UNITED STATES SECURITIES AND EXCHANGE COMMISSION |
Washington, D.C. 20549 |
FORM 8-K |
CURRENT REPORT |
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934 |
Date of Report (Date of earliest event reported): September 5, 2019 |
MEREDITH CORPORATION | ||
(Exact name of registrant as specified in its charter) | ||
Iowa | 1-5128 | 42-0410230 |
(State or other jurisdiction of incorporation or organization) | (Commission file number) | (I.R.S. Employer Identification No.) |
1716 Locust Street, Des Moines, Iowa | 50309-3023 | |
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: (515) 284-3000 | ||
Former name or former address, if changed since last report: Not applicable |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||
Common Stock, par value $1 | MDP | New York Stock Exchange |
Item 2.02 | Results of Operations and Financial Condition |
Item 9.01 | Financial Statements and Exhibits |
(d) | Exhibits | ||
News release issued by Meredith Corporation dated September 5, 2019, reporting financial results for the fourth quarter and fiscal year ended June 30, 2019. |
SIGNATURE | |||
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. |
MEREDITH CORPORATION | ||
Registrant | ||
/s/ Joseph Ceryanec | ||
Joseph Ceryanec | ||
Chief Financial Officer | ||
(Principal Financial and Accounting Officer) | ||
Date: September 5, 2019 |
• | Total Company revenues from continuing operations were up more than 40 percent to a record $3.2 billion. |
• | Total Company advertising related and consumer related revenues recorded double-digit growth. |
• | Earnings from continuing operations, which includes special items in both periods, were $129 million, compared to $114 million. Meredith recorded $94 million of net after-tax special items in fiscal 2019, primarily related to restructuring and integration costs related to the Time Inc. acquisition, and a non-cash impairment charge related to certain trademarks. Earnings per share from continuing operations were $1.12 compared to $1.79. |
• | Earnings from continuing operations before special items increased 51 percent to $223 million, compared to $148 million, and increased on a per share basis to $3.19 from $2.54. (See Tables 1-3 for supplemental disclosures regarding non-GAAP financial measures.) |
• | Adjusted EBITDA was $706 million compared to $423 million. Adjusted earnings per share increased to $7.24 from $4.67. |
• | Total Company revenues from continuing operations were $786 million, compared to $799 million. |
• | Loss from continuing operations was $4 million, or $0.51 per share, including $62 million of net after-tax special items, primarily related to restructuring and integration costs, and a non-cash impairment charge related to certain trademarks. This compares to fiscal 2018 fourth quarter earnings from continuing operations of $17 million, or a loss of $0.06 per share, which included $14 million of net after-tax special items. |
• | Excluding special items in both periods, earnings from continuing operations were $58 million compared to $31 million, and increased on a per share basis to $0.85 from $0.25. |
• | Adjusted EBITDA grew 6 percent to $169 million compared to $160 million. Adjusted earnings per share increased to $1.79 from $1.31. |
• | Meredith expects to deliver an additional $135 million in cost synergies, which would bring the cumulative total to $565 million by the end of fiscal 2020. |
• | In its Local Media Group, Meredith will be cycling against a record $103 million of political advertising revenues generated in fiscal 2019, partially offset by stronger results from retransmission consent fees. |
• | In its National Media Group, Meredith expects: |
◦ | Print advertising revenue to return to its historical performance levels, which equates to mid-single digit declines. |
◦ | Digital advertising revenue to increase in the mid-single digits. |
◦ | Strategic investments in its growing digital advertising and consumer related activities to drive continued revenue and profit growth over the long-term. |
◦ | Higher production and distribution expenses, including postal rates. |
◦ | Lower contribution from consumer related revenues due primarily to the number of low-margin magazine subscriptions inside the legacy Time Inc. brands. Meredith is in the process of transitioning these to more profitable sources, which will take time as the opportunity for margin improvement happens when subscriptions renew. |
• | Improving the print advertising performance of the acquired Time Inc. properties to Meredith’s historical levels. Meredith has implemented its proven strategies, standards and discipline across the legacy Time Inc. portfolio to improve performance, including aligning it with Meredith’s successful sales structure. While comparable advertising performance lagged Meredith’s expectations in the first half of fiscal 2019, it met expectations in the second half, including low-single digit print advertising revenue growth at the legacy Time Inc. titles in the fourth quarter. |
• | Growing revenue and raising the profit margins of the acquired Time Inc. digital properties. Meredith is leveraging the increased scale of its combined digital portfolio to enhance sales initiatives. Digital advertising revenue accounted for 34 percent of total National Media Group advertising revenues in fiscal 2019. Similar to print, digital advertising performance lagged Meredith’s expectations in the first half of fiscal 2019. However, it met expectations in the second half, including delivering mid-single digit advertising revenue growth on a reported basis and low double digit growth on a comparable basis in the fourth quarter of fiscal 2019. |
• | Growing high-margin consumer related revenues by leveraging its expanded brand portfolio. Consumer related revenues accounted for more than 45 percent of total National Media Group revenues in fiscal 2019. Of note, Meredith is the leading participant in the recently launched Apple News+, a new subscription service that offers 30 Meredith magazines in an innovative, convenient and curated experience. |
• | Selling media assets not core to Meredith’s business at attractive multiples. Meredith received $430 million in fiscal 2019 related to the divestiture of the TIME, FORTUNE and Sports Illustrated brands. |
• | Total advertising related revenues grew nearly 30 percent to $538 million, driven by strong demand for political advertising revenues which were a record $103 million. Meredith stations in the Phoenix, Las Vegas, St. Louis and Kansas City markets were the leading beneficiaries of the surge in political advertising. |
• | Non-political advertising related revenues grew 9 percent to $435 million. This was driven primarily by a full year of contribution from MNI Targeted Media. Non-political spot advertising revenues were down 3 percent due primarily to political advertising displacement. From a category standpoint, declines in the automotive and restaurants advertising categories were partially offset by growth in the professional services, media and home services advertising categories. |
• | Consumer related revenues increased more than 15 percent to $317 million due to growth in retransmission fees from cable and satellite television operators. These increases were partially offset by higher payments to affiliated networks. |
• | Increasing its consumer connection – Meredith delivered strong performance during ratings periods throughout fiscal 2019. During the most recent May rating period, Meredith stations in eight of its 12 markets ranked No. 1 or No. 2 from sign-on to sign-off. |
• | Rapidly growing its digital platforms – Local Media Group digital advertising related revenues rose 74 percent, reflecting a full year of contribution from MNI Targeted Media. In addition, traffic across the Local Media Group’s digital properties grew in the low double digits from the prior year and averaged 19 million unique visitors per month in fiscal 2019. |
• | Successfully renewing key distribution and network affiliation agreements – During the year, Meredith completed retransmission consent agreements with Cox Communications and Comcast Corp., as well as network affiliation renewals for all of its FOX-affiliated stations (Portland, Las Vegas, Greenville, SC, Mobile and Springfield, MA). |
• | Innovating and expanding across the television station portfolio – Leveraging assets acquired from the Time Inc. acquisition, Meredith launched a weekly television show based on the strength of the PEOPLE brand. The Local Media Group has committed to launching the show in daily syndication beginning in Fall 2020 with distribution across all 12 of its local television markets, and is actively engaged in discussions with other broadcast television owners to carry the show. |
• | Return of capital to shareholders through consistent and ongoing dividend increases – Meredith raised its regular dividend by 5.5 percent to $2.30 on an annualized basis in February 2019. This marked the 26th straight year of dividend increases for Meredith and the 72nd consecutive year of dividend payments. Since launching its Total Shareholder Return strategy in October 2011, Meredith has increased its dividend 125 percent. |
• | Aggressive debt paydown and management of liabilities – Long-term debt was $2.3 billion at June 30, 2019, reflecting repayment of $825 million in fiscal 2019. |
• | Share repurchases – Meredith’s ongoing share repurchase program has $50 million remaining under current authorizations as of June 30, 2019. |
• | Total Company revenues to range from $3.0 billion to $3.2 billion. |
• | Earnings from continuing operations, including non-cash depreciation and amortization of approximately $220 million and net interest expense of approximately $150 million, to range from $197 million to $212 million, and from $2.58 to $2.88 on a per share basis. These amounts do not include special items. Actual results may include special items that have not yet occurred and are difficult to predict with reasonable certainty at this time. |
• | Adjusted EBITDA to range from $640 million to $675 million, and adjusted earnings per share to range from $5.75 to $6.20. This includes approximately $50 million of planned strategic investments. (See Tables 4-5 for supplemental disclosures.) |
• | Additionally, Meredith expects to generate approximately $75 million of proceeds from its remaining Assets Held for Sale and intends to use that cash for further debt reduction. |
• | National Media Group revenues to range from $535 million to $565 million. |
• | Local Media Group revenues to range from $195 million to $200 million. |
• | Earnings from continuing operations, including non-cash depreciation and amortization of approximately $58 million and net interest expense of approximately $38 million, to range from $20 million to $22 million, and from $0.01 to $0.05 on a per share basis. These amounts do not include special items. Actual results may include special items that have not yet occurred and are difficult to predict with reasonable certainty at this time. |
• | Adjusted EBITDA to range from $122 million to $127 million, and adjusted earnings per share to range from $0.88 to $0.93. (See Tables 4-5 for supplemental disclosures.) |
Shareholder/Financial Analyst Contact: | Media Contact: | |
Mike Lovell | Art Slusark | |
Director of Investor Relations | Chief Communications Officer | |
Phone: (515) 284-3622 | Phone: (515) 284-3404 | |
E-mail: Mike.Lovell@meredith.com | E-mail: Art.Slusark@meredith.com |
Three Months | Twelve Months | ||||||||||||||
Periods ended June 30, | 2019 | 2018 | 2019 | 2018 | |||||||||||
(In millions except per share data) | |||||||||||||||
Revenues | |||||||||||||||
Advertising related | $ | 400.8 | $ | 422.9 | $ | 1,686.6 | $ | 1,190.7 | |||||||
Consumer related | 355.9 | 337.0 | 1,393.6 | 921.3 | |||||||||||
Other | 28.9 | 38.8 | 108.3 | 152.2 | |||||||||||
Total revenues | 785.6 | 798.7 | 3,188.5 | 2,264.2 | |||||||||||
Operating expenses | |||||||||||||||
Production, distribution, and editorial | 279.7 | 299.5 | 1,161.2 | 868.0 | |||||||||||
Selling, general, and administrative | 344.0 | 346.1 | 1,350.0 | 987.5 | |||||||||||
Acquisition, disposition, and restructuring related activities | 39.3 | 19.7 | 100.9 | 170.1 | |||||||||||
Depreciation and amortization | 57.3 | 64.0 | 247.6 | 129.0 | |||||||||||
Impairment of long-lived assets | 41.8 | 2.9 | 41.8 | 22.7 | |||||||||||
Total operating expenses | 762.1 | 732.2 | 2,901.5 | 2,177.3 | |||||||||||
Income from operations | 23.5 | 66.5 | 287.0 | 86.9 | |||||||||||
Non-operating income, net | 6.9 | 6.6 | 24.2 | 0.7 | |||||||||||
Interest expense, net | (39.5 | ) | (41.1 | ) | (170.6 | ) | (97.2 | ) | |||||||
Earnings (loss) from continuing operations before income taxes | (9.1 | ) | 32.0 | 140.6 | (9.6 | ) | |||||||||
Income tax benefit (expense) | 5.5 | (15.4 | ) | (11.5 | ) | 123.6 | |||||||||
Earnings (loss) from continuing operations | (3.6 | ) | 16.6 | 129.1 | 114.0 | ||||||||||
Gain (loss) from discontinued operations, net of income taxes | (9.4 | ) | 0.3 | (82.8 | ) | (14.6 | ) | ||||||||
Net earnings (loss) | $ | (13.0 | ) | $ | 16.9 | $ | 46.3 | $ | 99.4 | ||||||
Basic earnings (loss) per share attributable to common shareholders | |||||||||||||||
Continuing operations | $ | (0.51 | ) | $ | (0.06 | ) | $ | 1.12 | $ | 1.80 | |||||
Discontinued operations | (0.21 | ) | — | (1.83 | ) | (0.32 | ) | ||||||||
Basic earnings (loss) per common share | $ | (0.72 | ) | $ | (0.06 | ) | $ | (0.71 | ) | $ | 1.48 | ||||
Basic average common shares outstanding | 45.4 | 45.1 | 45.3 | 44.9 | |||||||||||
Diluted earnings (loss) per share attributable to common shareholders | |||||||||||||||
Continuing operations | $ | (0.51 | ) | $ | (0.06 | ) | $ | 1.12 | $ | 1.79 | |||||
Discontinued operations | (0.21 | ) | — | (1.82 | ) | (0.32 | ) | ||||||||
Diluted earnings (loss) per common share | $ | (0.72 | ) | $ | (0.06 | ) | $ | (0.70 | ) | $ | 1.47 | ||||
Diluted average common shares outstanding | 45.4 | 45.1 | 45.5 | 45.2 | |||||||||||
Dividends paid per common share | $ | 0.575 | $ | 0.545 | $ | 2.240 | $ | 2.130 |
Three Months | Twelve Months | ||||||||||||||
Periods ended June 30, | 2019 | 2018 | 2019 | 2018 | |||||||||||
(In millions) | |||||||||||||||
Revenues | |||||||||||||||
National media | |||||||||||||||
Print | $ | 171.4 | $ | 193.1 | $ | 690.1 | $ | 501.9 | |||||||
Digital | 99.3 | 94.9 | 394.9 | 253.8 | |||||||||||
Third party sales | 18.7 | 12.0 | 65.3 | 19.8 | |||||||||||
Total advertising related | 289.4 | 300.0 | 1,150.3 | 775.5 | |||||||||||
Subscription | 178.7 | 157.2 | 693.7 | 419.9 | |||||||||||
Newsstand | 39.6 | 47.9 | 165.5 | 98.1 | |||||||||||
Affinity marketing | 13.5 | 22.7 | 83.6 | 38.1 | |||||||||||
Licensing | 26.6 | 29.5 | 94.4 | 73.0 | |||||||||||
Digital consumer driven | 13.1 | 6.0 | 39.9 | 21.3 | |||||||||||
Total consumer related | 271.5 | 263.3 | 1,077.1 | 650.4 | |||||||||||
Project based | 17.0 | 16.3 | 50.5 | 111.0 | |||||||||||
Other | 9.6 | 21.0 | 48.7 | 35.7 | |||||||||||
Total other | 26.6 | 37.3 | 99.2 | 146.7 | |||||||||||
Total national media | 587.5 | 600.6 | 2,326.6 | 1,572.6 | |||||||||||
Local media | |||||||||||||||
Non-political spot | 80.9 | 79.5 | 323.3 | 333.7 | |||||||||||
Political spot | 0.3 | 10.3 | 102.9 | 16.1 | |||||||||||
Digital | 4.2 | 4.0 | 15.8 | 15.2 | |||||||||||
Third party sales | 26.5 | 29.9 | 96.2 | 51.7 | |||||||||||
Total advertising related | 111.9 | 123.7 | 538.2 | 416.7 | |||||||||||
Consumer related | 84.4 | 73.7 | 316.5 | 270.9 | |||||||||||
Other | 2.3 | 1.5 | 9.1 | 5.5 | |||||||||||
Total local media | 198.6 | 198.9 | 863.8 | 693.1 | |||||||||||
Intersegment revenue elimination | (0.5 | ) | (0.8 | ) | (1.9 | ) | (1.5 | ) | |||||||
Total revenues | $ | 785.6 | $ | 798.7 | $ | 3,188.5 | $ | 2,264.2 |
Three Months | Twelve Months | ||||||||||||||
Periods ended June 30, | 2019 | 2018 | 2019 | 2018 | |||||||||||
(In millions) | |||||||||||||||
Operating profit | |||||||||||||||
National media | $ | 6.4 | $ | 41.4 | $ | 126.0 | $ | 85.0 | |||||||
Local media | 62.6 | 58.2 | 278.3 | 186.7 | |||||||||||
Unallocated corporate | (45.5 | ) | (33.1 | ) | (117.3 | ) | (184.8 | ) | |||||||
Income from operations | $ | 23.5 | $ | 66.5 | $ | 287.0 | $ | 86.9 | |||||||
Depreciation and amortization | |||||||||||||||
National media | $ | 47.8 | $ | 53.7 | $ | 206.5 | $ | 92.9 | |||||||
Local media | 8.9 | 9.6 | 36.6 | 33.2 | |||||||||||
Unallocated corporate | 0.6 | 0.7 | 4.5 | 2.9 | |||||||||||
Total depreciation and amortization | $ | 57.3 | $ | 64.0 | $ | 247.6 | $ | 129.0 | |||||||
Adjusted EBITDA 1 | |||||||||||||||
National media | $ | 114.8 | $ | 113.9 | $ | 456.0 | $ | 256.9 | |||||||
Local media | 72.4 | 68.5 | 318.2 | 223.2 | |||||||||||
Unallocated corporate | (17.9 | ) | (22.4 | ) | (68.6 | ) | (57.5 | ) | |||||||
Total Adjusted EBITDA | $ | 169.3 | $ | 160.0 | $ | 705.6 | $ | 422.6 |
1 | Adjusted EBITDA is earnings (loss) before discontinued operations, interest, taxes, depreciation, amortization, and special items. |
Assets | June 30, 2019 | June 30, 2018 | |||||
(In millions) | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 45.0 | $ | 437.6 | |||
Accounts receivable, net | 609.1 | 545.2 | |||||
Inventories | 62.7 | 44.4 | |||||
Current portion of subscription acquisition costs | 242.0 | 145.0 | |||||
Current portion of broadcast rights | 7.1 | 9.8 | |||||
Assets held-for-sale | 321.0 | 719.8 | |||||
Other current assets | 63.2 | 114.9 | |||||
Total current assets | 1,350.1 | 2,016.7 | |||||
Property, plant, and equipment, net | 450.3 | 483.7 | |||||
Subscription acquisition costs | 273.9 | 66.3 | |||||
Broadcast rights | 6.0 | 18.9 | |||||
Other assets | 263.6 | 263.3 | |||||
Intangible assets, net | 1,813.6 | 2,006.2 | |||||
Goodwill | 1,979.4 | 1,915.8 | |||||
Total assets | $ | 6,136.9 | $ | 6,770.9 | |||
Liabilities, Redeemable Convertible Preferred Stock, and Shareholders’ Equity | |||||||
Current liabilities | |||||||
Current portion of long-term debt | $ | — | $ | 17.7 | |||
Current portion of long-term broadcast rights payable | 6.6 | 8.9 | |||||
Accounts payable | 242.6 | 195.1 | |||||
Accrued expenses and other liabilities | 300.6 | 410.6 | |||||
Current portion of unearned revenues | 458.9 | 393.5 | |||||
Liabilities associated with assets held-for-sale | 252.1 | 200.0 | |||||
Total current liabilities | 1,260.8 | 1,225.8 | |||||
Long-term debt | 2,333.3 | 3,117.9 | |||||
Long-term broadcast rights payable | 8.4 | 20.8 | |||||
Unearned revenues | 318.6 | 132.3 | |||||
Deferred income taxes | 506.2 | 437.0 | |||||
Other noncurrent liabilities | 194.8 | 217.0 | |||||
Total liabilities | 4,622.1 | 5,150.8 | |||||
Redeemable convertible Series A preferred stock | 540.2 | 522.6 | |||||
Shareholders’ equity | |||||||
Common stock | 40.1 | 39.8 | |||||
Class B stock | 5.1 | 5.1 | |||||
Additional paid-in capital | 216.7 | 199.5 | |||||
Retained earnings | 759.0 | 889.8 | |||||
Accumulated other comprehensive loss | (46.3 | ) | (36.7 | ) | |||
Total shareholders’ equity | 974.6 | 1,097.5 | |||||
Total liabilities, redeemable convertible preferred stock, and shareholders' equity | $ | 6,136.9 | $ | 6,770.9 |
Years ended June 30, | 2019 | 2018 | |||||
(In millions) | |||||||
Net cash provided by operating activities | $ | 245.3 | $ | 149.9 | |||
Cash flows from investing activities | |||||||
Acquisitions of and investments in businesses, net of cash acquired | (18.4 | ) | (2,786.5 | ) | |||
Proceeds from disposition of assets, net of cash sold | 349.1 | 219.2 | |||||
Proceeds received in advance of sale of business | 90.0 | — | |||||
Additions to property, plant, and equipment | (46.4 | ) | (53.2 | ) | |||
Other | — | 3.8 | |||||
Net cash provided by (used in) investing activities | 374.3 | (2,616.7 | ) | ||||
Cash flows from financing activities | |||||||
Proceeds from issuance of long-term debt | 210.0 | 3,260.0 | |||||
Repayments of long-term debt | (1,037.0 | ) | (765.1 | ) | |||
Proceeds from preferred stock, warrants, and options issued, net of issuance costs | — | 631.0 | |||||
Dividends paid | (161.9 | ) | (121.5 | ) | |||
Debt issuance costs paid | — | (70.8 | ) | ||||
Purchases of Company stock | (10.0 | ) | (31.1 | ) | |||
Proceeds from common stock issued | 4.6 | 19.3 | |||||
Payment of acquisition related contingent consideration | (19.3 | ) | (4.3 | ) | |||
Net cash provided by (used in) financing activities | (1,013.6 | ) | 2,917.5 | ||||
Effect of exchange rate changes on cash and cash equivalents | (1.4 | ) | (4.1 | ) | |||
Change in cash held-for-sale | 2.8 | (31.3 | ) | ||||
Net increase (decrease) in cash and cash equivalents | (392.6 | ) | 415.3 | ||||
Cash and cash equivalents at beginning of year | 437.6 | 22.3 | |||||
Cash and cash equivalents at end of year | $ | 45.0 | $ | 437.6 |
Three Months | Twelve Months | ||||||||||||||
Periods ended June 30, | 2019 | 2018 | 2019 | 2018 | |||||||||||
(In millions) | |||||||||||||||
Earnings (loss) from continuing operations | $ | (3.6 | ) | $ | 16.6 | $ | 129.1 | $ | 114.0 | ||||||
Special items | |||||||||||||||
Write-down of impaired assets | 41.8 | 2.9 | 41.8 | 22.7 | |||||||||||
Transaction and integration costs | 30.2 | 16.4 | 64.6 | 69.3 | |||||||||||
Severance and related benefit costs | 13.9 | 14.8 | 51.5 | 112.4 | |||||||||||
Gain on sale of businesses and asset | (4.7 | ) | (11.4 | ) | (15.1 | ) | (14.7 | ) | |||||||
Extinguishment loss | 1.1 | — | 10.9 | 0.6 | |||||||||||
Pension settlement charge | (2.8 | ) | — | (2.8 | ) | — | |||||||||
Bridge facility commitment costs | — | — | — | 17.5 | |||||||||||
Loss on equity method investment | — | — | — | 12.9 | |||||||||||
Other | 3.2 | 0.2 | 6.8 | 3.4 | |||||||||||
Special items subtotal | 82.7 | 22.9 | 157.7 | 224.1 | |||||||||||
Tax benefit on special items | (21.0 | ) | (8.4 | ) | (40.2 | ) | (57.3 | ) | |||||||
Tax special items | — | — | (23.4 | ) | — | ||||||||||
Tax impact of remeasurement of deferred tax assets and liabilities | — | — | — | (133.0 | ) | ||||||||||
Net special items | 61.7 | 14.5 | 94.1 | 33.8 | |||||||||||
Earnings from continuing operations before special items (non-GAAP) | 58.1 | 31.1 | 223.2 | 147.8 | |||||||||||
Depreciation and amortization | 57.3 | 64.0 | 247.6 | 129.0 | |||||||||||
Tax impact of depreciation and amortization | (14.5 | ) | (16.3 | ) | (63.1 | ) | (32.9 | ) | |||||||
Net depreciation and amortization impact | 42.8 | 47.7 | 184.5 | 96.1 | |||||||||||
Adjusted earnings (non-GAAP) | $ | 100.9 | $ | 78.8 | $ | 407.7 | $ | 243.9 | |||||||
Adjusted diluted earnings per share attributable to common shareholders | |||||||||||||||
Continuing operations | $ | (0.51 | ) | $ | (0.06 | ) | $ | 1.12 | $ | 1.79 | |||||
Per share impact of net special items | 1.36 | 0.31 | 2.07 | 0.75 | |||||||||||
Earnings from continuing operations before special items (non-GAAP) | 0.85 | 0.25 | 3.19 | 2.54 | |||||||||||
Per share impact depreciation and amortization | 0.94 | 1.06 | 4.05 | 2.13 | |||||||||||
Adjusted earnings per share (non-GAAP) | $ | 1.79 | $ | 1.31 | $ | 7.24 | $ | 4.67 |
Three months ended June 30, 2019 | National Media | Local Media | Unallocated Corporate | Total | ||||||||
(In millions) | ||||||||||||
Revenues | $ | 587.5 | $ | 198.6 | ||||||||
Net loss | $ | (13.0 | ) | |||||||||
Loss from discontinued operations, net of income taxes | 9.4 | |||||||||||
Loss from continuing operations | (3.6 | ) | ||||||||||
Income tax benefit | (5.5 | ) | ||||||||||
Interest expense, net | 39.5 | |||||||||||
Non-operating income, net | (6.9 | ) | ||||||||||
Operating profit | $ | 6.4 | $ | 62.6 | $ | (45.5 | ) | 23.5 | ||||
Special items included in operating profit: | ||||||||||||
Write-down of impaired assets | 41.8 | — | — | 41.8 | ||||||||
Severance and related benefit costs | 13.6 | 0.3 | — | 13.9 | ||||||||
Transaction and integration costs | 2.2 | — | 28.0 | 30.2 | ||||||||
Gain on sale of businesses and asset | (4.7 | ) | — | — | (4.7 | ) | ||||||
Other | 3.2 | — | — | 3.2 | ||||||||
Total special items included in operating profit | 56.1 | 0.3 | 28.0 | 84.4 | ||||||||
Operating profit excluding special items (non-GAAP) | 62.5 | 62.9 | (17.5 | ) | 107.9 | |||||||
Non-operating income, net | 7.3 | 0.6 | (1.0 | ) | 6.9 | |||||||
Special item included in non-operating income, net – pension settlement | (2.8 | ) | — | — | (2.8 | ) | ||||||
Depreciation and amortization | 47.8 | 8.9 | 0.6 | 57.3 | ||||||||
Adjusted EBITDA (non-GAAP) | $ | 114.8 | $ | 72.4 | $ | (17.9 | ) | $ | 169.3 | |||
Segment operating margin | 1.1 | % | 31.5 | % | ||||||||
Segment adjusted EBITDA margin | 19.5 | % | 36.5 | % |
Three months ended June 30, 2018 | National Media | Local Media | Unallocated Corporate | Total | ||||||||
(In millions) | ||||||||||||
Revenues | $ | 600.6 | $ | 198.9 | ||||||||
Net earnings | $ | 16.9 | ||||||||||
Gain from discontinued operations, net of income taxes | (0.3 | ) | ||||||||||
Earnings from continuing operations | 16.6 | |||||||||||
Income tax expense | 15.4 | |||||||||||
Interest expense, net | 41.1 | |||||||||||
Non-operating income, net | (6.6 | ) | ||||||||||
Operating profit | $ | 41.4 | $ | 58.2 | $ | (33.1 | ) | 66.5 | ||||
Special items included in operating profit: | ||||||||||||
Write-down of impaired assets | 2.9 | — | — | 2.9 | ||||||||
Transaction and integration costs | 1.7 | — | 14.7 | 16.4 | ||||||||
Severance and related benefit costs | 18.7 | 0.1 | (4.0 | ) | 14.8 | |||||||
Gain on sale of businesses and asset | (11.4 | ) | — | — | (11.4 | ) | ||||||
Other | 0.2 | — | — | 0.2 | ||||||||
Total special items included in operating profit | 12.1 | 0.1 | 10.7 | 22.9 | ||||||||
Operating profit excluding special items (non-GAAP) | 53.5 | 58.3 | (22.4 | ) | 89.4 | |||||||
Non-operating income, net | 6.7 | 0.6 | (0.7 | ) | 6.6 | |||||||
Depreciation and amortization | 53.7 | 9.6 | 0.7 | 64.0 | ||||||||
Adjusted EBITDA (non-GAAP) | $ | 113.9 | $ | 68.5 | $ | (22.4 | ) | $ | 160.0 | |||
Segment operating margin | 6.9 | % | 29.3 | % | ||||||||
Segment adjusted EBITDA margin | 19.0 | % | 34.4 | % |
Year ended June 30, 2019 | National Media | Local Media | Unallocated Corporate | Total | ||||||||
(In millions) | ||||||||||||
Revenues | $ | 2,326.6 | $ | 863.8 | ||||||||
Net earnings | $ | 46.3 | ||||||||||
Loss from discontinued operations, net of income taxes | 82.8 | |||||||||||
Earnings from continuing operations | 129.1 | |||||||||||
Income tax expense | 11.5 | |||||||||||
Interest expense, net | 170.6 | |||||||||||
Non-operating income, net | (24.2 | ) | ||||||||||
Operating profit | $ | 126.0 | $ | 278.3 | $ | (117.3 | ) | 287.0 | ||||
Special items included in operating profit: | ||||||||||||
Write-down of impaired assets | 41.8 | — | — | 41.8 | ||||||||
Severance and related benefit costs | 44.9 | 2.0 | 4.6 | 51.5 | ||||||||
Transaction and integration costs | 23.4 | — | 41.2 | 64.6 | ||||||||
Gain on sale of businesses and asset | (11.1 | ) | — | — | (11.1 | ) | ||||||
Other | 5.4 | (0.9 | ) | 2.3 | 6.8 | |||||||
Total special items | 104.4 | 1.1 | 48.1 | 153.6 | ||||||||
Operating profit excluding special items (non-GAAP) | 230.4 | 279.4 | (69.2 | ) | 440.6 | |||||||
Non-operating income, net | 25.9 | 2.2 | (3.9 | ) | 24.2 | |||||||
Special items included in non-operating income, net | ||||||||||||
Gain on sale of business | (4.0 | ) | — | — | (4.0 | ) | ||||||
Pension settlement | (2.8 | ) | — | — | (2.8 | ) | ||||||
Total special items included in non-operating income, net | (6.8 | ) | — | — | (6.8 | ) | ||||||
Depreciation and amortization | 206.5 | 36.6 | 4.5 | 247.6 | ||||||||
Adjusted EBITDA (non-GAAP) | $ | 456.0 | $ | 318.2 | $ | (68.6 | ) | $ | 705.6 | |||
Segment operating margin | 5.4 | % | 32.2 | % | ||||||||
Segment adjusted EBITDA margin | 19.6 | % | 36.8 | % |
Year ended June 30, 2018 | National Media | Local Media | Unallocated Corporate | Total | ||||||||
(In millions) | ||||||||||||
Revenues | $ | 1,572.6 | $ | 693.1 | ||||||||
Net earnings | $ | 99.4 | ||||||||||
Loss from discontinued operations, net of income taxes | 14.6 | |||||||||||
Earnings from continuing operations | 114.0 | |||||||||||
Income tax benefit | (123.6 | ) | ||||||||||
Interest expense, net | 97.2 | |||||||||||
Non-operating income, net | (0.7 | ) | ||||||||||
Operating profit | $ | 85.0 | $ | 186.7 | $ | (184.8 | ) | 86.9 | ||||
Special items included in operating profit: | ||||||||||||
Write-down of impaired assets | 22.7 | — | — | 22.7 | ||||||||
Transaction and integration costs | 1.7 | — | 67.6 | 69.3 | ||||||||
Severance and related benefit costs | 56.4 | 0.9 | 55.1 | 112.4 | ||||||||
Gain on sale of businesses and asset | (14.7 | ) | — | — | (14.7 | ) | ||||||
Other | — | — | 3.4 | 3.4 | ||||||||
Total special items included in operating profit | 66.1 | 0.9 | 126.1 | 193.1 | ||||||||
Operating profit excluding special items (non-GAAP) | 151.1 | 187.6 | (58.7 | ) | 280.0 | |||||||
Non-operating income, net | 12.9 | 2.4 | (14.6 | ) | 0.7 | |||||||
Special item included in non-operating expense – loss on equity method investment | — | — | 12.9 | 12.9 | ||||||||
Depreciation and amortization | 92.9 | 33.2 | 2.9 | 129.0 | ||||||||
Adjusted EBITDA (non-GAAP) | $ | 256.9 | $ | 223.2 | $ | (57.5 | ) | $ | 422.6 | |||
Segment operating margin | 5.4 | % | 26.9 | % | ||||||||
Segment adjusted EBITDA margin | 16.3 | % | 32.2 | % |
Attributable to other instruments 1 | Attributable to common shareholders | Diluted shares | Diluted earnings per share 2 | |||||||||||||||||
(In millions, except per share data) | ||||||||||||||||||||
Year ending June 30, 2020 - Low Projection | ||||||||||||||||||||
Earnings from continuing operations | $ | 197 | $ | (79 | ) | $ | 118 | 45.8 | $ | 2.58 | ||||||||||
Depreciation and amortization, net of tax | 151 | |||||||||||||||||||
Adjusted earnings (non-GAAP) 3 | $ | 348 | (85 | ) | 263 | 45.8 | 5.75 | |||||||||||||
Year ending June 30, 2020 - High Projection | ||||||||||||||||||||
Earnings from continuing operations | $ | 212 | (80 | ) | 132 | 45.8 | 2.88 | |||||||||||||
Depreciation and amortization, net of tax | 157 | |||||||||||||||||||
Adjusted earnings (non-GAAP) 3 | $ | 369 | (85 | ) | 284 | 45.8 | 6.20 | |||||||||||||
Quarter ending September 30, 2019 - Low Projection | ||||||||||||||||||||
Earnings from continuing operations | $ | 20 | (20 | ) | — | 45.7 | 0.01 | |||||||||||||
Depreciation and amortization, net of tax | 40 | |||||||||||||||||||
Adjusted earnings (non-GAAP) 3 | $ | 60 | (20 | ) | 40 | 45.7 | 0.88 | |||||||||||||
Quarter ending September 30, 2019 - High Projection | ||||||||||||||||||||
Earnings from continuing operations | $ | 22 | (20 | ) | 2 | 45.7 | 0.05 | |||||||||||||
Depreciation and amortization, net of tax | 41 | |||||||||||||||||||
Adjusted earnings (non-GAAP) 3 | $ | 63 | (20 | ) | 43 | 45.7 | 0.93 | |||||||||||||
1 | Includes preferred stock dividends, accretion of preferred stock, dividends on other securities, and undistributed earnings allocated to other securities to the extent that these instruments are not deemed to be dilutive. | |||||||||||||||||||
2 | Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. The dilutive effect of these instruments were computed using the two-class method. | |||||||||||||||||||
3 | Adjusted earnings is defined as earnings from continuing operations before special items, depreciation, and amortization. |
Quarter ending September 30, 2019 | Year ending June 30, 2020 | |||||||||||||||
Low | High | Low | High | |||||||||||||
(In millions) | ||||||||||||||||
Earnings from continuing operations | $ | 20 | $ | 22 | $ | 197 | $ | 212 | ||||||||
Income tax expense | 7 | 9 | 81 | 88 | ||||||||||||
Interest expense, net | 38 | 38 | 147 | 150 | ||||||||||||
Depreciation and amortization | 57 | 58 | 215 | 225 | ||||||||||||
Adjusted EBITDA (non-GAAP) | $ | 122 | $ | 127 | $ | 640 | $ | 675 |
(In millions) | June 30, 2019 | ||
Long-term debt | $ | 2,333.3 | |
Less: cash and cash equivalents | (45.0 | ) | |
Net debt | $ | 2,288.3 |
&\;X]S/3_P
M=WY_\Q_,K/GEA+/*&6AP3A[6/U<4Y5_.>G]%V,$_Z+&$C+AX,ACGCP_T FMC.60B/SX@/'@Z>&UP
M;65T82!X;6QN&%P34TZ1&5R:79E9$9R;VT@
2R49]/JIZ=ON/))2XX^^GOI9^W-FVP; RS;U,N!ADM488
MEE' R$9BB/'#N-&E9,S/NL?=8W'WDW%.;.;$>VY9MGR-H813TE%14
ME.%2..-%"JJCWS/OKZ\W.\EW#<)6FGF8O)(Y+.[L:LS,
_K5#_ +Y;
M_>A_FZ-/W,_\8_9U[_H(RZL_[QE[ _\ 0]V[_P#4/OW]:H?]\M_O0_S=>_^7V#^;?2LW<^W]EY;8=!#O/.[-.#S.5H\Q6-/@J2CJY*X5=%%$FB05:
MJJ:;C2;GGV>[=?+N%O\ 4*I45(H37A3_ #]%UU;&UE\(FN*]'#]KNDW7O?NO
M=>]^Z]T4GYK?++"_"[HZL[NS^SLIOG'T>YMO;:; X?)TF(K'EW!+)%%5"LK8
MY4"Q^,EET7-^"/:'<+U=OM_J&4L*@4&./2BUMSHUYM]Y?:/D*Y-ESKS/M>U7 _T&ZO[:&;R_T%Y1*<$'
M"<"#PZ7&]?@M\RNN\?)EMX?O#$XF"$SU667KK
_;U2#W+_P **L13SU>/^/\ \>ZS)PJ9%H]U
M=M[CCQ:N5.F-WV3M$5#,C?J!.=1K<%03P'KCFE0:6L5?FQ_R#_/T:1[,>,S_
M ) ?Y3_FZ(!O'^>W\^MS3&3"9WJWKM-3D0;/ZVH:Z,*PLJ:M_P!1G'LOU!U7
MO];CCV62
G/W;9?P?
MS;_/TO\ :O\ /"_F&;>J(YLOV5LW?<:-J:DW5U;L:CIYAKU:)&V128:4"WI]
M$JFWYOS[=3F'=$-6<-]JC_(!U5MKLSP4C["?\M>CN]3_ /"BO?\ 25$5-WE\
M>=H9^DD9%FR_5.XLSM.JHT%M
3_ #!]NRPR9??N
MP]]K$P,D.Z^K]IT<52!]5F.QX<,X!_/C=#_C[=3F+OQTP.3A=E%;G^IMT9#!RTR#];TNT=X#(B