EX-99.1 2 a5598294ex99_1.htm EXHIBIT 99.1

Exhibit 99.1

The New York Times Company Reports 2007 Fourth-Quarter and Full-Year Results

NEW YORK--(BUSINESS WIRE)--Jan. 31, 2008--The New York Times Company announced today fourth-quarter 2007 earnings per share (EPS) from continuing operations of $.37, compared with a loss per share of $4.59 in the fourth quarter of 2006. Excluding the special items noted below, EPS from continuing operations was $.44 in the fourth-quarter compared with $.46 in the fourth quarter of 2006.

Fourth-quarter 2007 operating profit from continuing operations increased to $101.5 million from a loss of $685.2 million in the fourth quarter of 2006. Excluding depreciation and amortization and the special items noted below, operating profit from continuing operations was $159.2 million compared with $169.8 million in the fourth quarter of 2006.

For comparability purposes, all numbers cited in the quote below exclude special items, which are noted later in this release.

“After total revenues grew in both October and November, advertising softened in December, which had a significant effect on the quarter,” said Janet L. Robinson, president and CEO. “Although national advertising continued to increase, due in part to strength in the financial services and entertainment categories, classified and retail advertising declined as the overall economy slowed. Continuing our transition into the digital era, online revenues again demonstrated very strong growth, up nearly 18 percent in the quarter. Circulation revenues also continued to show gains, up almost 3 percent.

“Looking back at 2007, we made a great deal of progress in executing on our business strategy and positioning the Times Company for the long term. The net effect of our actions was that operating profit before depreciation and amortization grew more than 3 percent.

“We introduced profitable new products that helped extend our print properties. We also did so online and our digital revenues grew 22 percent. Circulation revenues rose about 2 percent, demonstrating the pricing power of The Times brand. As a result of rigorous expense management, costs before depreciation and amortization declined 2 percent. And after a careful review of our portfolio of businesses, we sold non-core assets that resulted in $615 million in gross proceeds. We also remained dedicated to returning value to our shareholders, increasing our dividend 31 percent.

“To date in January, the percentage decline in advertising revenue is trending similar to that of December. We see signs of a softening economy in our business. We plan to stay focused on what we do best – producing high-quality journalism, introducing new products in print and online, and stringently managing our costs.”

Fourth-Quarter Special Items

Fourth-quarter 2007 results from continuing operations included:

  • A non-cash charge of $11.0 million ($6.4 million after tax, or $.04 per share) related to the write-down of an intangible asset at the Worcester Telegram & Gazette, whose results are included in the New England Media Group (NEMG), and
  • A non-cash charge of $7.1 million ($4.1 million after tax, or $.03 per share) related to the write-down of our 49 percent investment in Metro Boston, LLC, which publishes a free daily newspaper in the Greater Boston area. This charge is included in “Net (loss)/income from joint ventures” in our Condensed Consolidated Statements of Income.

These items total a net loss of $18.1 million ($10.5 million after tax, or $.07 per share).

Fourth-quarter 2006 results from continuing operations included:

  • A non-cash charge of $814.4 million ($735.9 million after tax, or $5.11 per share) related to the write-down of intangible assets at the NEMG, and
  • An additional week (14 weeks) in 2006 compared with the fourth quarter of 2007 (13 weeks). We estimate that the week added $50.8 million in revenues, $36.8 million in costs, $14.0 million in operating profit and pre-tax income of $14.3 million ($8.3 million after tax, or $.06 per share).

These items total a net loss of $800.1 million ($727.6 million after tax, or $5.05 per share).

Comparisons

All quarterly and annual comparisons exclude the results of the Broadcast Media Group, which was sold in May 2007. We recorded a pre-tax gain on the sale of $190.0 million ($94.0 million after tax, or $.65 per share in 2007).

This release includes non-GAAP financial measures, and the exhibits include a discussion of management’s use of these non-GAAP financial measures and reconciliations to the most comparable GAAP financial measures.

Fourth-Quarter Results from Continuing Operations

Revenues

Total revenues decreased 7.1 percent to $865.8 million from $931.5 million. Advertising revenues decreased 9.1 percent; circulation revenues declined 4.0 percent; and other revenues increased 1.3 percent. Excluding the additional week, total revenues decreased 1.7 percent; advertising revenues decreased 4.1 percent; circulation revenues grew 2.6 percent; and other revenues rose 5.5 percent.

Operating Costs

Operating costs decreased 6.1 percent to $753.2 million from $802.3 million. Depreciation and amortization declined 14.5 percent to $46.7 million from $54.6 million mainly due to a decrease in accelerated depreciation expense for the assets at the Edison, N.J., printing facility, which we are in the process of closing.

Excluding depreciation and amortization and the additional week, operating costs declined 0.6 percent to $706.6 million from $710.9 million. The decline was a result of lower newsprint expense and compensation costs offset by increased staff reduction costs and professional fees.

Newsprint expense for the fourth quarter decreased 30.3 percent, with 16.0 percent of the decrease resulting from lower consumption and 14.3 percent from newsprint prices. Excluding the additional week, newsprint expense declined 25.6 percent, with 14.4 percent of the decline resulting from lower prices and 11.2 percent from lower consumption.

Staff reduction costs totaled $17.8 million in the fourth quarter of 2007 and $8.5 million in the same period a year earlier.

Fourth-Quarter Business Segment Results

News Media Group

Total News Media Group revenues decreased 8.0 percent mainly due to the additional week. Excluding the additional week, total revenues decreased 2.7 percent as a result of lower print advertising.

Advertising revenues in the quarter decreased 10.5 percent mainly due to the additional week and lower print advertising revenues. Excluding the additional week, advertising revenues decreased 5.6 percent.

Circulation revenues decreased 4.0 percent mainly due to the additional week. Excluding the additional week, circulation revenues increased 2.6 percent mainly due to higher home-delivery and newsstand prices for The New York Times.

Other revenues rose 0.7 percent. Excluding the additional week, other revenues increased 4.9 percent largely because of rental income from our lease of five floors in our new headquarters, and higher commercial printing, partially offset by a decrease in subscription revenues for TimesSelect, an online product offering that was discontinued in September 2007.

Total News Media Group operating costs decreased 7.0 percent to $714.9 million from $768.5 million. Excluding depreciation and amortization and the additional week, operating costs declined 1.3 percent to $674.0 million from $682.9 million due to lower newsprint expense and compensation costs offset by increased staff reduction costs and professional fees.

Operating profit increased to $109.1 million from an operating loss of $675.6 million. Excluding special items, operating profit before depreciation and amortization was $161.0 million compared with $175.0 million in 2006, mainly due to lower print advertising.

About Group

Total About Group fourth-quarter revenues increased 26.8 percent to $30.7 million from $24.2 million. Excluding the additional week, revenues grew 34.6 percent due to higher cost-per-click and display advertising and acquisitions.

Total About Group operating costs increased 36.0 percent to $19.1 million from $14.1 million. Excluding depreciation and amortization and the additional week, operating costs rose 46.3 percent to $15.3 million from $10.4 million because of higher compensation and content costs. These increases were primarily due to investments in new revenue initiatives and costs associated with ConsumerSearch, Inc., which we acquired in May 2007.

Operating profit grew 14.0 percent to $11.6 million from $10.2 million. Excluding depreciation and amortization and the additional week, operating profit for the About Group increased 24.8 percent to $15.4 million from $12.4 million.

Other Financial Data

Internet Revenues

The additional week in 2006 had a significant effect on the comparisons of Internet revenues. In the fourth quarter, our Internet revenues grew 12.0 percent to $95.2 million from $85.0 million in the fourth quarter of 2006. For the full-year 2007, Internet revenues rose 20.2 percent to $330.2 million from $274.7 million in 2006. We estimate that the additional week contributed $4.0 million in the fourth quarter and full year of 2006. Excluding the additional week, Internet revenues grew 17.6 percent in the fourth quarter and 22.0 percent for the full year.

Internet businesses include our digital archives, NYTimes.com, Boston.com, About.com and the Web sites of our other newspaper properties. In total, Internet businesses accounted for 11.0 percent of our revenues in the fourth quarter versus 9.1 percent in the 2006 fourth quarter. For the year, Internet revenues accounted for 10.3 percent of total revenues compared with 8.3 percent in 2006.

Joint Ventures

Net loss from joint ventures was $10.6 million in the fourth quarter of 2007 compared with net income of $1.3 million mainly due to the write-down of our 49 percent investment in Metro Boston and lower prices for newsprint and supercalendared paper at the mills in which we have an equity interest.

Interest Expense-net

Interest expense-net decreased in the quarter to $10.9 million from $11.6 million due to lower levels of short-term debt partially offset by lower capitalized interest.

Income Taxes

The effective income tax rate was 34.3 percent in the fourth quarter and 41.2 percent for the full year of 2007 compared with 5.0 percent and 3.0 percent in the fourth quarter and for the full year of 2006. The majority of the 2006 non-cash charge of $814.4 million at the NEMG was not deductible for tax purposes. Excluding the non-cash charge, the effective income tax rate would have been 36.6 percent in the fourth quarter and 36.2 percent for the full year of 2006.

Cash and Total Debt

At the end of the quarter, our cash and cash equivalents were approximately $52 million and total debt was approximately $1 billion.

Capital Expenditures

In the fourth quarter, total capital expenditures were approximately $84 million, which included approximately $16 million for our new headquarters, and approximately $32 million related to the New York area plant consolidation project.

For the year, total capital expenditures were approximately $375 million, including approximately $166 million for our new headquarters, and approximately $99 million related to the New York area plant consolidation project.

2008

The following expectations are for 2008 with the exception of costs savings and productivity gains, which are for 2008 and 2009.

  • Cost savings and productivity gains – The Company believes that it can achieve a reduction in costs from its year-end 2007 cash cost base of a total of approximately $230 million in 2008 and 2009, excluding the effects of inflation and certain one-time costs. About $130 million of these savings are expected in 2008.
  • Depreciation and amortization – $160 to $170 million, which includes approximately $5 million of accelerated depreciation expense in the first quarter of 2008 associated with the New York area plant consolidation project. Depreciation for the new headquarters building is expected to be $8 million per quarter.
  • Income from joint ventures – $12 to $16 million.
  • Interest expense – $50 to $60 million.
  • Capital expenditures – $150 to $175 million. Aside from significant projects, other capital spending is projected to be $65 to $75 million in 2008.
  • Income tax rate – Approximately 41 percent.

Conference Call Information

Our earnings conference call will be held on Thursday, January 31, at 11:00 a.m. E.T. To access the call, dial (888) 778-8903 (in the U.S.) and (913) 312-1450 (international callers). Participants should dial into the conference call approximately 10 minutes before the start time. Online listeners can link to the live webcast at http://www.nytco.com/investors/index.html.

Except for the historical information contained herein, the matters discussed in this press release are forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those predicted by such forward-looking statements. These risks and uncertainties include national and local conditions, as well as competition that could influence the levels (rate and volume) of retail, national and classified advertising and circulation generated by the Company’s various markets and material increases in newsprint prices. They also include other risks detailed from time to time in the Company’s publicly filed documents, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2006. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

The New York Times Company (NYSE: NYT), a leading media company with 2007 revenues of $3.2 billion, includes The New York Times, the International Herald Tribune, The Boston Globe, 15 other daily newspapers, WQXR-FM and more than 50 Web sites, including NYTimes.com, Boston.com and About.com. The Company’s core purpose is to enhance society by creating, collecting and distributing high-quality news, information and entertainment.

This press release can be downloaded from www.nytco.com

Exhibits:   Condensed Consolidated Statements of Income
Segment Information
News Media Group Revenues by Operating Segment
Footnotes
Reconciliation of Non-GAAP Information
THE NEW YORK TIMES COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars and shares in thousands, except per share data)
                         
  Fourth Quarter   Full Year

2007

 

2006

 

% Change

2007

 

2006

 

% Change

(13 weeks) (14 weeks) (52 weeks) (53 weeks)
Revenues
Advertising $ 569,043 $ 626,332 -9.1 % $ 2,047,468 $ 2,153,936 -4.9 %
Circulation 225,344 234,729 -4.0 % 889,882 889,722 0.0 %
Other (a)   71,368     70,423   1.3 %   257,727     246,245   4.7 %
Total 865,755 931,484 -7.1 % 3,195,077 3,289,903 -2.9 %
 
Operating costs
Production costs 338,187 380,284 -11.1 % 1,341,096 1,435,456 -6.6 %
Selling, general and administrative costs 368,368 367,353 0.3 % 1,397,413 1,398,294 -0.1 %
Depreciation and amortization   46,690     54,618   -14.5 %   189,561     162,331   16.8 %
Total 753,245 802,255 -6.1 % 2,928,070 2,996,081 -2.3 %
 
Net loss on sale of assets (b) - - N/A 68,156 - N/A
 
Gain on sale of WQEW-AM - - N/A 39,578 - N/A
 
Write-down of intangible assets (c)   11,000     814,433   -98.6 %   11,000     814,433   -98.6 %
 
Operating profit/(loss) 101,510 (685,204 ) * 227,429 (520,611 ) *
 

Net (loss)/income from joint

ventures (d)

(10,622 ) 1,255 * (2,618 ) 19,340

*

 
Interest expense - net   10,918     11,626   -6.1 %   39,842     50,651   -21.3 %

 

Income/(loss) from continuing operations before income taxes and minority interest

79,970 (695,575 ) * 184,969 (551,922 ) *
 
Income tax expense/(benefit) 27,396 (34,949 ) * 76,137 16,608 *
 
Minority interest in net loss/(income)
of subsidiaries   68     (245 ) *   107     359   -70.2 %
 
Income/(loss) from continuing operations 52,642 (660,871 ) * 108,939 (568,171 ) *
 
Income from discontinued operations,
net of income taxes-
Broadcast Media Group (e) - 12,838 N/A 5,753 24,728 -76.7 %
 

Gain on sale of Broadcast Media Group, net of income taxes (e)

353 - N/A 94,012 - N/A
       
Discontinued operations, net of income taxes   353     12,838   -97.3 %   99,765     24,728   *
 
Net income/(loss) $ 52,995   $ (648,033 ) * $ 208,704   $ (543,443 ) *
 
Average Number of Common Shares Outstanding:
Basic 143,853 143,906 0.0 % 143,889 144,579 -0.5 %
Diluted 144,060 143,906 0.1 % 144,158 144,579 -0.3 %
Basic Earnings/(Loss) Per Share:
Income/(Loss) from continuing operations $ 0.37 $ (4.59 ) * $ 0.76 $ (3.93 ) *
Discontinued operations, net of income taxes   -     0.09   N/A   0.69     0.17   *
Net Income/(Loss) $ 0.37   $ (4.50 ) * $ 1.45   $ (3.76 )

*

 

Diluted Earnings/(Loss) Per Share:
Income/(Loss) from continuing operations $ 0.37 $ (4.59 ) * $ 0.76 $ (3.93 ) *
Discontinued operations, net of income taxes   -     0.09   N/A   0.69     0.17   *
Net Income/(Loss) $ 0.37   $ (4.50 ) * $ 1.45   $ (3.76 ) *
 
Dividends Per Share 0.230 0.175 31.4 % 0.865 0.690 25.4 %
 
* Represents an increase or decrease in excess of 100%.

See footnotes page for additional information.

THE NEW YORK TIMES COMPANY
SEGMENT INFORMATION
(Dollars in thousands)
                         
  Fourth Quarter   Full Year

2007

 

2006

 

% Change

2007

 

2006

 

% Change

 

Revenues

(13 weeks) (14 weeks) (52 weeks) (53 weeks)
News Media Group $ 835,044 $ 907,263 -8.0 % $ 3,092,394 $ 3,209,704 -3.7 %
About Group   30,711     24,221   26.8 %   102,683     80,199   28.0 %
Total $ 865,755   $ 931,484   -7.1 % $ 3,195,077   $ 3,289,903   -2.9 %
 

Operating Profit(Loss)

(13 weeks) (14 weeks) (52 weeks) (53 weeks)
News Media Group $ 109,149 $ (675,649 ) * $ 248,567 $ (497,276 ) *
About Group 11,571 10,150 14.0 % 34,703 30,819 12.6 %
Corporate   (19,210 )   (19,705 ) -2.5 %   (55,841 )   (54,154 ) 3.1 %
Total $ 101,510   $ (685,204 ) * $ 227,429   $ (520,611 ) *
 

Operating Profit(Loss) Before Depreciation & Amortization and Special Items(f)

(13 weeks) (13 weeks) (52 weeks) (52 weeks)
News Media Group $ 161,006 $ 174,975 -8.0 % $ 456,251 $ 447,609 1.9 %
About Group 15,439 12,374 24.8 % 49,078 41,907 17.1 %
Corporate   (17,245 )   (17,553 ) -1.8 %   (48,761 )   (47,414 ) 2.8 %
Total $ 159,200   $ 169,796   -6.2 % $ 456,568   $ 442,102   3.3 %
 
 
 
* Represents an increase in excess of 100%.
                         
 
 
See footnotes page for additional information.
THE NEW YORK TIMES COMPANY
NEWS MEDIA GROUP REVENUES BY OPERATING SEGMENT
(Dollars in thousands)
                 
  2007
Fourth Quarter   % Change vs.

2006

(14 weeks)

 

Full Year

  % Change vs.

2006

(53 weeks)

(13 weeks) (52 weeks)

The New York Times Media Group

Advertising $ 355,037 -7.3 % $ 1,222,811 -3.6 %
Circulation 164,531 -2.8 % 645,977 1.4 %
Other   49,542 2.7 %   183,149 6.7 %
Total $ 569,110 -5.2 % $ 2,051,937 -1.2 %
 
New England Media Group
Advertising $ 99,764 -15.6 % $ 389,178 -8.6 %
Circulation 39,036 -7.0 % 156,573 -4.0 %
Other   14,892 3.4 %   46,440 -0.3 %
Total $ 153,692 -11.9 % $ 592,191 -6.8 %
 
Regional Media Group
Advertising $ 85,012 -16.6 % $ 338,032 -11.8 %
Circulation 21,777 -7.4 % 87,332 -2.5 %
Other   5,453 -19.4 %   22,902 -5.7 %
Total $ 112,242 -15.1 % $ 448,266 -9.8 %
 
Total News Media Group
Advertising $ 539,813 -10.5 % $ 1,950,021 -6.1 %
Circulation 225,344 -4.0 % 889,882 0.0 %
Other (a)   69,887 0.7 %   252,491 4.1 %
Total $ 835,044 -8.0 % $ 3,092,394 -3.7 %
 
                 
 
 
See footnotes page for additional information.
THE NEW YORK TIMES COMPANY

FOOTNOTES

(Dollars in thousands)
     
(a)

Other revenues consist primarily of revenue from wholesale delivery operations, news services/syndication, commercial printing, advertising service revenue, digital archives, TimesSelect (for periods before October 2007), Baseline StudioSystems and rental income.

 
(b)

In 2006 the Company announced plans to consolidate the printing operations of a facility it leases in Edison, N.J., into its newest facility in College Point, Queens. As part of the consolidation, the Company originally planned to sublease the Edison facility through 2018, the end of the then-existing lease term. After evaluating the options with respect to the lease, the Company decided it was financially prudent to purchase the Edison facility and sell it, with two adjacent properties it already owned, to a third party. The purchase and sale of the Edison facility closed in the second quarter of 2007, relieving the Company of rental terms that were above market as well as restoration obligations under the original lease. As a result of the sale, the Company recognized a pre-tax loss of $68.2 million in the second quarter.

 
(c)

The Company's annual impairment tests, in accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets, resulted in a non-cash impairment charge of $11.0 million ($6.4 million after tax, or $.04 per share) in 2007 and $814.4 million ($735.9 million after tax, $5.11 per share in the fourth quarter and $5.09 for the year) in 2006 related to a write-down of intangible assets at the NEMG. NEMG, which includes The Boston Globe (the "Globe"), Boston.com and the Worcester Telegram & Gazette, is part of the News Media Group reportable segment. The majority of the 2006 charge is not tax deductible because the 1993 acquisition of the Globe was structured as a tax-free stock transaction.

 
(d)

In 2007 the Company had a non-cash charge of $7.1 million ($4.1 million after tax, or $.03 per share) related to the write-down of our 49 percent investment in Metro Boston, LLC, which publishes a free daily newspaper in the Greater Boston area. This charge is included in "Net (loss)/income from joint ventures" in the Condensed Consolidated Statements of Income.

(e)

On May 7, 2007, the Company sold the Broadcast Media Group, consisting of nine network-affiliated television stations, their related Web sites and the digital operating center, for $575 million.  Under Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, the Broadcast Media Group is treated as a discontinued operation. The Company has made reclassifications in all periods presented to reflect this change.

 

 

Results for the Broadcast Media Group, included within discontinued operations, for the fourth quarter and full year of 2007 and 2006 are below. In the fourth quarter of 2007, the gain on the sale included post closing adjustments.

 

           
Fourth Quarter Full Year
 
2007 2006 2007 2006
 
Revenues $ - $ 49,249 $ 46,702 $ 156,791
 
Pre-tax income $ - $ 21,268 $ 9,848 $ 41,421
 
Income taxes   -   (8,430 )   (4,095 )   (16,693 )
 

Income from discontinued operations, net of income taxes - Broadcast Media Group

- 12,838 5,753 24,728

 

Gain on sale of Broadcast Media Group, net of income taxes

  353   -     94,012     -  
 
Net income $ 353 $ 12,838   $ 99,765   $ 24,728  
 
(f)

See "Reconciliation of Non-GAAP Information" for reconciliations of operating profit(loss) to operating profit(loss) before depreciation & amortization and excluding special items.

 

THE NEW YORK TIMES COMPANY
RECONCILIATION OF NON-GAAP INFORMATION
(Dollars in thousands)
 
In this release, the Company has included non-GAAP financial information with respect to earnings per share (EPS) from continuing operations excluding special items, operating profit(loss) before depreciation and amortization and excluding special items, operating costs before depreciation and amortization, the additional week and raw materials and revenues excluding the additional week. The Company has included these non-GAAP financial measures because management reviews them on a regular basis and uses them to evaluate and manage the performance of the operations. Management believes that, for the reasons outlined below, these non-GAAP financial measures provide useful information to investors as a supplement to reported EPS from continuing operations, operating profit(loss), operating costs and revenues. However, these measures should be evaluated only in conjunction with the comparable GAAP financial measures and should not be viewed as alternative or superior measures of GAAP results.
 
EPS from continuing operations excluding special items provide useful information in evaluating the Company’s period-to-period performance because it eliminates items that the Company does not consider to be indicative of earnings from ongoing operating activities. Operating profit(loss) before depreciation and amortization and excluding special items is useful in evaluating the Company’s ongoing cash-generating ability as it excludes the significant non-cash impact of depreciation and amortization as well as excludes items, if any, not indicative of ongoing operating activities. Total operating costs include depreciation and amortization, the additional week and raw materials. Total operating costs excluding depreciation and amortization provide a useful measure of manageable costs. Total operating costs excluding depreciation and amortization, the additional week and raw materials provide investors with helpful supplemental information on the Company’s underlying operating costs.
 
The Company's 2006 fiscal fourth quarter and year included an additional week (14 weeks and 53 weeks) compared with the 2007 fiscal fourth quarter and year (13 weeks and 52 weeks). Revenues excluding the effect of the additional week provide a useful measure of the Company's ongoing performance.
 
Reconciliations of these non-GAAP financial measures from, respectively, EPS from continuing operations, operating profit(loss), operating costs, and revenues, the most directly comparable GAAP items, are set out in the tables below.
           
Reconciliation of earnings/(loss) per share from continuing operations excluding special items
                   
Fourth Quarter Full Year

2007

2006

% Change

2007

2006

% Change

 
Earnings/(loss) per share from continuing operations $ 0.37 $ (4.59 ) * $ 0.76 $ (3.93 ) *
 
Adjustments:
 
Write-down of intangible assets 0.04 5.11 0.04 5.09
 

Write-down of Metro Boston, LLC interest

0.03 - 0.03 -
 
Net loss on sale of assets - - 0.29 -
 
Gain on sale of WQEW-AM - - (0.15 ) -
 
Additional Week - (0.06 ) - (0.06 )
 

Sale of Discovery Times Channel interest

  -     -       -     0.03    
 
Earnings per share from continuing operations
excluding special items $ 0.44   $ 0.46     -4.3 % $ 0.97   $ 1.13   -14.2 %
 
Reconciliation of operating profit(loss) before depreciation & amortization and special items
             
Fourth Quarter 2007

News Media

About

Total

Group

Group

Corporate

Company

 
Operating profit(loss) $ 109,149 $ 11,571 $ (19,210 ) $ 101,510
 
Add:
Depreciation & amortization   40,857     3,868     1,965     46,690  
 
Operating profit(loss) before depreciation &
amortization 150,006 15,439 (17,245 ) 148,200
 
Add:
 
Write-down of intangible asset   11,000     -     -     11,000  
 
Operating profit(loss) before depreciation &
amortization and special items $ 161,006   $ 15,439   $ (17,245 ) $ 159,200  
             
Fourth Quarter 2006

News Media

About

Total

Group

Group

Corporate

Company

 
Operating (loss)profit $ (675,649 ) $ 10,150 $ (19,705 ) $ (685,204 )
 
Add:
 
Depreciation & amortization   49,410     3,056     2,152     54,618  
 

Operating (loss)profit before depreciation & amortization

(626,239 ) 13,206 (17,553 ) (630,586 )
 
Add:
 
Write-down of intangible assets 814,433 - - 814,433
 
Additional Week   (13,219 )   (832 )   -     (14,051 )
 

Operating profit(loss) before depreciation & amortization and special items

$ 174,975   $ 12,374   $ (17,553 ) $ 169,796  
 
             
% Change  

News Media

About

Total

Group

Group

Corporate

Company

 
Operating profit(loss) * 14.0 % -2.5 % *
 
Add:
 
Depreciation & amortization   -17.3 %   26.6 %   -8.7 %   -14.5 %
 

Operating profit(loss) before depreciation & amortization

* 16.9 % -1.8 % *
 
Add:
 
Write-down of intangible assets -98.6 % - - -98.6 %
 
Additional Week   -     -     -     -  
 

Operating profit(loss) before depreciation & amortization and special items

  -8.0 %   24.8 %   -1.8 %   -6.2 %
 
 
* Represents an increase in excess of 100%.
THE NEW YORK TIMES COMPANY
RECONCILIATION OF NON-GAAP INFORMATION (continued)
(Dollars in thousands)
       
Reconciliation of operating profit(loss) before depreciation & amortization and special items (continued)
             
Full Year 2007

News Media

About

Total

Group

Group

Corporate

Company

 
Operating profit(loss) $ 248,567 $ 34,703 $ (55,841 ) $ 227,429
 
Add:
 
Depreciation & amortization   168,106     14,375     7,080     189,561  
 

Operating profit(loss) before depreciation & amortization

416,673 49,078 (48,761 ) 416,990
 
Add:
Write-down of intangible asset 11,000 - - 11,000
 
Net loss on sale of assets 68,156 - - 68,156
 
Gain on sale of WQEW-AM   (39,578 )   -     -     (39,578 )
 

Operating profit(loss) before depreciation & amortization and special items

$ 456,251   $ 49,078   $ (48,761 ) $ 456,568  
             
Full Year 2006

News Media

About

Total

Group

Group

Corporate

Company

 
Operating (loss)profit $ (497,276 ) $ 30,819 $ (54,154 ) $ (520,611 )
 
Add:
 
Depreciation & amortization   143,671     11,920     6,740     162,331  
 

Operating (loss)profit before depreciation & amortization

(353,605 ) 42,739 (47,414 ) (358,280 )
 
Add:
 
Write-down of intangible assets 814,433 - - 814,433
 
Additional Week   (13,219 )   (832 )   -     (14,051 )
 

Operating profit(loss) before depreciation & amortization and special items

$ 447,609   $ 41,907   $ (47,414 ) $ 442,102  
 
             

% Change

 

News Media

About

Total

Group

Group

Corporate

Company

 
Operating profit(loss) * 12.6 % 3.1 % *
 
Add:
 
Depreciation & amortization   17.0 %   20.6 %   5.0 %   16.8 %
 

Operating profit(loss) before depreciation & amortization

* 14.8 % 2.8 % *
 
Add:
Write-down of intangible assets -98.6 % - - -98.6 %
Net loss on sale of assets - - - -
Gain on sale of WQEW-AM - - - -
Additional Week   -     -     -     -  

 

Operating profit(loss) before depreciation & amortization and special items

  1.9 %   17.1 %   2.8 %   3.3 %
 
* Represents an increase in excess of 100%.
THE NEW YORK TIMES COMPANY
RECONCILIATION OF NON-GAAP INFORMATION (continued)
(Dollars in thousands)
           
 
Reconciliation of total operating costs excluding depreciation & amortization, the additional week and raw materials
                   
Fourth Quarter Full Year

2007

2006

% Change

2007

2006

% Change

 
Total operating costs $ 753,245 $ 802,255 -6.1 % $ 2,928,070 $ 2,996,081 -2.3 %
 
Less:
Depreciation & amortization

 

  46,690   54,618     189,561   162,331  
 

Total operating costs before depreciation & amortization

706,555 747,637 -5.5 % 2,738,509 2,833,750 -3.4 %
 
Less:
 
Additional Week   -   36,779     -   36,779  
 

Total operating costs before depreciation & amortization and additional week

706,555 710,858 -0.6 % 2,738,509 2,796,971 -2.1 %
 
Less:
 
Raw materials(a)   63,299   83,779     259,977   325,372  
 

Total operating costs before depreciation & amortization, additional week and

raw materials $ 643,256 $ 627,079 2.6 % $ 2,478,532 $ 2,471,599 0.3 %
 
(a) Excludes $5.5 million of raw materials for the Additional Week, which is included in the Additional Week above.
 
Reconciliation of News Media Group operating costs excluding depreciation & amortization and the additional week
                   
Fourth Quarter Full Year

2007

2006

% Change

2007

2006

% Change

 

News Media Group

 
Operating costs $ 714,895 $ 768,479 -7.0 % $ 2,804,249 $ 2,892,547 -3.1 %
 
Less:
Depreciation & amortization   40,857   49,410     168,106   143,671  
 

 

Operating costs before depreciation & amortization

674,038 719,069 -6.3 % 2,636,143 2,748,876 -4.1 %
 
Less:
 
Additional Week   -   36,201     -   36,201  
 

Operating costs before depreciation & amortization and additional week

$ 674,038 $ 682,868 -1.3 % $ 2,636,143 $ 2,712,675 -2.8 %
 
Reconciliation of About Group operating costs excluding depreciation & amortization and the additional week
                   
Fourth Quarter Full Year

2007

2006

% Change

2007

2006

% Change

 

About Group

 
Operating costs $ 19,140 $ 14,071 36.0 % $ 67,980 $ 49,380 37.7 %
 
Less:
Depreciation & amortization   3,868   3,056     14,375   11,920  
 

 

Operating costs before depreciation & amortization

15,272 11,015 38.6 % 53,605 37,460 43.1 %
 
Less:
 
Additional Week   -   578     -   578  
 

 

Operating costs before depreciation & amortization and additional week

$ 15,272 $ 10,437 46.3 % $ 53,605 $ 36,882 45.3 %
 
THE NEW YORK TIMES COMPANY
RECONCILIATION OF NON-GAAP INFORMATION (continued)
(Dollars in thousands)
     
Reconciliation of revenues excluding the additional week
                 
Total Company Fourth Quarter

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(13 weeks) (14 weeks) (13 weeks)
Revenues
Advertising $ 569,043 $ 626,332 $ (32,842 ) $ 593,490 -4.1 %
Circulation 225,344 234,729 (15,193 ) 219,536 2.6 %
Other   71,368   70,423   (2,795 )   67,628 5.5 %
Total $ 865,755 $ 931,484 $ (50,830 ) $ 880,654 -1.7 %
 
                 
Full Year

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(52 weeks) (53 weeks) (52 weeks)
Revenues
Advertising $ 2,047,468 $ 2,153,936 $ (32,842 ) $ 2,121,094 -3.5 %
Circulation 889,882 889,722 (15,193 ) 874,529 1.8 %
Other   257,727   246,245   (2,795 )   243,450 5.9 %
Total $ 3,195,077 $ 3,289,903 $ (50,830 ) $ 3,239,073 -1.4 %
 
                 
News Media Group Fourth Quarter

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(13 weeks) (14 weeks) (13 weeks)
The New York Times Media Group
Advertising $ 355,037 $ 383,083 $ (18,016 ) $ 365,067 -2.7 %
Circulation 164,531 169,236 (10,694 ) 158,542 3.8 %
Other   49,542   48,234   (1,556 )   46,678 6.1 %
Total $ 569,110 $ 600,553 $ (30,266 ) $ 570,287 -0.2 %
 
New England Media Group
Advertising $ 99,764 $ 118,174 $ (6,865 ) $ 111,309 -10.4 %
Circulation 39,036 41,964 (2,825 ) 39,139 -0.3 %
Other   14,892   14,399   (876 )   13,523 10.1 %
Total $ 153,692 $ 174,537 $ (10,566 ) $ 163,971 -6.3 %
 
Regional Media Group
Advertising $ 85,012 $ 101,877 $ (6,551 ) $ 95,326 -10.8 %
Circulation 21,777 23,529 (1,674 ) 21,855 -0.4 %
Other   5,453   6,767   (363 )   6,404 -14.9 %
Total $ 112,242 $ 132,173 $ (8,588 ) $ 123,585 -9.2 %
 
Total News Media Group
Advertising $ 539,813 $ 603,134 $ (31,432 ) $ 571,702 -5.6 %
Circulation 225,344 234,729 (15,193 ) 219,536 2.6 %
Other   69,887   69,400   (2,795 )   66,605 4.9 %
Total $ 835,044 $ 907,263 $ (49,420 ) $ 857,843 -2.7 %
 
                 
Full Year

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(52 weeks) (53 weeks) (52 weeks)
The New York Times Media Group
Advertising $ 1,222,811 $ 1,268,592 $ (18,016 ) $ 1,250,576 -2.2 %
Circulation 645,977 637,094 (10,694 ) 626,400 3.1 %
Other   183,149   171,571   (1,556 )   170,015 7.7 %
Total $ 2,051,937 $ 2,077,257 $ (30,266 ) $ 2,046,991 0.2 %
 
New England Media Group
Advertising $ 389,178 $ 425,743

$

(6,865 ) $ 418,878 -7.1 %
Circulation 156,573 163,019 (2,825 ) 160,194 -2.3 %
Other   46,440   46,572   (876 )   45,696 1.6 %
Total $ 592,191 $ 635,334 $ (10,566 ) $ 624,768 -5.2 %
 
Regional Media Group
Advertising $ 338,032 $ 383,207

$

(6,551 ) $ 376,656 -10.3 %
Circulation 87,332 89,609 (1,674 ) 87,935 -0.7 %
Other   22,902   24,297   (363 )   23,934 -4.3 %
Total $ 448,266 $ 497,113 $ (8,588 ) $ 488,525 -8.2 %
 
Total News Media Group
Advertising $ 1,950,021 $ 2,077,542 $ (31,432 ) $ 2,046,110 -4.7 %
Circulation 889,882 889,722 (15,193 ) 874,529 1.8 %
Other   252,491   242,440   (2,795 )   239,645 5.4 %
Total $ 3,092,394 $ 3,209,704 $ (49,420 ) $ 3,160,284 -2.1 %
 
                 
About Group Fourth Quarter

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(13 weeks) (14 weeks) (13 weeks)
Revenues $ 30,711 $ 24,221 $ (1,410 ) $ 22,811 34.6 %
 
                 
Full Year

2007

2006

As Reported

Additional

Week

2006

Adjusted

% Change

(52 weeks) (53 weeks) (52 weeks)
Revenues $ 102,683 $ 80,199 $ (1,410 ) $ 78,789 30.3 %

CONTACT:
The New York Times Company
Catherine J. Mathis, 212-556-1981
mathis@nytimes.com
or
Paula Schwartz, 212-556-5224
paula.schwartz@nytimes.com