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): January 6, 2012
The New York Times Company
(Exact name of Registrant as specified in its charter)
New York |
1-5837 | 13-1102020 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
620 Eighth Avenue, New York New York |
10018 | |
(Address of principal executive offices) |
(Zip Code) |
Registrants telephone number, including area code: (212) 556-1234
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 |
Completion of Acquisition or Disposition of Assets. |
On January 6, 2012, The New York Times Company, a New York corporation (the Company), and certain of its subsidiaries, completed the sale of the Companys Regional Media Group, consisting of 16 regional newspapers, other print publications and related businesses (the Business), and all real, personal and mixed, tangible and intangible assets, properties and rights owned, leased and used in connection with the operations of the Business (the Assets), to Halifax Media Holdings LLC, a Delaware limited liability company (the Purchaser), pursuant to an Asset Purchase Agreement (the Agreement) entered into on December 27, 2011, by and among the Company, NYT Holdings, Inc., an Alabama corporation, The Houma Courier Newspaper Corporation, a Delaware corporation, Lakeland Ledger Publishing Corporation, a Florida corporation, The Spartanburg Herald-Journal, Inc., a Delaware corporation, Hendersonville Newspaper Corporation, a North Carolina corporation, The Dispatch Publishing Company, Inc., a North Carolina corporation, and NYT Management Services, Inc., a Delaware corporation (collectively, the Sellers), and the Purchaser.
The Regional Media Group comprises the following publications:
|
Sarasota Herald-Tribune in Sarasota, Fla.; |
|
The Press Democrat in Santa Rosa, Calif.; |
|
The Ledger in Lakeland, Fla.; |
|
Star-News in Wilmington, N.C.; |
|
Herald-Journal in Spartanburg, S.C.; |
|
Star-Banner in Ocala, Fla.; |
|
The Gainesville Sun in Gainesville, Fla.; |
|
The Tuscaloosa News in Tuscaloosa, Ala.; |
|
The Gadsden Times in Gadsden, Ala.; |
|
The Courier in Houma, La.; |
|
Times-News in Hendersonville, N.C.; |
|
Daily Comet in Thibodaux, La.; |
|
The Dispatch in Lexington, N.C.; |
|
Petaluma Argus-Courier in Petaluma, Calif.; |
|
News Chief in Winter Haven, Fla.; and |
|
North Bay Business Journal in Santa Rosa, Calif. |
As consideration for the acquisition of the Assets, the Purchaser paid to the Sellers $143 million in cash, subject to certain post-closing working capital and other adjustments, and assumed certain liabilities of the Sellers, including those relating to existing business contracts. The Company retained pension assets and liabilities and post-retirement obligations related to employees of the Business.
The foregoing description of the disposition does not purport to be complete and is qualified in its entirety by reference to the full text of the Agreement filed as Exhibit 2.1 to this Report on Form 8-K and incorporated by reference herein.
The Company will record an after-tax gain on the sale in the first quarter of 2012. The Company will use the net sale proceeds for general corporate purposes. The Company estimates the net after-tax proceeds from the sale will be approximately $150 million.
Except for the historical information contained herein, the matters discussed in this Form 8-K 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 various markets, material increases in newsprint prices and the development of digital businesses. They also include risk factors detailed from time to time in the Companys publicly filed documents, including its Annual Report on Form 10-K for the year ended December 26, 2010. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.
Item 9.01 |
Financial Statements and Exhibits. |
(b) |
Pro Forma Financial Information |
Attached hereto as Exhibit 99.1 are the following unaudited pro forma condensed financial statements: unaudited pro forma balance sheet as of September 25, 2011 and unaudited pro forma statements of operations for the nine months ended September 25, 2011 and September 26, 2010 and for the fiscal years ended December 26, 2010, December 27, 2009 and December 28, 2008, that reflect the sale of the Regional Media Group as a discontinued operation.
(d) |
Exhibits |
Exhibit 2.1 |
Asset Purchase Agreement, dated as of December 27, 2011, by and among NYT Holdings, Inc., The Houma Courier Newspaper Corporation, Lakeland Ledger Publishing Corporation, The Spartanburg Herald-Journal, Inc., Hendersonville Newspaper Corporation, The Dispatch Publishing Company, Inc., NYT Management Services, Inc., The New York Times Company and Halifax Media Holdings LLC (filed as an Exhibit to the Companys Form 8-K filed on December 27, 2011 and incorporated by reference herein). | |
Exhibit 99.1 |
Unaudited pro forma financial statement information. |
SIGNATURES
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 hereunto duly authorized.
THE NEW YORK TIMES COMPANY | ||||
Date: January 11, 2012 |
By: | /s/ Kenneth A. Richieri | ||
Kenneth A. Richieri | ||||
Senior Vice President and General Counsel |
Exhibit List
Exhibit 2.1 |
Asset Purchase Agreement, dated as of December 27, 2011, by and among NYT Holdings, Inc., The Houma Courier Newspaper Corporation, Lakeland Ledger Publishing Corporation, The Spartanburg Herald-Journal, Inc., Hendersonville Newspaper Corporation, The Dispatch Publishing Company, Inc., NYT Management Services, Inc., The New York Times Company and Halifax Media Holdings LLC (filed as an Exhibit to the Companys Form 8-K dated December 27, 2011 and incorporated by reference herein). | |
Exhibit 99.1 |
Unaudited pro forma financial statement information. |
Exhibit 99.1
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA FINANCIAL STATEMENT INFORMATION
On January 6, 2012, The New York Times Company (the Company) and certain of its subsidiaries completed the sale (the Transaction) of substantially all of the assets of the Companys Regional Media Group, consisting of 16 regional newspapers, other print publications and related businesses (the Business), and all real, personal and mixed, tangible and intangible assets, properties and rights owned, leased and used in connection with the operation of the Business to Halifax Media Holdings LLC (the Purchaser), pursuant to the terms of an Asset Purchase Agreement (the Agreement) dated as of December 27, 2011.
The Company received cash consideration in the amount of $143 million, subject to certain working capital and other adjustments pursuant to the Agreement.
The unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 25, 2011 is based on the Companys balance sheet as of September 25, 2011, after giving effect to the Transaction as if it had occurred as of September 25, 2011. The unaudited Pro Forma Condensed Consolidated Statements of Operations for the 2010, 2009 and 2008 fiscal years and for the nine months ended September 25, 2011 and September 26, 2010, give effect to the Transaction as if it had occurred on December 31, 2007.
The unaudited Pro Forma Condensed Consolidated Statements of Operations for the 2010, 2009 and 2008 fiscal years have been derived from the audited Consolidated Financial Statements of the Company included in its Annual Report on Form 10-K for the fiscal year ended December 26, 2010. The unaudited Pro Forma Condensed Consolidated Statements of Operations for the nine months ended September 25, 2011 and September 26, 2010, and the unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 25, 2011 have been derived from the unaudited Condensed Consolidated Financial Statements of the Company included in its Quarterly Report on Form 10-Q for the quarter ended September 25, 2011. The unaudited pro forma financial statement information is based upon available information and assumptions that the Company believes are reasonable.
The unaudited pro forma financial statement information has been provided for informational purposes only. The pro forma information is not necessarily indicative of what the Companys financial position or results of operations actually would have been had the Transaction occurred as of the dates indicated. In addition, the unaudited pro forma financial statement information does not purport to project the future financial position or operating results of the Company. The unaudited pro forma financial statement information, including the notes thereto, should be read in conjunction with the historical financial statements of the Company included in its Annual Report on 10-K for the fiscal year ended December 26, 2010 and its Quarterly Report on Form 10-Q for the quarter ended September 25, 2011, that have been filed with the Securities and Exchange Commission.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
($ in thousands, except share data)
As of September 25, 2011 | ||||||||||||
Historical | (1) |
|
Pro forma adjustments |
|
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Assets |
||||||||||||
Current assets |
||||||||||||
Cash and cash equivalents |
$ | 93,685 | $ | 138,112 | (2) | $ | 231,797 | |||||
Short-term investments |
169,764 | - | 169,764 | |||||||||
Restricted cash |
28,628 | - | 28,628 | |||||||||
Accounts receivable, net |
250,921 | (20,779 | )(3) | 230,142 | ||||||||
Inventories: |
||||||||||||
Newsprint and magazine paper |
14,956 | (2,403 | )(3) | 12,553 | ||||||||
Other inventory |
4,060 | (1,036 | )(3) | 3,024 | ||||||||
|
|
|
|
|
|
|||||||
Total inventories |
19,016 | (3,439 | ) | 15,577 | ||||||||
Deferred income taxes |
68,875 | - | 68,875 | |||||||||
Other current assets |
49,186 | (1,849 | )(3) | 47,337 | ||||||||
|
|
|
|
|
|
|||||||
Total current assets |
680,075 | 112,045 | 792,120 | |||||||||
Other assets |
||||||||||||
Investments in joint ventures |
85,206 | - | 85,206 | |||||||||
Property, plant and equipment, net |
1,099,734 | (150,757 | )(3) | 948,977 | ||||||||
Intangible assets acquired: |
||||||||||||
Goodwill, net |
491,944 | - | 491,944 | |||||||||
Other intangible assets acquired, net |
22,239 | (359 | )(3) | 21,880 | ||||||||
|
|
|
|
|
|
|||||||
Total intangible assets acquired |
514,183 | (359 | ) | 513,824 | ||||||||
Deferred income taxes |
273,946 | 26,111 | (4) | 300,057 | ||||||||
Miscellaneous assets |
181,817 | (283 | )(3) | 181,534 | ||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 2,834,961 | $ | (13,243 | ) | $ | 2,821,718 | |||||
|
|
|
|
|
|
|||||||
Liabilities and stockholders equity |
||||||||||||
Current liabilities |
||||||||||||
Accounts payable |
$ | 102,298 | $ | (5,271 | )(3) | $ | 97,027 | |||||
Accrued payroll and other related liabilities |
104,494 | (54 | )(3) | 104,440 | ||||||||
Unexpired subscriptions |
75,046 | (11,642 | )(3) | 63,404 | ||||||||
Accrued expenses and other |
158,484 | (12,152 | )(3),(4),(5) | 146,332 | ||||||||
|
|
|
|
|
|
|||||||
Total current liabilities |
440,322 | (29,119 | ) | 411,203 | ||||||||
Other liabilities |
||||||||||||
Long-term debt and capital lease obligations |
771,991 | - | 771,991 | |||||||||
Pension benefits obligation |
707,710 | - | 707,710 | |||||||||
Postretirement benefits obligation |
127,812 | - | 127,812 | |||||||||
Other |
194,444 | (705 | )(3) | 193,739 | ||||||||
|
|
|
|
|
|
|||||||
Total other liabilities |
1,801,957 | (705 | ) | 1,801,252 | ||||||||
Stockholders equity |
||||||||||||
Common stock of $.10 par value: |
||||||||||||
Class A authorized 300,000,000 shares; issued 149,967,099 (including treasury shares 3,340,711) |
14,997 | - | 14,997 | |||||||||
Class B convertible authorized and issued shares: 818,885 (including treasury shares: none) |
82 | - | 82 | |||||||||
Additional paid-in capital |
42,029 | - | 42,029 | |||||||||
Retained earnings |
1,027,680 | 26,484 | (3),(6) | 1,054,164 | ||||||||
Common stock held in treasury, at cost |
(119,534 | ) | - | (119,534 | ) | |||||||
Accumulated other comprehensive loss, net of income taxes |
(376,206 | ) | (9,903 | )(7) | (386,109 | ) | ||||||
|
|
|
|
|
|
|||||||
Total New York Times Company stockholders equity |
589,048 | 16,581 | 605,629 | |||||||||
|
|
|
|
|
|
|||||||
Noncontrolling interest |
3,634 | - | 3,634 | |||||||||
|
|
|
|
|
|
|||||||
Total stockholders equity |
592,682 | 16,581 | 609,263 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and stockholders equity |
$ | 2,834,961 | $ | (13,243 | ) | $ | 2,821,718 | |||||
|
|
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except share data)
For the Nine Months Ended September 25, 2011 | ||||||||||||
Historical | (8) | |
Pro forma adjustments |
(9) |
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Revenues |
||||||||||||
Advertising |
$ | 862,954 | $ | 116,973 | $ | 745,981 | ||||||
Circulation |
699,898 | 58,981 | 640,917 | |||||||||
Other |
117,589 | 14,542 | 103,047 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
1,680,441 | 190,496 | 1,489,945 | |||||||||
Operating costs |
||||||||||||
Production costs: |
||||||||||||
Raw materials |
118,040 | 16,943 | 101,097 | |||||||||
Wages and benefits |
373,127 | 47,644 | 325,483 | |||||||||
Other |
222,211 | 17,528 | 204,683 | |||||||||
|
|
|
|
|
|
|||||||
Total production costs |
713,378 | 82,115 | 631,263 | |||||||||
Selling, general and administrative costs |
763,878 | 85,306 | 678,572 | |||||||||
Depreciation and amortization |
87,597 | 8,822 | 78,775 | |||||||||
|
|
|
|
|
|
|||||||
Total operating costs |
1,564,853 | 176,243 | 1,388,610 | |||||||||
Impairment of assets |
161,318 | 152,093 | 9,225 | |||||||||
Pension withdrawal expense |
4,228 | - | 4,228 | |||||||||
|
|
|
|
|
|
|||||||
Operating (loss)/profit |
(49,958 | ) | (137,840 | ) | 87,882 | |||||||
Gain on sale of investments |
71,171 | - | 71,171 | |||||||||
Loss from joint ventures |
(4,026 | ) | - | (4,026 | ) | |||||||
Premium on debt redemption |
46,381 | - | 46,381 | |||||||||
Interest expense, net |
69,782 | - | 69,782 | |||||||||
|
|
|
|
|
|
|||||||
(Loss)/income from continuing operations before income taxes |
(98,976 | ) | (137,840 | ) | 38,864 | |||||||
Income tax expense/(benefit) |
153 | (16,815 | ) | 16,968 | ||||||||
|
|
|
|
|
|
|||||||
(Loss)/income from continuing operations |
(99,129 | ) | (121,025 | ) | 21,896 | |||||||
Net loss attributable to the noncontrolling interest |
515 | - | 515 | |||||||||
|
|
|
|
|
|
|||||||
Net (loss)/income attributable to The New York Times Company common stockholders | $ | (98,614 | ) | $ | (121,025 | ) | $ | 22,411 | ||||
|
|
|
|
|
|
|||||||
Average number of common shares outstanding: |
||||||||||||
Basic |
147,103 | 147,103 | ||||||||||
|
|
|
|
|||||||||
Diluted |
147,103 | 152,424 | ||||||||||
|
|
|
|
|||||||||
Basic (loss)/earnings per share |
$ | (0.67 | ) | $ | 0.15 | |||||||
|
|
|
|
|||||||||
Diluted (loss)/earnings per share |
$ | (0.67 | ) | $ | 0.15 | |||||||
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except share data)
For the Nine Months Ended September 26, 2010 | ||||||||||||
Historical | (8) | |
Pro forma adjustments |
(9) |
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Revenues |
||||||||||||
Advertising |
$ | 914,518 | $ | 129,339 | $ | 785,179 | ||||||
Circulation |
700,819 | 60,649 | 640,170 | |||||||||
Other |
116,450 | 14,192 | 102,258 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
1,731,787 | 204,180 | 1,527,607 | |||||||||
Operating costs |
||||||||||||
Production costs: |
||||||||||||
Raw materials |
114,962 | 17,197 | 97,765 | |||||||||
Wages and benefits |
376,204 | 49,896 | 326,308 | |||||||||
Other |
223,869 | 19,108 | 204,761 | |||||||||
|
|
|
|
|
|
|||||||
Total production costs |
715,035 | 86,201 | 628,834 | |||||||||
Selling, general and administrative costs |
781,044 | 89,974 | 691,070 | |||||||||
Depreciation and amortization |
90,816 | 9,526 | 81,290 | |||||||||
|
|
|
|
|
|
|||||||
Total operating costs |
1,586,895 | 185,701 | 1,401,194 | |||||||||
Impairment of assets |
16,148 | - | 16,148 | |||||||||
Pension withdrawal expense |
6,268 | - | 6,268 | |||||||||
|
|
|
|
|
|
|||||||
Operating profit |
122,476 | 18,479 | 103,997 | |||||||||
Gain on sale of investment |
9,128 | - | 9,128 | |||||||||
Income from joint ventures |
22,271 | - | 22,271 | |||||||||
Interest expense, net |
61,825 | - | 61,825 | |||||||||
|
|
|
|
|
|
|||||||
Income from continuing operations before income taxes |
92,050 | 18,479 | 73,571 | |||||||||
Income tax expense |
50,444 | 7,853 | 42,591 | |||||||||
|
|
|
|
|
|
|||||||
Income from continuing operations |
41,606 | 10,626 | 30,980 | |||||||||
Net income attributable to the noncontrolling interest |
(1,054 | ) | - | (1,054 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income attributable to The New York Times Company common stockholders |
$ | 40,552 | $ | 10,626 | $ | 29,926 | ||||||
|
|
|
|
|
|
|||||||
Average number of common shares outstanding: |
||||||||||||
Basic |
145,533 | 145,533 | ||||||||||
|
|
|
|
|||||||||
Diluted |
153,092 | 153,092 | ||||||||||
|
|
|
|
|||||||||
Basic earnings per share |
$ | 0.28 | $ | 0.21 | ||||||||
|
|
|
|
|||||||||
Diluted earnings per share |
$ | 0.26 | $ | 0.20 | ||||||||
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except share data)
Year Ended December 26, 2010 | ||||||||||||
Historical | (10) | |
Pro forma adjustments |
(9) |
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Revenues |
||||||||||||
Advertising |
$ | 1,300,361 | $ | 177,056 | $ | 1,123,305 | ||||||
Circulation |
931,493 | 80,416 | 851,077 | |||||||||
Other |
161,609 | 19,187 | 142,422 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
2,393,463 | 276,659 | 2,116,804 | |||||||||
Operating costs |
||||||||||||
Production costs: |
||||||||||||
Raw materials |
160,422 | 23,783 | 136,639 | |||||||||
Wages and benefits |
498,270 | 64,511 | 433,759 | |||||||||
Other |
303,086 | 25,830 | 277,256 | |||||||||
|
|
|
|
|
|
|||||||
Total production costs |
961,778 | 114,124 | 847,654 | |||||||||
Selling, general and administrative costs |
1,054,199 | 122,575 | 931,624 | |||||||||
Depreciation and amortization |
120,950 | 12,655 | 108,295 | |||||||||
|
|
|
|
|
|
|||||||
Total operating costs |
2,136,927 | 249,354 | 1,887,573 | |||||||||
Impairment of assets |
16,148 | - | 16,148 | |||||||||
Pension withdrawal expense |
6,268 | - | 6,268 | |||||||||
|
|
|
|
|
|
|||||||
Operating profit |
234,120 | 27,305 | 206,815 | |||||||||
Gain on sale of investment |
9,128 | - | 9,128 | |||||||||
Income from joint ventures |
19,035 | - | 19,035 | |||||||||
Interest expense, net |
85,062 | - | 85,062 | |||||||||
|
|
|
|
|
|
|||||||
Income from continuing operations before income taxes |
177,221 | 27,305 | 149,916 | |||||||||
Income tax expense |
68,516 | 10,783 | 57,733 | |||||||||
|
|
|
|
|
|
|||||||
Income from continuing operations |
108,705 | 16,522 | 92,183 | |||||||||
Net income attributable to the noncontrolling interest |
(1,014 | ) | - | (1,014 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income attributable to The New York Times Company common stockholders |
$ | 107,691 | $ | 16,522 | $ | 91,169 | ||||||
|
|
|
|
|
|
|||||||
Average number of common shares outstanding: |
||||||||||||
Basic |
145,636 | 145,636 | ||||||||||
|
|
|
|
|||||||||
Diluted |
152,600 | 152,600 | ||||||||||
|
|
|
|
|||||||||
Basic earnings per share |
$ | 0.74 | $ | 0.63 | ||||||||
|
|
|
|
|||||||||
Diluted earnings per share |
$ | 0.71 | $ | 0.60 | ||||||||
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except share data)
Year Ended December 27, 2009 | ||||||||||||
Historical | (10) | |
Pro forma adjustments |
(9) |
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Revenues |
||||||||||||
Advertising |
$ | 1,336,291 | $ | 192,924 | $ | 1,143,367 | ||||||
Circulation |
936,486 | 85,043 | 851,443 | |||||||||
Other |
167,662 | 18,956 | 148,706 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
2,440,439 | 296,923 | 2,143,516 | |||||||||
Operating costs |
||||||||||||
Production costs: |
||||||||||||
Raw materials |
166,387 | 25,126 | 141,261 | |||||||||
Wages and benefits |
524,782 | 70,873 | 453,909 | |||||||||
Other |
330,061 | 29,234 | 300,827 | |||||||||
|
|
|
|
|
|
|||||||
Total production costs |
1,021,230 | 125,233 | 895,997 | |||||||||
Selling, general and administrative costs |
1,152,874 | 132,477 | 1,020,397 | |||||||||
Depreciation and amortization |
133,696 | 14,893 | 118,803 | |||||||||
|
|
|
|
|
|
|||||||
Total operating costs |
2,307,800 | 272,603 | 2,035,197 | |||||||||
Impairment of assets |
4,179 | - | 4,179 | |||||||||
Pension withdrawal expense |
78,931 | - | 78,931 | |||||||||
Net pension curtailment gain |
53,965 | - | 53,965 | |||||||||
Loss on leases and other |
34,633 | - | 34,633 | |||||||||
Gain on sale of assets |
5,198 | 5,198 | - | |||||||||
|
|
|
|
|
|
|||||||
Operating profit |
74,059 | 29,518 | 44,541 | |||||||||
Income from joint ventures |
20,667 | - | 20,667 | |||||||||
Interest expense, net |
81,701 | - | 81,701 | |||||||||
Premium on debt redemption |
9,250 | - | 9,250 | |||||||||
|
|
|
|
|
|
|||||||
Income/(loss) from continuing operations before income taxes |
3,775 | 29,518 | (25,743 | ) | ||||||||
Income tax expense/(benefit) |
2,206 | 13,122 | (10,916 | ) | ||||||||
|
|
|
|
|
|
|||||||
Income/(loss) from continuing operations |
1,569 | 16,396 | (14,827 | ) | ||||||||
Net income attributable to the noncontrolling interest |
(10 | ) | - | (10 | ) | |||||||
|
|
|
|
|
|
|||||||
Net income/(loss) attributable to The New York Times Company common stockholders |
$ | 1,559 | $ | 16,396 | $ | (14,837 | ) | |||||
|
|
|
|
|
|
|||||||
Average number of common shares outstanding: |
||||||||||||
Basic |
144,188 | 144,188 | ||||||||||
|
|
|
|
|||||||||
Diluted |
146,367 | 144,188 | ||||||||||
|
|
|
|
|||||||||
Basic earnings/(loss) per share |
$ | 0.01 | $ | (0.10 | ) | |||||||
|
|
|
|
|||||||||
Diluted earnings/(loss) per share |
$ | 0.01 | $ | (0.10 | ) | |||||||
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except share data)
Year Ended December 28, 2008 | ||||||||||||
Historical | (10) | |
Pro forma adjustments |
(9) |
Pro forma | |||||||
|
|
|
|
|
|
|||||||
Revenues |
||||||||||||
Advertising |
$ | 1,771,033 | $ | 276,463 | $ | 1,494,570 | ||||||
Circulation |
910,154 | 87,824 | 822,330 | |||||||||
Other |
258,577 | 19,978 | 238,599 | |||||||||
|
|
|
|
|
|
|||||||
Total revenues |
2,939,764 | 384,265 | 2,555,499 | |||||||||
Operating costs |
||||||||||||
Production costs: |
||||||||||||
Raw materials |
250,843 | 37,521 | 213,322 | |||||||||
Wages and benefits |
620,573 | 89,935 | 530,638 | |||||||||
Other |
438,927 | 33,127 | 405,800 | |||||||||
|
|
|
|
|
|
|||||||
Total production costs |
1,310,343 | 160,583 | 1,149,760 | |||||||||
Selling, general and administrative costs |
1,328,432 | 152,498 | 1,175,934 | |||||||||
Depreciation and amortization |
144,301 | 17,015 | 127,286 | |||||||||
|
|
|
|
|
|
|||||||
Total operating costs |
2,783,076 | 330,096 | 2,452,980 | |||||||||
Impairment of assets |
197,879 | - | 197,879 | |||||||||
|
|
|
|
|
|
|||||||
Operating (loss)/profit |
(41,191 | ) | 54,169 | (95,360 | ) | |||||||
Income from joint ventures |
17,062 | - | 17,062 | |||||||||
Interest expense, net |
47,790 | - | 47,790 | |||||||||
|
|
|
|
|
|
|||||||
(Loss)/income from continuing operations before income taxes |
(71,919 | ) | 54,169 | (126,088 | ) | |||||||
Income tax (benefit)/expense |
(5,979 | ) | 20,629 | (26,608 | ) | |||||||
|
|
|
|
|
|
|||||||
(Loss)/income from continuing operations |
(65,940 | ) | 33,540 | (99,480 | ) | |||||||
Net income attributable to the noncontrolling interest |
(501 | ) | - | (501 | ) | |||||||
|
|
|
|
|
|
|||||||
Net (loss)/income attributable to The New York Times Company common stockholders |
$ | (66,441 | ) | $ | 33,540 | $ | (99,981 | ) | ||||
|
|
|
|
|
|
|||||||
Average number of common shares outstanding: |
||||||||||||
Basic |
143,777 | 143,777 | ||||||||||
|
|
|
|
|||||||||
Diluted |
143,777 | 143,777 | ||||||||||
|
|
|
|
|||||||||
Basic loss per share |
$ | (0.46 | ) | $ | (0.70 | ) | ||||||
|
|
|
|
|||||||||
Diluted loss per share |
$ | (0.46 | ) | $ | (0.70 | ) | ||||||
|
|
|
|
See accompanying notes to unaudited pro forma condensed financial statements.
THE NEW YORK TIMES COMPANY
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
(1) | Represents balances as reported in the unaudited Condensed Consolidated Balance Sheet included in the Companys quarterly report on Form 10-Q for the quarter ended September 25, 2011. |
(2) | To record receipt of cash from the Purchaser of approximately $138 million. See note 6. |
(3) | To eliminate assets, liabilities and retained earnings related to the Regional Media Group. |
(4) | To record the income tax benefit of approximately $30 million resulting from the sale. The tax benefit in excess of the loss before income taxes is due to a tax deduction for goodwill. |
(5) | To record estimated non-recurring sale and separation costs of approximately $2 million, related primarily to severance costs. |
(6) | Represents the estimated gain on the sale to be recorded in the first quarter of 2012, computed as follows: |
($ in thousands) | ||||
Purchase price |
$ | 143,000 | ||
Closing adjustments |
(4,888 | ) | ||
|
|
|||
Cash received |
$ | 138,112 | ||
Net assets sold |
(156,390 | ) | ||
Curtailment gain |
17,000 | |||
Sale and separation costs |
(2,280 | ) | ||
|
|
|||
Loss before income taxes |
(3,558 | ) | ||
Income tax benefit |
(30,042 | ) | ||
|
|
|||
Estimated net gain |
$ | 26,484 | ||
|
|
(7) | Represents an estimated curtailment gain of approximately $10 million (net of taxes) associated with the Companys retiree medical plan. The sale resulted in a significant reduction to the expected years of future service from current employees, resulting in the curtailment. |
(8) | Represents results of operations as reported in the unaudited Condensed Consolidated Statements of Operations in the Companys quarterly report on Form 10-Q for the quarter ended September 25, 2011. |
(9) | Represents results of operations of the Regional Media Group. Tax effects have been determined based on the effective tax rates for the Regional Media Group in effect during the periods presented. |
(10) | Represents results of operations as reported in the audited Consolidated Statements of Operations in the Companys Annual Report on Form 10-K for the year ended December 26, 2010. |