
89,818 
 
$ 179,097 
$  78,799 
$ (18,956)
238,940 
Less:
                 
Depreciation and
     amortization
     
(11,852)
       
(35,986)
Net interest expense
     
(5,137)
       
(16,386)
Income taxes
     
(26,647)
       
(72,157)
Earnings from continuing
     operations
     
$ 46,182 
       
$   114,411 
Segment EBITDA margin
22.0 %
32.2 %
     
19.1 %
32.9 %
   
                   

 
 

 
FREE CASH FLOW
             
Table 4
 
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
   
Nine Months
Period ended December 31,
 
2009
 
2008
       
2009
 
2008
 
(In thousands)
                       
Free cash flow
$
32,131 
$
52,832 
     
$
75,049 
$
134,985 
 
Depreciation and amortization
 
(10,714)
 
(11,852)
       
(32,346)
 
(35,986)
 
Capital expenditures
 
3,457 
 
5,202 
       
18,642 
 
15,412 
 
Earnings from continuing operations
$
24,874 
$
46,182 
     
$
61,345 
$
114,411