| Meredith Reports Fiscal 2010 Second Quarter Results |
Click Here for PDF Version of Press Release w/Financial Tables
Click Here For PDF Financial Tables Only
Ad gains at Better Homes and Gardens help drive National Media profit growth Local Media delivers growth in non-political advertising revenues
DES MOINES, Iowa--(BUSINESS WIRE)--Meredith Corporation (NYSE: MDP), the leading media and marketing
company serving American women, today reported fiscal 2010 second
quarter earnings per share of $0.42, including a previously announced
special charge of $0.07 per share related to the repositioning of its
Special Interest Media business. Excluding the special charge, earnings
per share were $0.49 – slightly ahead of expectations.
In comparison, fiscal 2009 second quarter earnings per share were $0.28,
including a special charge of $0.21. Excluding the special charge,
fiscal 2009 second quarter earnings per share were $0.49.
Fiscal 2010 second quarter revenues were $337 million, compared to $361
million in fiscal 2009. Meredith recorded $14 million less ($0.19 per
share) in net political advertising revenues during the second quarter
of fiscal 2010 (a non-political year) compared to fiscal 2009.
Additional information on the special charges can be found in Tables 1-4
and in Meredith’s press releases dated January 14, 2010, and January 8,
2009.
“In the second quarter of fiscal 2010, we delivered higher operating
profit in our National Media business; increased non-political
advertising revenues 4 percent in our Local Media business; and
continued to reduce total company expenses,” said Meredith President and
Chief Executive Officer Stephen M. Lacy. “These achievements speak to
the strength of our brands on both the national and local levels, as
well as our efficiency initiatives.”
During the second quarter of fiscal 2010, Meredith delivered:
-
Sequential quarterly improvement in advertising performance in the
National and Local media groups. Both groups outperformed their
respective industries and gained advertising market share.
-
Growth in its connection to the consumer, as measured by magazine
readership, television viewership and online traffic.
-
Double-digit growth in new revenue streams including brand licensing,
retransmission fees and video content creation.
-
A reduction of 8 percent in total company operating expenses.
For the first six months of fiscal 2010, earnings per share were $0.82,
compared to $0.69 in the prior year period. Revenues were $669 million,
compared to $725 million in the prior year. Excluding special items in
both periods (see Tables 1-4), earnings per share were $0.83 for the
first six months of fiscal 2010, compared to $0.90 in the prior year.
Meredith recorded $19 million less ($0.26 per share) in net political
advertising in the first half of fiscal 2010 (a non-political year)
compared to the prior year.
OPERATING DETAIL
National Media Group
Fiscal 2010 second quarter National Media Group operating profit was $32
million, compared to $23 million in the prior year. Excluding special
charges in both periods, fiscal 2010 second quarter operating profit was
$37 million, a 27 percent increase over the $29 million in the prior
year.
Revenues were $261 million in the second quarter of fiscal 2010,
compared to $277 million in the prior year. Advertising revenues were
$117 million – a decline of 2 percent compared to the prior year – but
the fourth consecutive quarter of advertising performance improvement. Better
Homes and Gardens grew advertising revenues 7 percent in the second
quarter of fiscal 2010. More and Fitness also grew
advertising revenues.
National Media Group operating expenses declined 10 percent in the
second quarter of fiscal 2010 compared to the prior year, including a 15
percent decrease in paper prices.
Meredith’s share of overall magazine industry advertising revenues
increased to 11.7 percent during the second quarter of fiscal 2010 from
9.4 percent in the prior year, according to the latest data from the
Publishers Information Bureau. Additionally, Meredith’s market share
grew to 37.2 percent from 34.9 percent as measured against its 28-title
competitive set.
Looking at several key measurements of the National Media Group’s strong
connection to consumers:
-
Readership for Meredith’s major subscription magazines increased in
the fall of 2009 compared to the spring of 2009, according to
Mediamark Research and Intelligence.
-
Revenues, profit and related margin in Meredith’s circulation
activities increased in the second quarter of fiscal 2010 compared to
the prior year, driven in part by efficiencies in subscription
operations.
-
Monthly average unique visitors across Meredith’s National Media Group
Web sites rose more than 35 percent to more than 20 million in the
second quarter of fiscal 2010 compared to the prior year, and monthly
page views averaged more than 260 million. The total number of videos
viewed per month quadrupled to more than 6 million.
National Media Group “Other Revenues” declined in the second quarter of
fiscal 2010 compared to the prior year. Reductions in revenues at
Meredith Books – expected due to the implementation of the previously
announced licensing agreement with John Wiley and Sons Inc. – and at
Meredith Integrated Marketing – due to cutbacks in existing programs
primarily in the automotive and retail sectors – were partially offset
by higher Brand Licensing revenues.
Meredith Integrated Marketing won a major new assignment to develop and
manage Chrysler Group’s customer relationship management initiatives in
the United States and Canada. Additionally, Meredith Integrated
Marketing saw a marked increase in the pipeline of new business activity
during the quarter.
Brand Licensing revenues increased due primarily to an expansion of
Meredith’s relationship with Walmart. The number of Better Homes and
Gardens-branded SKUs nearly tripled to 1,500 compared to the prior year.
“Our National Media Group continued to gain share, execute
multi-platform sales programs and develop its non-advertising based
businesses,” Lacy said. “Additionally, I am particularly pleased with
the strong consumer connection metrics we continue to deliver, be it
magazine readership, online traffic or the performance of our branded
products for sale at retail.”
For the first six months of fiscal 2010, operating profit was $70
million, compared to $57 million in the prior year. Excluding special
charges in both periods operating profit was $76 million, compared to
$63 million in the prior year. Advertising revenues were $255 million,
compared to $264 million in the prior year.
Local Media Group
Fiscal 2010 second quarter Local Media Group operating profit was $17
million, compared to $22 million in the prior year, primarily due to $14
million less in net political advertising revenues. Total revenues were
$76 million, compared to $84 million in the prior year. Non-political
advertising revenues grew 4 percent, led by improved performance in
professional services and retail-related advertising.
The Local Media Group outperformed the industry as a whole by
approximately 3 percentage points in non-political advertising revenues
during the quarter, according to the most recently available data from
the Television Bureau of Advertising. Meredith stations in nine of its
10 television markets posted growth in non-political advertising
revenues.
Local Media Group operating expenses declined 6 percent in the second
quarter of fiscal 2010, compared to the prior year. Operating expenses
were down 2 percent excluding the prior-year special charge. Meredith is
centralizing certain functions across its television stations –
including master control, traffic and research – to improve efficiency
and lower costs.
Looking at several key measurements of the Local Media Group’s
connection to consumers:
-
Many Meredith stations increased viewership in key day parts during
the November sweeps, particularly in Atlanta where morning ratings
more than doubled and late news ratings grew nearly 30 percent. Las
Vegas grew ratings in both the morning and evening news, and Hartford
maintained its No. 1 position in all newscasts.
-
The daily Better television show, produced by Meredith Video
Studios, is now carried in more than 55 markets reaching more than 45
percent of U.S. households, including half of the nation’s top 10.
Revenues from retransmission fees nearly doubled in the second quarter
of fiscal 2010 from the prior-year period, reflecting Meredith’s
successful renegotiation of retransmission agreements with the cable and
satellite operators in its markets. Revenues also grew at Meredith Video
Studios, Meredith’s in-house video production group, driven primarily by
growth in custom video projects for corporate clients.
“We’re encouraged by the strength of our connection with viewers, which
has helped us grow non-political advertising revenues,” Lacy said.
“We’re working to build upon this foundation and continuing to develop
other sources of revenue, including retransmission fees and our video
production activities.”
For the first six months of fiscal 2010, operating profit was $19
million, compared to $33 million in the prior year period, primarily due
to $19 million less in net political advertising revenues. Revenues were
$136 million, compared to $155 million.
OTHER FINANCIAL INFORMATION
Meredith generated more than $76 million in cash flow from operations
during the first six months of fiscal 2010. Meredith’s total debt was
$350 million at Dec. 31, 2009, $30 million less than at the prior fiscal
year end. Meredith’s debt-to-EBITDA ratio was well under existing debt
covenants at 1.7 to 1.
Unallocated corporate expenses rose approximately $2 million in the
second quarter of fiscal 2010 compared to the prior year due primarily
to third party consulting fees and higher retirement plan costs.
All earnings per share figures in the text of this release are diluted.
Both basic and diluted earnings per share can be found in the attached
condensed consolidated statements of earnings.
OUTLOOK
Looking at the third quarter of fiscal 2010, with two of three magazine
issues closed in the National Media Group, advertising revenues are
currently flat to up slightly. Local Media Group non-political
advertising pacings, which are a snapshot in time and change frequently,
are currently up in the mid teens.
Meredith currently expects fiscal 2010 third quarter earnings per share
to range from $0.55 to $0.60.
Looking to the remainder of the fiscal year, with limited visibility
into customers’ 2010 advertising and marketing budgets, Meredith
currently expects full year earnings per share to range from $1.90 to
$2.05, excluding the special items reported in the first half of fiscal
2010.
A number of uncertainties remain that may affect Meredith’s outlook as
stated in this press release for the second fiscal quarter and full year
of 2010. These uncertainties are referenced below under “Safe Harbor”
and in certain SEC filings.
CONFERENCE CALL WEBCAST
Meredith will host a conference call on January 21, 2010, at 11:00 a.m.
EST to discuss fiscal 2010 second quarter results. A live webcast will
be accessible to the public on the company’s Web site, www.meredith.com,
and a replay will be available for one week. A transcript will be
available within 48 hours after the call at www.meredith.com.
RATIONALE FOR USE AND ACCESS TO
NON-GAAP MEASURES
Management uses and presents GAAP and non-GAAP results to evaluate and
communicate the performance of the company. Non-GAAP measures should not
be construed as alternatives to GAAP measures. EBITDA is a common
supplemental measure of performance used by investors and financial
analysts. Management believes that EBITDA provides an additional
analytical tool to clarify the company’s results from core operations
and delineate underlying trends. Meredith does not use EBITDA as a
measure of liquidity or funds available for management’s discretionary
use because it includes certain contractual and non-discretionary
expenditures.
Results excluding the special charges recorded in the second quarter of
fiscal 2010 and 2009, and the adjustment to deferred income tax
liabilities recorded in the first quarter of fiscal 2010, are also
supplemental non-GAAP financial measures. Management believes these
items are not reflective of Meredith’s ongoing business activities.
While results excluding the special charge and tax adjustment are not a
substitute for reported earnings results under GAAP, management believes
this information is useful as an aid in better understanding Meredith’s
current performance, performance trends and financial condition.
Reconciliations of non-GAAP to GAAP measures are included in the
attached tables. The attached consolidated financial statements and
reconciliation tables will be made available at www.meredith.com.
SAFE HARBOR
This release contains certain forward-looking statements that are
subject to risks and uncertainties. These statements are based on
management’s current knowledge and estimates of factors affecting the
company and its operations. Statements in this announcement that are
forward-looking include, but are not limited to, the statements
regarding broadcasting pacings and publishing advertising revenues,
along with the company’s earnings per share outlook for the third fiscal
quarter and rest of fiscal 2010.
Actual results may differ materially from those currently anticipated.
Factors that could adversely affect future results include, but are not
limited to, downturns in national and/or local economies; a softening of
the domestic advertising market; world, national or local events that
could disrupt broadcast television; increased consolidation among major
advertisers or other events depressing the level of advertising
spending; the unexpected loss or insolvency of one or more major
clients; the integration of acquired businesses; changes in consumer
reading, purchasing and/or television viewing patterns; increases in
paper, postage, printing or syndicated programming costs; changes in
television network affiliation agreements; technological developments
affecting products or methods of distribution; changes in government
regulations affecting the company’s industries; unexpected changes in
interest rates; and the consequences of acquisitions and/or
dispositions. The company undertakes no obligation to update any
forward-looking statement, whether as a result of new information,
future events or otherwise.
ABOUT MEREDITH CORPORATION
Meredith Corporation (NYSE:MDP) (a)
is the leading media and marketing company serving American women.
Meredith combines well-known national brands – including Better Homes
and Gardens, Parents, Ladies’ Home Journal, Family Circle, American
Baby, Fitness and More – with local television brands in fast-growing
markets. Meredith is the industry leader in creating content in key
consumer interest areas such as home, family, health and wellness and
self-development. Meredith uses multiple distribution platforms –
including print, television, online, mobile and video – to give
consumers content they desire and to deliver the messages of its
marketing partners. Additionally, Meredith uses its many assets to
create powerful custom marketing solutions for many of the nation’s top
brands and companies. Meredith has significantly added to its
capabilities in this area through the acquisition of cutting-edge
companies in areas such as online, word-of-mouth and database marketing.
|
Meredith Corporation and Subsidiaries
|
|
Condensed Consolidated Statements of Earnings (Unaudited)
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Six Months
|
|
Period Ended December 31,
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
(In thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
187,868
|
|
|
$
|
201,800
|
|
|
|
$
|
379,684
|
|
|
$
|
413,626
|
|
|
Circulation
|
|
|
67,209
|
|
|
|
66,804
|
|
|
|
|
137,088
|
|
|
|
138,217
|
|
|
All other
|
|
|
81,778
|
|
|
|
92,680
|
|
|
|
|
152,498
|
|
|
|
173,511
|
|
|
Total revenues
|
|
|
336,855
|
|
|
|
361,284
|
|
|
|
|
669,270
|
|
|
|
725,354
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Production, distribution, and editorial
|
|
|
142,911
|
|
|
|
162,310
|
|
|
|
|
294,004
|
|
|
|
332,421
|
|
|
Selling, general, and administrative
|
|
|
146,617
|
|
|
|
152,248
|
|
|
|
|
286,254
|
|
|
|
297,200
|
|
|
Depreciation and amortization
|
|
|
10,117
|
|
|
|
10,776
|
|
|
|
|
20,220
|
|
|
|
21,632
|
|
|
Total operating expenses
|
|
|
299,645
|
|
|
|
325,334
|
|
|
|
|
600,478
|
|
|
|
651,253
|
|
|
Income from operations
|
|
|
37,210
|
|
|
|
35,950
|
|
|
|
|
68,792
|
|
|
|
74,101
|
|
|
Interest income
|
|
|
9
|
|
|
|
107
|
|
|
|
|
19
|
|
|
|
227
|
|
|
Interest expense
|
|
|
(5,744
|
)
|
|
|
(5,353
|
)
|
|
|
|
(10,785
|
)
|
|
|
(10,787
|
)
|
|
Earnings from continuing operations before income taxes
|
|
|
31,475
|
|
|
|
30,704
|
|
|
|
|
58,026
|
|
|
|
63,541
|
|
|
Income taxes
|
|
|
12,521
|
|
|
|
13,301
|
|
|
|
|
20,731
|
|
|
|
27,070
|
|
|
Earnings from continuing operations
|
|
|
18,954
|
|
|
|
17,403
|
|
|
|
|
37,295
|
|
|
|
36,471
|
|
|
Loss from discontinued operations, net of taxes
|
|
|
-
|
|
|
|
(4,860
|
)
|
|
|
|
-
|
|
|
|
(5,291
|
)
|
|
Net earnings
|
|
$
|
18,954
|
|
|
$
|
12,543
|
|
|
|
$
|
37,295
|
|
|
$
|
31,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
|
$
|
0.82
|
|
|
$
|
0.81
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.11
|
)
|
|
|
|
-
|
|
|
|
(0.12
|
)
|
|
Basic earnings per share
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
|
$
|
0.82
|
|
|
$
|
0.69
|
|
|
Basic average shares outstanding
|
|
|
45,288
|
|
|
|
44,951
|
|
|
|
|
45,223
|
|
|
|
45,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
|
$
|
0.82
|
|
|
$
|
0.81
|
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.11
|
)
|
|
|
|
-
|
|
|
|
(0.12
|
)
|
|
Diluted earnings per share
|
|
$
|
0.42
|
|
|
$
|
0.28
|
|
|
|
$
|
0.82
|
|
|
$
|
0.69
|
|
|
Diluted average shares outstanding
|
|
|
45,547
|
|
|
|
45,072
|
|
|
|
|
45,432
|
|
|
|
45,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid per share
|
|
$
|
0.225
|
|
|
$
|
0.215
|
|
|
|
$
|
0.450
|
|
|
$
|
0.430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Meredith Corporation and Subsidiaries
|
|
Segment Information (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Six Months
|
|
Period Ended December 31,
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
117,431
|
|
|
$
|
120,078
|
|
|
|
$
|
254,633
|
|
|
$
|
264,385
|
|
|
Circulation
|
|
|
67,209
|
|
|
|
66,804
|
|
|
|
|
137,088
|
|
|
|
138,217
|
|
|
Other revenues
|
|
|
76,535
|
|
|
|
90,026
|
|
|
|
|
141,058
|
|
|
|
167,973
|
|
|
Total national media group
|
|
|
261,175
|
|
|
|
276,908
|
|
|
|
|
532,779
|
|
|
|
570,575
|
|
|
Local media group
|
|
|
|
|
|
|
|
|
|
|
Non-political advertising
|
|
|
67,549
|
|
|
|
64,717
|
|
|
|
|
121,220
|
|
|
|
126,365
|
|
|
Political advertising
|
|
|
2,888
|
|
|
|
17,005
|
|
|
|
|
3,831
|
|
|
|
22,876
|
|
|
Other revenues
|
|
|
5,243
|
|
|
|
2,654
|
|
|
|
|
11,440
|
|
|
|
5,538
|
|
|
Total local media group
|
|
|
75,680
|
|
|
|
84,376
|
|
|
|
|
136,491
|
|
|
|
154,779
|
|
|
Total revenues
|
|
$
|
336,855
|
|
|
$
|
361,284
|
|
|
|
$
|
669,270
|
|
|
$
|
725,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
31,774
|
|
|
$
|
23,208
|
|
|
|
$
|
70,367
|
|
|
$
|
57,098
|
|
|
Local media group
|
|
|
17,063
|
|
|
|
22,329
|
|
|
|
|
19,463
|
|
|
|
33,025
|
|
|
Unallocated corporate
|
|
|
(11,627
|
)
|
|
|
(9,587
|
)
|
|
|
|
(21,038
|
)
|
|
|
(16,022
|
)
|
|
Income from operations
|
|
$
|
37,210
|
|
|
$
|
35,950
|
|
|
|
$
|
68,792
|
|
|
$
|
74,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
3,642
|
|
|
$
|
4,228
|
|
|
|
$
|
7,149
|
|
|
$
|
8,054
|
|
|
Local media group
|
|
|
5,960
|
|
|
|
6,448
|
|
|
|
|
12,082
|
|
|
|
12,517
|
|
|
Unallocated corporate
|
|
|
515
|
|
|
|
100
|
|
|
|
|
989
|
|
|
|
1,061
|
|
|
Total depreciation and amortization
|
|
$
|
10,117
|
|
|
$
|
10,776
|
|
|
|
$
|
20,220
|
|
|
$
|
21,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA1
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
35,416
|
|
|
$
|
27,436
|
|
|
|
$
|
77,516
|
|
|
$
|
65,152
|
|
|
Local media group
|
|
|
23,023
|
|
|
|
28,777
|
|
|
|
|
31,545
|
|
|
|
45,542
|
|
|
Unallocated corporate
|
|
|
(11,112
|
)
|
|
|
(9,487
|
)
|
|
|
|
(20,049
|
)
|
|
|
(14,961
|
)
|
|
Total EBITDA
|
|
$
|
47,327
|
|
|
$
|
46,726
|
|
|
|
$
|
89,012
|
|
|
$
|
95,733
|
|
1 EBITDA is earnings from continuing operations before
interest, taxes, depreciation, and amortization.
|
Meredith Corporation and Subsidiaries
|
|
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
June 30,
|
|
Assets
|
|
2009
|
|
|
2009
|
|
(In thousands)
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
23,882
|
|
|
|
$
|
27,910
|
|
|
Accounts receivable, net
|
|
|
216,234
|
|
|
|
|
192,367
|
|
|
Inventories
|
|
|
25,028
|
|
|
|
|
28,151
|
|
|
Current portion of subscription acquisition costs
|
|
|
59,268
|
|
|
|
|
60,017
|
|
|
Current portion of broadcast rights
|
|
|
13,820
|
|
|
|
|
8,297
|
|
|
Other current assets
|
|
|
18,653
|
|
|
|
|
23,398
|
|
|
Total current assets
|
|
|
356,885
|
|
|
|
|
340,140
|
|
|
Property, plant, and equipment
|
|
|
452,037
|
|
|
|
|
444,904
|
|
|
Less accumulated depreciation
|
|
|
(259,378
|
)
|
|
|
|
(253,597
|
)
|
|
Net property, plant, and equipment
|
|
|
192,659
|
|
|
|
|
191,307
|
|
|
Subscription acquisition costs
|
|
|
57,732
|
|
|
|
|
63,444
|
|
|
Broadcast rights
|
|
|
4,476
|
|
|
|
|
4,545
|
|
|
Other assets
|
|
|
53,515
|
|
|
|
|
45,907
|
|
|
Intangible assets, net
|
|
|
556,892
|
|
|
|
|
561,581
|
|
|
Goodwill
|
|
|
487,416
|
|
|
|
|
462,379
|
|
|
Total assets
|
|
$
|
1,709,575
|
|
|
|
$
|
1,669,303
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
175,000
|
|
|
|
$
|
-
|
|
|
Current portion of long-term broadcast rights payable
|
|
|
15,940
|
|
|
|
|
10,560
|
|
|
Accounts payable
|
|
|
101,154
|
|
|
|
|
86,381
|
|
|
Accrued expenses and other liabilities
|
|
|
102,338
|
|
|
|
|
81,544
|
|
|
Current portion of unearned subscription revenues
|
|
|
170,261
|
|
|
|
|
170,731
|
|
|
Total current liabilities
|
|
|
564,693
|
|
|
|
|
349,216
|
|
|
Long-term debt
|
|
|
175,000
|
|
|
|
|
380,000
|
|
|
Long-term broadcast rights payable
|
|
|
11,762
|
|
|
|
|
11,851
|
|
|
Unearned subscription revenues
|
|
|
140,548
|
|
|
|
|
148,393
|
|
|
Deferred income taxes
|
|
|
76,547
|
|
|
|
|
64,322
|
|
|
Other noncurrent liabilities
|
|
|
106,265
|
|
|
|
|
106,138
|
|
|
Total liabilities
|
|
|
1,074,815
|
|
|
|
|
1,059,920
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
Common stock
|
|
|
36,199
|
|
|
|
|
35,934
|
|
|
Class B stock
|
|
|
9,125
|
|
|
|
|
9,133
|
|
|
Additional paid-in capital
|
|
|
60,937
|
|
|
|
|
53,938
|
|
|
Retained earnings
|
|
|
558,874
|
|
|
|
|
542,006
|
|
|
Accumulated other comprehensive loss
|
|
|
(30,375
|
)
|
|
|
|
(31,628
|
)
|
|
Total shareholders' equity
|
|
|
634,760
|
|
|
|
|
609,383
|
|
|
Total liabilities and shareholders' equity
|
|
$
|
1,709,575
|
|
|
|
$
|
1,669,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Meredith Corporation and Subsidiaries
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
Six Months Ended December 31,
|
|
2009
|
|
|
2008
|
|
(In thousands)
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
76,032
|
|
|
|
$
|
83,028
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
Acquisitions of businesses
|
|
|
(16,304
|
)
|
|
|
|
(5,195
|
)
|
|
Additions to property, plant, and equipment
|
|
|
(14,938
|
)
|
|
|
|
(15,185
|
)
|
|
Proceeds from dispositions of assets
|
|
|
-
|
|
|
|
|
636
|
|
|
Net cash used in investing activities
|
|
|
(31,242
|
)
|
|
|
|
(19,744
|
)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
85,000
|
|
|
|
|
120,000
|
|
|
Repayments of long-term debt
|
|
|
(115,000
|
)
|
|
|
|
(150,000
|
)
|
|
Purchases of Company stock
|
|
|
(195
|
)
|
|
|
|
(21,562
|
)
|
|
Dividends paid
|
|
|
(20,427
|
)
|
|
|
|
(19,430
|
)
|
|
Proceeds from common stock issued
|
|
|
1,718
|
|
|
|
|
2,457
|
|
|
Excess tax benefits from share-based payments
|
|
|
131
|
|
|
|
|
966
|
|
|
Other
|
|
|
(45
|
)
|
|
|
|
-
|
|
|
Net cash used in financing activities
|
|
|
(48,818
|
)
|
|
|
|
(67,569
|
)
|
|
Net decrease in cash and cash equivalents
|
|
|
(4,028
|
)
|
|
|
|
(4,285
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
27,910
|
|
|
|
|
37,644
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
23,882
|
|
|
|
$
|
33,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Meredith Corporation and Subsidiaries
|
|
Table 1
|
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items - During the second quarter of fiscal
2010, Meredith recorded a special charge which relates primarily
to the cost of a repositioning of our Special Interest Media
operations. Please see Meredith's press release dated January 14,
2010, for additional information relating to this special charge.
In the first quarter of fiscal 2010, Meredith recorded an income
tax benefit. This benefit is reflected in the special items for
the six months ended December 31, 2009.
|
|
|
|
The following table shows results of operations excluding the
special items and as reported with the difference being the
special items. Results of operations excluding the special items
are non-GAAP measures. Management's rationale for presenting
non-GAAP measures is included in the text of this earnings release.
|
|
|
|
|
|
|
|
|
Period Ended December 31, 2009
|
|
Three Months
|
|
|
Six Months
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
(In thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
187,868
|
|
|
$
|
-
|
|
|
|
$
|
187,868
|
|
|
|
$
|
379,684
|
|
|
$
|
-
|
|
|
|
$
|
379,684
|
|
|
Circulation
|
|
|
67,209
|
|
|
|
-
|
|
|
|
|
67,209
|
|
|
|
|
137,088
|
|
|
|
-
|
|
|
|
|
137,088
|
|
|
All other
|
|
|
81,778
|
|
|
|
-
|
|
|
|
|
81,778
|
|
|
|
|
152,498
|
|
|
|
-
|
|
|
|
|
152,498
|
|
|
Total revenues
|
|
|
336,855
|
|
|
|
-
|
|
|
|
|
336,855
|
|
|
|
|
669,270
|
|
|
|
-
|
|
|
|
|
669,270
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production, distribution, and editorial
|
|
|
141,464
|
|
|
|
1,447
|
|
(a)
|
|
|
142,911
|
|
|
|
|
292,557
|
|
|
|
1,447
|
|
(a)
|
|
|
294,004
|
|
|
Selling, general, and administrative
|
|
|
142,594
|
|
|
|
4,023
|
|
(b)
|
|
|
146,617
|
|
|
|
|
282,231
|
|
|
|
4,023
|
|
(b)
|
|
|
286,254
|
|
|
Depreciation and amortization
|
|
|
10,117
|
|
|
|
-
|
|
|
|
|
10,117
|
|
|
|
|
20,220
|
|
|
|
-
|
|
|
|
|
20,220
|
|
|
Total operating expenses
|
|
|
294,175
|
|
|
|
5,470
|
|
|
|
|
299,645
|
|
|
|
|
595,008
|
|
|
|
5,470
|
|
|
|
|
600,478
|
|
|
Income from operations
|
|
|
42,680
|
|
|
|
(5,470
|
)
|
|
|
|
37,210
|
|
|
|
|
74,262
|
|
|
|
(5,470
|
)
|
|
|
|
68,792
|
|
|
Interest income
|
|
|
9
|
|
|
|
-
|
|
|
|
|
9
|
|
|
|
|
19
|
|
|
|
-
|
|
|
|
|
19
|
|
|
Interest expense
|
|
|
(5,744
|
)
|
|
|
-
|
|
|
|
|
(5,744
|
)
|
|
|
|
(10,785
|
)
|
|
|
-
|
|
|
|
|
(10,785
|
)
|
|
Earnings before income taxes
|
|
|
36,945
|
|
|
|
(5,470
|
)
|
|
|
|
31,475
|
|
|
|
|
63,496
|
|
|
|
(5,470
|
)
|
|
|
|
58,026
|
|
|
Income taxes
|
|
|
14,627
|
|
|
|
(2,106
|
)
|
(c)
|
|
|
12,521
|
|
|
|
|
25,813
|
|
|
|
(5,082
|
)
|
(c)
|
|
|
20,731
|
|
|
Net earnings
|
|
$
|
22,318
|
|
|
$
|
(3,364
|
)
|
|
|
$
|
18,954
|
|
|
|
$
|
37,683
|
|
|
$
|
(388
|
)
|
|
|
$
|
37,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.49
|
|
|
$
|
(0.07
|
)
|
|
|
$
|
0.42
|
|
|
|
$
|
0.83
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
0.82
|
|
|
Basic average shares outstanding
|
|
|
45,288
|
|
|
|
45,288
|
|
|
|
|
45,288
|
|
|
|
|
45,223
|
|
|
|
45,223
|
|
|
|
|
45,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
0.49
|
|
|
$
|
(0.07
|
)
|
|
|
$
|
0.42
|
|
|
|
$
|
0.83
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
0.82
|
|
|
Diluted average shares outstanding
|
|
|
45,547
|
|
|
|
45,547
|
|
|
|
|
45,547
|
|
|
|
|
45,432
|
|
|
|
45,432
|
|
|
|
|
45,432
|
|
(a) Write-off of art and manuscript inventory (b) Severance expense
and write-off of subscription acquisition costs (c) Tax benefit on
the write-off of art and manuscript inventory and subscription
acquisition costs, severance expense, and a favorable adjustment made to
deferred income tax liabilities as a result of state and local
legislation enacted during the first fiscal quarter.
|
Meredith Corporation and Subsidiaries
|
|
|
Table 2
|
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table shows results of operations excluding the
special items and as reported with the difference
|
|
being the special items discussed in Table 1.
|
|
|
|
Period Ended December 31, 2009
|
|
Three Months
|
|
|
Six Months
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
117,431
|
|
|
$
|
-
|
|
|
|
$
|
117,431
|
|
|
|
$
|
254,633
|
|
|
$
|
-
|
|
|
|
$
|
254,633
|
|
|
Circulation
|
|
|
67,209
|
|
|
|
-
|
|
|
|
|
67,209
|
|
|
|
|
137,088
|
|
|
|
-
|
|
|
|
|
137,088
|
|
|
Other revenues
|
|
|
76,535
|
|
|
|
-
|
|
|
|
|
76,535
|
|
|
|
|
141,058
|
|
|
|
-
|
|
|
|
|
141,058
|
|
|
Total national media group
|
|
|
261,175
|
|
|
|
-
|
|
|
|
|
261,175
|
|
|
|
|
532,779
|
|
|
|
-
|
|
|
|
|
532,779
|
|
|
Local media group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-political advertising
|
|
|
67,549
|
|
|
|
-
|
|
|
|
|
67,549
|
|
|
|
|
121,220
|
|
|
|
-
|
|
|
|
|
121,220
|
|
|
Political advertising
|
|
|
2,888
|
|
|
|
-
|
|
|
|
|
2,888
|
|
|
|
|
3,831
|
|
|
|
-
|
|
|
|
|
3,831
|
|
|
Other revenues
|
|
|
5,243
|
|
|
|
-
|
|
|
|
|
5,243
|
|
|
|
|
11,440
|
|
|
|
-
|
|
|
|
|
11,440
|
|
|
Total local media group
|
|
|
75,680
|
|
|
|
-
|
|
|
|
|
75,680
|
|
|
|
|
136,491
|
|
|
|
-
|
|
|
|
|
136,491
|
|
|
Total revenues
|
|
$
|
336,855
|
|
|
$
|
-
|
|
|
|
$
|
336,855
|
|
|
|
$
|
669,270
|
|
|
$
|
-
|
|
|
|
$
|
669,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
37,244
|
|
|
$
|
(5,470
|
)
|
(a)
|
|
$
|
31,774
|
|
|
|
$
|
75,837
|
|
|
$
|
(5,470
|
)
|
(a)
|
|
$
|
70,367
|
|
|
Local media group
|
|
|
17,063
|
|
|
|
-
|
|
|
|
|
17,063
|
|
|
|
|
19,463
|
|
|
|
-
|
|
|
|
|
19,463
|
|
|
Unallocated corporate
|
|
|
(11,627
|
)
|
|
|
-
|
|
|
|
|
(11,627
|
)
|
|
|
|
(21,038
|
)
|
|
|
-
|
|
|
|
|
(21,038
|
)
|
|
Income from operations
|
|
$
|
42,680
|
|
|
$
|
(5,470
|
)
|
|
|
$
|
37,210
|
|
|
|
$
|
74,262
|
|
|
$
|
(5,470
|
)
|
|
|
$
|
68,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
3,642
|
|
|
$
|
-
|
|
|
|
$
|
3,642
|
|
|
|
$
|
7,149
|
|
|
$
|
-
|
|
|
|
$
|
7,149
|
|
|
Local media group
|
|
|
5,960
|
|
|
|
-
|
|
|
|
|
5,960
|
|
|
|
|
12,082
|
|
|
|
-
|
|
|
|
|
12,082
|
|
|
Unallocated corporate
|
|
|
515
|
|
|
|
-
|
|
|
|
|
515
|
|
|
|
|
989
|
|
|
|
-
|
|
|
|
|
989
|
|
|
Total depreciation and amortization
|
|
$
|
10,117
|
|
|
$
|
-
|
|
|
|
$
|
10,117
|
|
|
|
$
|
20,220
|
|
|
$
|
-
|
|
|
|
$
|
20,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
40,886
|
|
|
$
|
(5,470
|
)
|
(a)
|
|
$
|
35,416
|
|
|
|
$
|
82,986
|
|
|
$
|
(5,470
|
)
|
(a)
|
|
$
|
77,516
|
|
|
Local media group
|
|
|
23,023
|
|
|
|
-
|
|
|
|
|
23,023
|
|
|
|
|
31,545
|
|
|
|
-
|
|
|
|
|
31,545
|
|
|
Unallocated corporate
|
|
|
(11,112
|
)
|
|
|
-
|
|
|
|
|
(11,112
|
)
|
|
|
|
(20,049
|
)
|
|
|
-
|
|
|
|
|
(20,049
|
)
|
|
Total EBITDA
|
|
$
|
52,797
|
|
|
$
|
(5,470
|
)
|
|
|
$
|
47,327
|
|
|
|
$
|
94,482
|
|
|
$
|
(5,470
|
)
|
|
|
$
|
89,012
|
|
1 EBITDA is earnings from continuing operations
before interest, taxes, depreciation, and amortization.
(a) Write-off of art and manuscript inventory and subscription
acquisition costs and severance expense.
|
Meredith Corporation and Subsidiaries
|
|
Table 3
|
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Items - During the second quarter of fiscal
2009, Meredith recorded a special charge which relates primarily
to the cost of a companywide workforce reduction of approximately
250 employees; the closure of Country Home magazine, effective
with the March 2009 issue; and the relocation of the creative
functions of the ReadyMade brand and Parents.com to Des Moines.
Please see Meredith's press release dated January 8, 2009, for
additional information relating to the special charge.
|
|
|
|
The following table shows results of operations excluding the
special items and as reported with the difference being the
special items. Results of operations excluding the special items
are non-GAAP measures. Management's rationale for presenting
non-GAAP measures is included in the text of this earnings release.
|
|
|
|
|
|
|
|
|
Period Ended December 31, 2008
|
|
Three Months
|
|
|
Six Months
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
(In thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
201,800
|
|
|
$
|
-
|
|
|
|
$
|
201,800
|
|
|
|
$
|
413,626
|
|
|
$
|
-
|
|
|
|
$
|
413,626
|
|
|
Circulation
|
|
|
66,804
|
|
|
|
-
|
|
|
|
|
66,804
|
|
|
|
|
138,217
|
|
|
|
-
|
|
|
|
|
138,217
|
|
|
All other
|
|
|
92,680
|
|
|
|
-
|
|
|
|
|
92,680
|
|
|
|
|
173,511
|
|
|
|
-
|
|
|
|
|
173,511
|
|
|
Total revenues
|
|
|
361,284
|
|
|
|
-
|
|
|
|
|
361,284
|
|
|
|
|
725,354
|
|
|
|
-
|
|
|
|
|
725,354
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production, distribution, and editorial
|
|
|
162,310
|
|
|
|
-
|
|
|
|
|
162,310
|
|
|
|
|
332,421
|
|
|
|
-
|
|
|
|
|
332,421
|
|
|
Selling, general, and administrative
|
|
|
143,215
|
|
|
|
9,033
|
|
(a)
|
|
|
152,248
|
|
|
|
|
288,167
|
|
|
|
9,033
|
|
(a)
|
|
|
297,200
|
|
|
Depreciation and amortization
|
|
|
10,776
|
|
|
|
-
|
|
|
|
|
10,776
|
|
|
|
|
21,632
|
|
|
|
-
|
|
|
|
|
21,632
|
|
|
Total operating expenses
|
|
|
316,301
|
|
|
|
9,033
|
|
|
|
|
325,334
|
|
|
|
|
642,220
|
|
|
|
9,033
|
|
|
|
|
651,253
|
|
|
Income from operations
|
|
|
44,983
|
|
|
|
(9,033
|
)
|
|
|
|
35,950
|
|
|
|
|
83,134
|
|
|
|
(9,033
|
)
|
|
|
|
74,101
|
|
|
Interest income
|
|
|
107
|
|
|
|
-
|
|
|
|
|
107
|
|
|
|
|
227
|
|
|
|
-
|
|
|
|
|
227
|
|
|
Interest expense
|
|
|
(5,353
|
)
|
|
|
-
|
|
|
|
|
(5,353
|
)
|
|
|
|
(10,787
|
)
|
|
|
-
|
|
|
|
|
(10,787
|
)
|
|
Earnings before income taxes
|
|
|
39,737
|
|
|
|
(9,033
|
)
|
|
|
|
30,704
|
|
|
|
|
72,574
|
|
|
|
(9,033
|
)
|
|
|
|
63,541
|
|
|
Income taxes
|
|
|
16,823
|
|
|
|
(3,522
|
)
|
|
|
|
13,301
|
|
|
|
|
30,592
|
|
|
|
(3,522
|
)
|
|
|
|
27,070
|
|
|
Earnings from continuing operations
|
|
|
22,914
|
|
|
|
(5,511
|
)
|
|
|
|
17,403
|
|
|
|
|
41,982
|
|
|
|
(5,511
|
)
|
|
|
|
36,471
|
|
|
Loss from discontinued operations, net of taxes
|
|
|
(736
|
)
|
|
|
(4,124
|
)
|
(b)
|
|
|
(4,860
|
)
|
|
|
|
(1,167
|
)
|
|
|
(4,124
|
)
|
(b)
|
|
|
(5,291
|
)
|
|
Net earnings
|
|
$
|
22,178
|
|
|
$
|
(9,635
|
)
|
|
|
$
|
12,543
|
|
|
|
$
|
40,815
|
|
|
$
|
(9,635
|
)
|
|
|
$
|
31,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$
|
0.51
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
0.39
|
|
|
|
$
|
0.93
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
0.81
|
|
|
Discontinued operations
|
|
|
(0.02
|
)
|
|
|
(0.09
|
)
|
|
|
|
(0.11
|
)
|
|
|
|
(0.03
|
)
|
|
|
(0.09
|
)
|
|
|
|
(0.12
|
)
|
|
Basic earnings per share
|
|
$
|
0.49
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.28
|
|
|
|
$
|
0.90
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.69
|
|
|
Basic average shares outstanding
|
|
|
44,951
|
|
|
|
44,951
|
|
|
|
|
44,951
|
|
|
|
|
45,096
|
|
|
|
45,096
|
|
|
|
|
45,096
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
$
|
0.51
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
0.39
|
|
|
|
$
|
0.93
|
|
|
$
|
(0.12
|
)
|
|
|
$
|
0.81
|
|
|
Discontinued operations
|
|
|
(0.02
|
)
|
|
|
(0.09
|
)
|
|
|
|
(0.11
|
)
|
|
|
|
(0.03
|
)
|
|
|
(0.09
|
)
|
|
|
|
(0.12
|
)
|
|
Diluted earnings per share
|
|
$
|
0.49
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.28
|
|
|
|
$
|
0.90
|
|
|
$
|
(0.21
|
)
|
|
|
$
|
0.69
|
|
|
Diluted average shares outstanding
|
|
|
45,072
|
|
|
|
45,072
|
|
|
|
|
45,072
|
|
|
|
|
45,219
|
|
|
|
45,219
|
|
|
|
|
45,219
|
|
(a) Severance expense (b) Severance expense and the write-down of
art and manuscript inventory and subscription acquisition costs, net of
taxes
|
Meredith Corporation and Subsidiaries
|
|
Table 4
|
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table shows results of operations excluding the
special items and as reported with the difference
|
|
being the special items discussed in Table 3.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period Ended December 31, 2008
|
|
Three Months
|
|
|
Six Months
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
Excluding
|
|
|
|
|
|
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
Special
|
|
Special
|
|
|
As
|
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
|
Items
|
|
Items
|
|
|
Reported
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising
|
|
$
|
120,078
|
|
|
$
|
-
|
|
|
|
$
|
120,078
|
|
|
|
$
|
264,385
|
|
|
$
|
-
|
|
|
|
$
|
264,385
|
|
|
Circulation
|
|
|
66,804
|
|
|
|
-
|
|
|
|
|
66,804
|
|
|
|
|
138,217
|
|
|
|
-
|
|
|
|
|
138,217
|
|
|
Other revenues
|
|
|
90,026
|
|
|
|
-
|
|
|
|
|
90,026
|
|
|
|
|
167,973
|
|
|
|
-
|
|
|
|
|
167,973
|
|
|
Total national media group
|
|
|
276,908
|
|
|
|
-
|
|
|
|
|
276,908
|
|
|
|
|
570,575
|
|
|
|
-
|
|
|
|
|
570,575
|
|
|
Local media group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-political advertising
|
|
|
64,717
|
|
|
|
-
|
|
|
|
|
64,717
|
|
|
|
|
126,365
|
|
|
|
-
|
|
|
|
|
126,365
|
|
|
Political advertising
|
|
|
17,005
|
|
|
|
-
|
|
|
|
|
17,005
|
|
|
|
|
22,876
|
|
|
|
-
|
|
|
|
|
22,876
|
|
|
Other revenues
|
|
|
2,654
|
|
|
|
-
|
|
|
|
|
2,654
|
|
|
|
|
5,538
|
|
|
|
-
|
|
|
|
|
5,538
|
|
|
Total local media group
|
|
|
84,376
|
|
|
|
-
|
|
|
|
|
84,376
|
|
|
|
|
154,779
|
|
|
|
-
|
|
|
|
|
154,779
|
|
|
Total revenues
|
|
$
|
361,284
|
|
|
$
|
-
|
|
|
|
$
|
361,284
|
|
|
|
$
|
725,354
|
|
|
$
|
-
|
|
|
|
$
|
725,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
29,248
|
|
|
$
|
(6,040
|
)
|
(a)
|
|
$
|
23,208
|
|
|
|
$
|
63,138
|
|
|
$
|
(6,040
|
)
|
(a)
|
|
$
|
57,098
|
|
|
Local media group
|
|
|
24,342
|
|
|
|
(2,013
|
)
|
(b)
|
|
|
22,329
|
|
|
|
|
35,038
|
|
|
|
(2,013
|
)
|
(b)
|
|
|
33,025
|
|
|
Unallocated corporate
|
|
|
(8,607
|
)
|
|
|
(980
|
)
|
(c)
|
|
|
(9,587
|
)
|
|
|
|
(15,042
|
)
|
|
|
(980
|
)
|
(c)
|
|
|
(16,022
|
)
|
|
Income from operations
|
|
$
|
44,983
|
|
|
$
|
(9,033
|
)
|
|
|
$
|
35,950
|
|
|
|
$
|
83,134
|
|
|
$
|
(9,033
|
)
|
|
|
$
|
74,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
4,228
|
|
|
$
|
-
|
|
|
|
$
|
4,228
|
|
|
|
$
|
8,054
|
|
|
$
|
-
|
|
|
|
$
|
8,054
|
|
|
Local media group
|
|
|
6,448
|
|
|
|
-
|
|
|
|
|
6,448
|
|
|
|
|
12,517
|
|
|
|
-
|
|
|
|
|
12,517
|
|
|
Unallocated corporate
|
|
|
100
|
|
|
|
-
|
|
|
|
|
100
|
|
|
|
|
1,061
|
|
|
|
-
|
|
|
|
|
1,061
|
|
|
Total depreciation and amortization
|
|
$
|
10,776
|
|
|
$
|
-
|
|
|
|
$
|
10,776
|
|
|
|
$
|
21,632
|
|
|
$
|
-
|
|
|
|
$
|
21,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National media group
|
|
$
|
33,476
|
|
|
$
|
(6,040
|
)
|
(a)
|
|
$
|
27,436
|
|
|
|
$
|
71,192
|
|
|
$
|
(6,040
|
)
|
(a)
|
|
$
|
65,152
|
|
|
Local media group
|
|
|
30,790
|
|
|
|
(2,013
|
)
|
(b)
|
|
|
28,777
|
|
|
|
|
47,555
|
|
|
|
(2,013
|
)
|
(b)
|
|
|
45,542
|
|
|
Unallocated corporate
|
|
|
(8,507
|
)
|
|
|
(980
|
)
|
(c)
|
|
|
(9,487
|
)
|
|
|
|
(13,981
|
)
|
|
|
(980
|
)
|
(c)
|
|
|
(14,961
|
)
|
|
Total EBITDA
|
|
$
|
55,759
|
|
|
$
|
(9,033
|
)
|
|
|
$
|
46,726
|
|
|
|
$
|
104,766
|
|
|
$
|
(9,033
|
)
|
|
|
$
|
95,733
|
|
1 EBITDA is earnings from continuing operations
before interest, taxes, depreciation, and amortization.
(a) Severance expense for national media group (b) Severance
expense for local media group (c) Severance expense for Corporate
personnel
|
Meredith Corporation and Subsidiaries
|
|
Table 5
|
|
Supplemental Disclosures Regarding Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
Consolidated EBITDA, which is reconciled to earnings from continuing
operations in the following tables, is defined as earnings from
continuing operations before interest, taxes, depreciation, and
amortization.
|
|
|
|
Segment EBITDA is a measure of segment earnings before depreciation
and amortization.
|
|
Segment EBITDA margin is defined as segment EBITDA divided by
segment revenues.
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2009
|
|
|
Six Months Ended December 31, 2009
|
|
|
|
National
|
|
Local Media
|
|
Unallocated
|
|
|
|
|
National
|
|
Local Media
|
|
Unallocated
|
|
|
|
|
|
Media Group
|
|
Group
|
|
Corporate
|
|
Total
|
|
|
Media Group
|
|
Group
|
|
Corporate
|
|
Total
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
261,175
|
|
|
$
|
75,680
|
|
|
$
|
-
|
|
|
$
|
336,855
|
|
|
|
$
|
532,779
|
|
|
$
|
136,491
|
|
|
$
|
-
|
|
|
$
|
669,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
$
|
31,774
|
|
|
$
|
17,063
|
|
|
$
|
(11,627
|
)
|
|
$
|
37,210
|
|
|
|
$
|
70,367
|
|
|
$
|
19,463
|
|
|
$
|
(21,038
|
)
|
|
$
|
68,792
|
|
|
Depreciation and amortization
|
|
|
3,642
|
|
|
|
5,960
|
|
|
|
515
|
|
|
|
10,117
|
|
|
|
|
7,149
|
|
|
|
12,082
|
|
|
|
989
|
|
|
|
20,220
|
|
|
EBITDA
|
|
$
|
35,416
|
|
|
$
|
23,023
|
|
|
$
|
(11,112
|
)
|
|
|
47,327
|
|
|
|
$
|
77,516
|
|
|
$
|
31,545
|
|
|
$
|
(20,049
|
)
|
|
|
89,012
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
(10,117
|
)
|
|
|
|
|
|
|
|
|
|
(20,220
|
)
|
|
Net interest expense
|
|
|
|
|
|
|
|
|
(5,735
|
)
|
|
|
|
|
|
|
|
|
|
(10,766
|
)
|
|
Income taxes
|
|
|
|
|
|
|
|
|
(12,521
|
)
|
|
|
|
|
|
|
|
|
|
(20,731
|
)
|
|
Earnings from continuing operations
|
|
|
|
|
|
|
|
$
|
18,954
|
|
|
|
|
|
|
|
|
|
$
|
37,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA margin
|
|
|
13.6
|
%
|
|
|
30.4
|
%
|
|
|
|
|
|
|
|
14.5
|
%
|
|
|
23.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2008
|
|
|
Six Months Ended December 31, 2008
|
|
|
|
National
|
|
Local Media
|
|
Unallocated
|
|
|
|
|
National
|
|
Local Media
|
|
Unallocated
|
|
|
|
|
|
Media Group
|
|
Group
|
|
Corporate
|
|
Total
|
|
|
Media Group
|
|
Group
|
|
Corporate
|
|
Total
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
276,908
|
|
|
$
|
84,376
|
|
|
$
|
-
|
|
|
$
|
361,284
|
|
|
|
$
|
570,575
|
|
|
$
|
154,779
|
|
|
$
|
-
|
|
|
$
|
725,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
$
|
23,208
|
|
|
$
|
22,329
|
|
|
$
|
(9,587
|
)
|
|
$
|
35,950
|
|
|
|
$
|
57,098
|
|
|
$
|
33,025
|
|
|
$
|
(16,022
|
)
|
|
$
|
74,101
|
|
|
Depreciation and amortization
|
|
|
4,228
|
|
|
|
6,448
|
|
|
|
100
|
|
|
|
10,776
|
|
|
|
|
8,054
|
|
|
|
12,517
|
|
|
|
1,061
|
|
|
|
21,632
|
|
|
EBITDA
|
|
$
|
27,436
|
|
|
$
|
28,777
|
|
|
$
|
(9,487
|
)
|
|
|
46,726
|
|
|
|
$
|
65,152
|
|
|
$
|
45,542
|
|
|
$
|
(14,961
|
)
|
|
|
95,733
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
(10,776
|
)
|
|
|
|
|
|
|
|
|
|
(21,632
|
)
|
|
Net interest expense
|
|
|
|
|
|
|
|
|
(5,246
|
)
|
|
|
|
|
|
|
|
|
|
(10,560
|
)
|
|
Income taxes
|
|
|
|
|
|
|
|
|
(13,301
|
)
|
|
|
|
|
|
|
|
|
|
(27,070
|
)
|
|
Earnings from continuing operations
|
|
|
|
|
|
|
|
$
|
17,403
|
|
|
|
|
|
|
|
|
|
$
|
36,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment EBITDA margin
|
|
|
9.9
|
%
|
|
|
34.1
|
%
|
|
|
|
|
|
|
|
11.4
|
%
|
|
|
29.4
|
%
|
|
|
|
|
Contacts:
Meredith Corporation Shareholder/Financial Analyst
Contact: Mike Lovell, 515-284-3622 Director of Investor
Relations E-mail: Mike.Lovell@Meredith.com or Media
Contact: Art Slusark, 515-284-3404 VP/Corporate
Communications E-mail: Art.Slusark@Meredith.com
|
|