Investor Relations

Hero image

Press Release

Gannett Co., Inc. Reports Non-GAAP Earnings per Diluted Share of $0.58, Increasing 4% Over Prior Year; Earnings per Diluted Share of $0.48 on GAAP basis

July 22, 2013 at 8:35 AM EDT


MCLEAN, Va., July 22, 2013 /PRNewswire/ --

Highlights for the quarter include the following:

  • Agreement to acquire Belo Corp.
  • Local domestic circulation revenue up 11 percent; fifth consecutive quarter of growth
  • Broadcasting revenue of $212 million, 3 percent higher than prior year
  • Company-wide digital revenue growth of 20 percent reaching almost 30 percent of total revenue
  • New $300 million, two-year share repurchase program replacing current program; existing dividend program will continue

Gannett Co., Inc. (NYSE: GCI) reported non-GAAP earnings per diluted share of $0.58 for the second quarter compared to the second quarter a year ago, an increase of 4 percent. Results were driven by higher circulation revenue reflecting the impact of the all access content subscription model as well as revenue increases in the Broadcasting and Digital segments.

During the quarter, the company also entered into a definitive merger agreement with Belo Corp. (Belo) under which Gannett will acquire all outstanding shares of Belo for $13.75 per share in cash, or approximately $1.5 billion, plus the assumption of $715 million in existing debt for an enterprise value of approximately $2.2 billion. The transaction has been unanimously approved by the boards of directors of both companies. It is expected to close by the end of 2013, subject to antitrust approval, Federal Communications Commission (FCC) approval, approval by holders of two-thirds of the voting power of Belo shares, and customary closing conditions. Belo's directors and executive officers, who collectively own approximately 42 percent of the voting power of Belo's outstanding shares, have entered into voting and support agreements to vote their shares in favor of the transaction with Gannett.

Gracia Martore, president and chief executive officer, said, "We are very pleased to report solid revenue growth in our Broadcasting and Digital segments as well as our fourth consecutive quarter of year-over-year circulation revenue growth overall in our Publishing segment. Earnings per share were higher in the quarter as our strategic initiatives, particularly our content subscription model and digital offerings, continued to gain momentum and positively impact our results."

Martore added, "Our long-term strategic plan - with a focus on both investment and execution - continues to position us for success well into the future. Gannett's pending acquisition of Belo, and finding new ways to get content and offerings to the right user at the right time, are steps in our long-term strategy. We are accelerating our transformation into the 'New Gannett' every day."

CONTINUING OPERATIONS

Operating revenues for the company totaled $1.30 billion in the second quarter, relatively unchanged from the second quarter last year. A significant increase in circulation revenue and higher revenue in the Broadcasting and Digital segments was offset by a decline in advertising revenue, a net reduction of almost $10 million in political revenues and an unfavorable exchange rate.

Net income attributable to Gannett in the second quarter was $113.6 million. Net income attributable to Gannett on a non-GAAP basis (which excludes the special items) was over 2 percent higher than the second quarter last year and totaled $135.1 million.

Special items in the second quarter of 2013 totaled $35.7 million ($21.5 million after tax or $0.10 per share) and include workforce restructuring charges and transformation costs. Results for the second quarter of 2012 included $20.3 million of special items ($0.05 per share) impacting operating income.

Earnings per diluted share, on a GAAP (generally accepted accounting principles) basis were $0.48 for the second quarter. Second quarter earnings per diluted share excluding special items were $0.58 compared to $0.56 for the same quarter in 2012, almost 4 percent higher.

The table below details second quarter results on a GAAP and non-GAAP basis.



Dollars in thousands, except per share amounts


















GAAP Measure


Special Items


Non-GAAP

 Measure


Thirteen

weeks ended

 Jun. 30, 2013


Workforce

restructuring


Transformation

costs


Thirteen

weeks ended

 Jun. 30, 2013

Operating income

$

202,882



$

21,727



$

4,498



$

229,107


Total non-operating (expense) income

(36,541)





9,479



(27,062)


Income before income taxes

166,341



21,727



13,977



202,045


Provision for income taxes

39,600



8,600



5,600



53,800


Net income

126,741



13,127



8,377



148,245


Net income attributable to Gannett Co., Inc.

113,620



13,127



8,377



135,124


Net income per share - diluted

$

0.48



$

0.06



$

0.04



$

0.58


Additional information on the special items can be found in the "Use of Non-GAAP Information" section.

Operating income totaled $202.9 million in the quarter. On a non-GAAP basis, operating income was $229.1 million compared to $236.8 million in the second quarter a year ago. Operating cash flow in the quarter (a non-GAAP term defined as operating income plus special items, depreciation and amortization) totaled $276.9 million.

Operating expenses including special charges were $1.10 billion in the quarter less than 1 percent higher than the second quarter in 2012. Expense increases in the Digital segment associated with revenue growth as well as higher strategic initiative investments were partially offset by the impact of cost control and efficiency efforts. On a non-GAAP basis, operating expenses, which exclude special items and include the impact of the investments in strategic initiatives, were $1.07 billion, relatively unchanged from the second quarter last year. Corporate expenses on a non-GAAP basis were $2.3 million higher in the quarter reflecting an increase in stock compensation expense as well as a small asset sale gain in the second quarter last year.

In addition to the agreement to acquire Belo, the company announced that it will continue its existing dividend payment program and extended its share buyback program replacing its existing remaining authorization with a new $300 million authorization expected to be used over the next two years. During the second quarter, the company purchased approximately 0.4 million shares for $8.6 million. The relatively low volume of share repurchases was due to the blackout period associated with the Belo announcement. Shares repurchased year-to-date totaled 2.1 million for $41.4 million.

PUBLISHING

Publishing segment revenues in the quarter totaled $904.2 million, a 1.7 percent decline from $920.3 million in the second quarter a year ago. On a constant currency basis, publishing segment revenues were 1.4 percent lower as a substantial increase in circulation revenue was more than offset by lower advertising revenue. Domestic publishing revenues were about flat in the second quarter compared to the second quarter last year.

The continued positive impact of the all access content subscription model resulted in a 6.0 percent increase in total circulation revenue compared to the second quarter last year. Circulation revenue growth at local domestic publishing operations was up 11.4 percent, the fifth consecutive quarter of circulation revenue growth.

Second quarter advertising revenues totaled $562.5 million, a decline of 5.3 percent compared to $594.3 million in 2012's second quarter. The relatively slow pace of the economic recoveries in the U.S. and UK as well as secular challenges continue to impact advertising demand. National advertising comparisons improved relative to the first quarter. Domestic publishing advertising year-over-year comparisons were in line with the first quarter, as national advertising comparisons improved significantly and all the major classified advertising category comparisons were better than the first quarter. A summary of the year-over-year percent change for the company's advertising categories can be found on Table 5.

Publishing segment digital revenues were 49.8 percent higher in the quarter. The all access content subscription model and digital advertising and marketing solutions all contributed to the growth. Digital revenues at all of our publishing operations were up in the quarter. Local domestic publishing operations were 56.9 percent higher, USA TODAY and its associated businesses increased 24.1 percent and Newsquest's digital revenues were up 8.1 percent, in pounds.

Publishing segment operating expenses, which include a net increase of $11.4 million in special items as well as $10.0 million in strategic initiative investment, were $819.0 million in the quarter, relatively unchanged from $816.1 million in the second quarter a year ago. Non-GAAP Publishing segment operating expenses declined 1.1 percent to $792.8 million compared to $801.3 million in the second quarter of 2012 despite the absence of $5.3 million in furlough savings that impacted prior quarter results.

Publishing segment operating income totaled $85.2 million including special items and strategic initiative investments. Publishing segment operating income on a non-GAAP basis was $111.4 million in the quarter while operating cash flow totaled $138.3 million.

BROADCASTING

Broadcasting revenues (which include Captivate) were 3.2 percent higher in the quarter and totaled $212.0 million. The increase reflects significant growth in retransmission revenue and an increase in core advertising revenue mitigated, in part, by lower political revenues.

Television revenues were $204.8 compared to $197.7 million in the second quarter last year, an increase of 3.6 percent. Retransmission revenues were 62.3 percent higher while core advertising revenues were up 1.5 percent. The percentage increase in television revenues would have been 9.1 percent excluding the net reduction of $9.9 million of political spending year-over-year, in line with guidance provided in April.

Based on current trends and reflecting the significant political and Summer Olympic revenues achieved in the third quarter last year, we expect the percentage decrease in total television revenues for the third quarter of 2013 to be in the mid-teens compared to the third quarter of 2012. Television revenues in the third quarter of 2012 benefited from approximately $75 million in political advertising and spending related to the Summer Olympics. Excluding the incremental impact of political and Olympic spending, total television revenues in the third quarter this year compared to the third quarter last year are expected to be up in the mid-teens.

Broadcasting segment operating expenses were $113.9 million in the quarter, up 2.8 percent compared to $110.8 million in the second quarter last year. The increase reflects higher costs associated with strategic initiatives. Operating income was 3.7 percent higher in the quarter and totaled $98.1 million while operating cash flow was up 3.3 percent to $105.1 million.

DIGITAL

Operating revenues in the Digital segment were $186.5 million compared to $181.3 million in the second quarter a year ago, an increase of 2.9 percent reflecting primarily solid revenue growth at CareerBuilder. Digital segment operating expenses were 4.4 percent higher and totaled $151.2 million due to an increase in CareerBuilder expenses in part reflecting new acquisitions. Operating income totaled $35.3 million while operating cash flow was $44.7 million.

Digital revenues company-wide, including the Digital segment and all digital revenues generated by the other business segments totaled $374.3 million compared to $311.6 million in the second quarter a year ago. The 20.1 percent increase reflects the positive impact of the all access content subscription model as well as digital advertising and digital marketing services revenue growth.

At the end of the quarter, Gannett had about 120 domestic web sites affiliated with its local publishing and television markets and USA TODAY. In June, Gannett's consolidated domestic Internet audience share increased approximately 17 percent to 61.2 million unique visitors reaching 27.3 percent of the Internet audience, according to comScore Media Metrix. USATODAY.com is one of the most popular news sites on the Web and the USA TODAY app is a top news app with approximately 19 million downloads including those across iPad, iPhone, Android, Windows and Kindle Fire. USA TODAY's mobile and video traffic continue to grow. Mobile visitors in June were 135 percent higher than June last year while video plays were up 335 percent. Newsquest is also an Internet leader in the UK where its network of web sites attracted 100.7 million monthly page impressions from approximately 12.5 million unique users in June 2013. CareerBuilder's unique visitors in June averaged 19.4 million.

NON-OPERATING ITEMS

The company's equity earnings include its share of operating results from unconsolidated investees including the California Newspapers Partnership, Texas-New Mexico Newspapers Partnership, Tucson newspaper partnership and other online/digital businesses including Classified Ventures.

Equity income in unconsolidated investees totaled $9.4 million in the quarter compared to $8.7 million in the second quarter in 2012. The 8.8 percent increase reflects improved results at Classified Ventures and the newspaper partnerships.

Interest expense totaled $36.2 million in the quarter, relatively unchanged from the second quarter last year.

Net cash flow from operating activities was $187.7 million while free cash flow (a non-GAAP measure) totaled $172.8 million in the quarter. The balance of long-term debt was $1.36 billion and total cash was $161.5 million at the end of the quarter.

USE OF NON-GAAP INFORMATION

The company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures are not to be considered in isolation from or as a substitute for the related GAAP measures, and should be read only in conjunction with financial information presented on a GAAP basis.

In this earnings report, the company discusses non-GAAP financial performance measures that exclude from its reported GAAP results the impact of special items consisting of workforce restructuring charges, transformation costs, pension settlement charges, a non-cash impairment charge, a currency-related loss recognized in other non-operating items and certain credits to its income tax provision. The company believes that such expenses and credits are not indicative of normal, ongoing operations and their inclusion in results makes for more difficult comparisons between periods and with peer group companies. Workforce restructuring expenses primarily relate to incremental expenses the company has incurred to consolidate or outsource production processes and centralize other functions. These expenses include payroll and related benefit costs. Transformation costs include incremental expenses incurred by the company to execute on its transformation and growth plan. Transformation costs also include incremental expenses associated with optimizing Gannett's real estate portfolio including accelerated depreciation and charges to reduce the carrying value of assets held for sale to fair value less costs to sell. The pension settlement charges result from the acceleration of expense related to the timing of certain pension payments. Other non-operating items include a non-cash impairment charge that was recorded to reduce the book value of an investment accounted for under the equity method to fair value, as the business underlying this asset had experienced significant and sustained unfavorable operating results. It also includes a currency loss related to the weakening of the British pound associated with the downgrade of the UK sovereign credit rating. First quarter 2013 results also included credits to the income tax provision related to reserve releases as a result of federal exam resolution and lapse of a statute of limitation.

The company also discusses operating cash flow, a non-GAAP financial performance measure that it believes offers a useful view of the overall operation of its businesses. This non-GAAP measure is calculated by adding amounts associated with the special expense items described above, as well as depreciation and amortization, to operating income as reported on a GAAP basis. This earnings report also discusses free cash flow, a non-GAAP liquidity measure. Free cash flow is defined as "net cash flow from operating activities" as reported on the statement of cash flows reduced by "purchase of property, plant and equipment" as well as "payments for investments" and increased by "proceeds from investments" and voluntary pension contributions, net of related tax benefit. The company believes that free cash flow is a useful measure for management and investors to evaluate the level of cash generated by operations and the ability of its operations to fund investments in new and existing businesses, return cash to shareholders under the company's capital program, repay indebtedness, add to the company's cash balance, or use in other discretionary activities. Management uses free cash flow to monitor cash available for repayment of indebtedness and in its discussions with the investment community.

Management uses non-GAAP financial performance measures for purposes of evaluating business unit and consolidated company performance. The company therefore believes that each of the non-GAAP measures presented provides useful information to investors by allowing them to view the company's businesses through the eyes of management and the Board of Directors, facilitating comparison of results across historical periods and providing a focus on the underlying ongoing operating performance of its businesses. In addition, many of the company's peer group companies present similar non-GAAP measures so the presentation of such measures facilitates industry comparisons. Tabular reconciliations for the non-GAAP financial measures are contained in Tables 6 through 11 attached to this news release.

As previously announced, the company will hold an earnings conference call at 10:00 a.m. ET today. The call can be accessed via a live webcast through the company's web site, www.gannett.com, or listen-only conference lines. U.S. callers should dial 1-888-684-1259 and international callers should dial 913-312-1517 at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 2627382. To access the replay, dial 1-888-203-1112 in the U.S. International callers should use the number 719-457-0820. The confirmation code for the replay is 2627382. Materials related to the call will be available through the Investor Relations section of the company's web site Monday morning.

About Gannett

Gannett Co., Inc. is an international media and marketing solutions company that informs and engages more than 100 million people every month through its powerful network of broadcast, digital, mobile and publishing properties. Our portfolio of trusted brands offers marketers unmatched local-to-national reach and customizable, innovative marketing solutions across any platform. Gannett is committed to connecting people - and the companies who want to reach them - with their interests and communities. For more information, visit www.gannett.com.

Certain statements in this press release may be forward looking in nature or "forward looking statements" as defined in the Private Securities Litigation Reform Act of 1995. The forward looking statements contained in this press release are subject to a number of risks, trends and uncertainties that could cause actual performance to differ materially from these forward looking statements. A number of those risks, trends and uncertainties are discussed in the company's SEC reports, including the company's annual report on Form 10-K and quarterly reports on Form 10-Q. Any forward looking statements in this press release should be evaluated in light of these important risk factors.

Gannett is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this press release by wire services, Internet service providers or other media.

 

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands (except per share amounts)




















Table No. 1









Thirteen

weeks ended

Jun. 30, 2013


Thirteen

weeks ended

Jun. 24, 2012


% Increase

(Decrease)

Net operating revenues:







Publishing advertising


$

562,476



$

594,262



(5.3)


Publishing circulation


279,655



263,938



6.0


Broadcasting


211,962



205,381



3.2


Digital


186,506



181,326



2.9


All other


62,100



62,133



(0.1)


Total


1,302,699



1,307,040



(0.3)









Operating expenses:







Cost of sales and operating expenses, exclusive of depreciation


726,869



720,889



0.8


Selling, general and administrative expenses, exclusive of depreciation


320,615



316,301



1.4


Depreciation


38,467



40,157



(4.2)


Amortization of intangible assets


9,368



8,078



16.0


Facility consolidation charges


4,498



5,097



(11.8)


Total


1,099,817



1,090,522



0.9


Operating income


202,882



216,518



(6.3)









Non-operating (expense) income:







Equity income in unconsolidated investees, net


9,424



8,663



8.8


Interest expense


(36,174)



(36,142)



0.1


Other non-operating items


(9,791)



(2,280)



***


Total


(36,541)



(29,759)



22.8









Income before income taxes


166,341



186,759



(10.9)


Provision for income taxes


39,600



51,200



(22.7)


Net income


126,741



135,559



(6.5)


Net income attributable to noncontrolling interests


(13,121)



(15,670)



(16.3)


Net income attributable to Gannett Co., Inc.


$

113,620



$

119,889



(5.2)









Net income per share - basic


$

0.50



$

0.51



(2.0)


Net income per share - diluted


$

0.48



$

0.51



(5.9)









Weighted average number of common shares outstanding:







Basic


228,837



233,334



(1.9)


Diluted


234,636



237,136



(1.1)









Dividends declared per share


$

0.20



$

0.20




 

 


 


CONDENSED CONSOLIDATED STATEMENTS OF INCOME

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands (except per share amounts)




















Table No. 2









Twenty-six

weeks ended

Jun. 30, 2013


Twenty-six

weeks ended

Jun. 24, 2012


% Increase

(Decrease)

Net operating revenues:







Publishing advertising


$

1,088,975



$

1,145,700



(5.0)


Publishing circulation


565,627



527,274



7.3


Broadcasting


403,542



381,554



5.8


Digital


361,428



349,678



3.4


All other


120,862



121,421



(0.5)


Total


2,540,434



2,525,627



0.6









Operating expenses:







Cost of sales and operating expenses, exclusive of depreciation


1,446,593



1,443,129



0.2


Selling, general and administrative expenses, exclusive of depreciation


634,730



624,620



1.6


Depreciation


77,393



79,860



(3.1)


Amortization of intangible assets


18,496



15,957



15.9


Facility consolidation charges


9,283



9,885



(6.1)


Total


2,186,495



2,173,451



0.6


Operating income


353,939



352,176



0.5









Non-operating (expense) income:







Equity income in unconsolidated investees, net


17,218



12,975



32.7


Interest expense


(71,579)



(75,713)



(5.5)


Other non-operating items


(11,374)



(245)



***


Total


(65,735)



(62,983)



4.4









Income before income taxes


288,204



289,193



(0.3)


Provision for income taxes


45,000



77,800



(42.2)


Net income


243,204



211,393



15.0


Net income attributable to noncontrolling interests


(25,019)



(23,281)



7.5


Net income attributable to Gannett Co., Inc.


$

218,185



$

188,112



16.0









Net income per share - basic


$

0.95



$

0.80



18.8


Net income per share - diluted


$

0.93



$

0.79



17.7









Weighted average number of common shares outstanding:







Basic


229,116



234,807



(2.4)


Diluted


234,866



238,774



(1.6)









Dividends declared per share


$

0.40



$

0.40




 

 

BUSINESS SEGMENT INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars




















Table No. 3









Thirteen

weeks ended

Jun. 30, 2013


Thirteen

weeks ended

Jun. 24, 2012


% Increase

(Decrease)

Net operating revenues:







Publishing


$

904,231



$

920,333



(1.7)


Broadcasting


211,962



205,381



3.2


Digital


186,506



181,326



2.9


Total


$

1,302,699



$

1,307,040



(0.3)









Operating income (net of depreciation, amortization and facility consolidation charges):







Publishing


$

85,192



$

104,211



(18.3)


Broadcasting


98,092



94,586



3.7


Digital


35,277



36,531



(3.4)


Corporate


(15,679)



(18,810)



(16.6)


Total


$

202,882



$

216,518



(6.3)









Depreciation, amortization and facility consolidation charges:





Publishing


$

31,415



$

33,736



(6.9)


Broadcasting


6,974



7,124



(2.1)


Digital


9,383



8,330



12.6


Corporate


4,561



4,142



10.1


Total


$

52,333



$

53,332



(1.9)









Operating cash flow:







Publishing


$

116,607



$

137,947



(15.5)


Broadcasting


105,066



101,710



3.3


Digital


44,660



44,861



(0.4)


Corporate


(11,118)



(14,668)



(24.2)


Total


$

255,215



$

269,850



(5.4)


 

 

Operating cash flow represents operating income from each of the company's business segments plus related depreciation, amortization and facility consolidation charges. See Table No. 10 for reconciliation of amounts to the Condensed Consolidated Statements of Income.




BUSINESS SEGMENT INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars




















Table No. 4









Twenty-six

weeks ended

Jun. 30, 2013


Twenty-six

weeks ended

Jun. 24, 2012


% Increase

(Decrease)

Net operating revenues:







Publishing


$

1,775,464



$

1,794,395



(1.1)


Broadcasting


403,542



381,554



5.8


Digital


361,428



349,678



3.4


Total


$

2,540,434



$

2,525,627



0.6









Operating income (net of depreciation, amortization and facility consolidation charges):







Publishing


$

145,329



$

166,251



(12.6)


Broadcasting


181,768



167,201



8.7


Digital


58,881



52,794



11.5


Corporate


(32,039)



(34,070)



(6.0)


Total


$

353,939



$

352,176



0.5









Depreciation, amortization and facility consolidation charges:





Publishing


$

63,651



$

66,950



(4.9)


Broadcasting


13,909



14,234



(2.3)


Digital


18,490



16,235



13.9


Corporate


9,122



8,283



10.1


Total


$

105,172



$

105,702



(0.5)









Operating cash flow:







Publishing


$

208,980



$

233,201



(10.4)


Broadcasting


195,677



181,435



7.8


Digital


77,371



69,029



12.1


Corporate


(22,917)



(25,787)



(11.1)


Total


$

459,111



$

457,878



0.3


 

Operating cash flow represents operating income from each of the company's business segments plus related depreciation, amortization and facility consolidation charges. See Table No. 10 for reconciliation of amounts to the Condensed Consolidated Statements of Income.

 

 

PUBLISHING SEGMENT REVENUE COMPARISONS

Gannett Co., Inc. and Subsidiaries

Unaudited

















Table No. 5
















The percentage changes for the Publishing segment advertising and classified revenue categories were as follows:









Second quarter 2013 year-over-year advertising comparisons:






U.S.

Publishing

(including USA

TODAY)


Newsquest

(in pounds)


Total

Publishing

segment

(constant currency)


Total

Publishing

segment









Retail

(5.3%)


(7.5%)


(5.5%)


(5.8%)

National

2.1%


(31.1%)


(0.7%)


(1.0%)

Classified

(5.2%)


(8.9%)


(6.1%)


(6.8%)

Total advertising

(4.0%)


(10.5%)


(4.9%)


(5.3%)









Year-to-date 2013 year-over-year advertising comparisons:






U.S.

Publishing

(including USA

TODAY)


Newsquest

(in pounds)


Total

Publishing

segment

(constant currency)


Total

Publishing

segment









Retail

(4.4%)


(4.8%)


(4.5%)


(4.7%)

National

(1.4%)


(19.5%)


(3.0%)


(3.1%)

Classified

(5.3%)


(7.4%)


(5.8%)


(6.3%)

Total advertising

(4.2%)


(7.7%)


(4.7%)


(5.0%)









Second quarter 2013 year-over-year classified comparisons:






U.S.

 Publishing

(including USA

TODAY)


Newsquest

(in pounds)


Total

Publishing

segment

(constant currency)


Total

Publishing

segment









Automotive

(0.8%)


(9.6%)


(1.9%)


(2.3%)

Employment

(8.6%)


(5.9%)


(7.8%)


(8.6%)

Real Estate

(3.2%)


(9.5%)


(5.6%)


(6.7%)

Legal

(7.9%)


—%


(7.9%)


(7.9%)

Other

(5.9%)


(10.4%)


(7.3%)


(8.3%)

Total classified

(5.2%)


(8.9%)


(6.1%)


(6.8%)









Year-to-date 2013 year-over-year classified comparisons:






U.S.

Publishing

(including USA

TODAY)


Newsquest

(in pounds)


Total

Publishing

segment

(constant currency)


Total

Publishing

segment









Automotive

(1.9%)


(10.9%)


(3.1%)


(3.3%)

Employment

(8.7%)


(3.6%)


(7.2%)


(7.8%)

Real Estate

(3.9%)


(8.2%)


(5.5%)


(6.3%)

Legal

(8.4%)


—%


(8.4%)


(8.4%)

Other

(4.8%)


(8.5%)


(6.0%)


(6.7%)

Total classified

(5.3%)


(7.4%)


(5.8%)


(6.3%)

 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars (except per share amounts)































The company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures are not to be considered in isolation from or as a substitute for the related GAAP measures and should be read only in conjunction with financial information presented on a GAAP basis.


Tables No. 6 through No. 11 reconcile these non-GAAP measures to the most directly comparable GAAP measure.











Table No. 6











GAAP

Measure


Special Items


Non-GAAP

Measure




Thirteen

weeks ended

Jun. 30, 2013


Workforce

restructuring


Transformation

costs


Thirteen

weeks ended

Jun. 30, 2013



Cost of sales and operating expenses, exclusive of depreciation

$

726,869



$

(18,039)



$



$

708,830





Selling, general and administrative expenses, exclusive of depreciation

320,615



(3,688)





316,927





Facility consolidation charges

4,498





(4,498)







Operating expenses

1,099,817



(21,727)



(4,498)



1,073,592





Operating income

202,882



21,727



4,498



229,107





Other non-operating items

(9,791)





9,479



(312)





Total non-operating (expense) income

(36,541)





9,479



(27,062)





Income before income taxes

166,341



21,727



13,977



202,045





Provision for income taxes

39,600



8,600



5,600



53,800





Net income

126,741



13,127



8,377



148,245





Net income attributable to Gannett Co., Inc.

113,620



13,127



8,377



135,124





Net income per share - diluted

$

0.48



$

0.06



$

0.04



$

0.58















GAAP

Measure


Special Items


Non-GAAP

Measure


Thirteen

weeks ended

Jun. 24, 2012


Workforce

restructuring


Transformation

costs


Pension

settlement

charges


Thirteen

weeks ended

Jun. 24, 2012

Cost of sales and operating expenses, exclusive of depreciation

$

720,889



$

(8,156)



$



$



$

712,733


Selling, general and administrative expenses, exclusive of depreciation

316,301



(1,580)





(5,423)



309,298


Facility consolidation charges

5,097





(5,097)






Operating expenses

1,090,522



(9,736)



(5,097)



(5,423)



1,070,266


Operating income

216,518



9,736



5,097



5,423



236,774


Income before income taxes

186,759



9,736



5,097



5,423



207,015


Provision for income taxes

51,200



3,900



2,000



2,200



59,300


Net income

135,559



5,836



3,097



3,223



147,715


Net income attributable to Gannett Co., Inc.

119,889



5,836



3,097



3,223



132,045


Net income per share - diluted (a)

$

0.51



$

0.02



$

0.01



$

0.01



$

0.56












(a) Total per share amount does not sum due to rounding.

 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars (except per share amounts)





































Table No. 7













GAAP

Measure


Special Items


Non-GAAP

Measure


Twenty-six

weeks ended

Jun. 30, 2013


Workforce

restructuring


Transformation

costs


Other non-

operating

items


Special tax

benefits


Twenty-six

weeks ended

Jun. 30, 2013

Cost of sales and operating expenses, exclusive of depreciation

$

1,446,593



$

(22,530)



$



$



$



$

1,424,063


Selling, general and administrative expenses, exclusive of depreciation

634,730



(4,563)









630,167


Facility consolidation charges

9,283





(9,283)








Operating expenses

2,186,495



(27,093)



(9,283)







2,150,119


Operating income

353,939



27,093



9,283







390,315


Equity income in unconsolidated investees, net

17,218







731





17,949


Other non-operating items

(11,374)





10,399



2,077





1,102


Total non-operating (expense) income

(65,735)





10,399



2,808





(52,528)


Income before income taxes

288,204



27,093



19,682



2,808





337,787


Provision for income taxes

45,000



10,700



7,800



300



27,800



91,600


Net income

243,204



16,393



11,882



2,508



(27,800)



246,187


Net income attributable to Gannett Co., Inc.

218,185



16,393



11,882



2,508



(27,800)



221,168


Net income per share - diluted

$

0.93



$

0.07



$

0.05



$

0.01



$

(0.12)



$

0.94















GAAP

Measure


Special Items



Non-GAAP

Measure




Twenty-six

weeks ended

Jun. 24, 2012


Workforce

restructuring


Transformation

costs


Pension

settlement

charges


Twenty-six

weeks ended

Jun. 24, 2012



Cost of sales and operating expenses, exclusive of depreciation

$

1,443,129



$

(22,064)



$



$



$

1,421,065




Selling, general and administrative expenses, exclusive of depreciation

624,620



(3,961)





(5,423)



615,236




Facility consolidation charges

9,885





(9,885)








Operating expenses

2,173,451



(26,025)



(9,885)



(5,423)



2,132,118




Operating income

352,176



26,025



9,885



5,423



393,509




Income before income taxes

289,193



26,025



9,885



5,423



330,526




Provision for income taxes

77,800



10,500



3,900



2,200



94,400




Net income

211,393



15,525



5,985



3,223



236,126




Net income attributable to Gannett Co., Inc.

188,112



15,525



5,985



3,223



212,845




Net income per share - diluted (a)

$

0.79



$

0.07



$

0.03



$

0.01



$

0.89
















(a) Total per share amount does not sum due to rounding.

 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars































Table No. 8











GAAP

Measure


Special Items


Non-GAAP

Measure




Thirteen

weeks ended

Jun. 30, 2013


Workforce

restructuring


Transformation

costs


Thirteen

weeks ended

Jun. 30, 2013



Operating income:










Publishing

$

85,192



$

21,727



$

4,498



$

111,417




Broadcasting

98,092







98,092




Digital

35,277







35,277




Corporate

(15,679)







(15,679)




Total

$

202,882



$

21,727



$

4,498



$

229,107














Depreciation, amortization and facility consolidation charges:









Publishing

$

31,415



$



$

(4,498)



$

26,917




Broadcasting

6,974







6,974




Digital

9,383







9,383




Corporate

4,561







4,561




Total

$

52,333



$



$

(4,498)



$

47,835














Operating cash flow (a):










Publishing

$

116,607



$

21,727



$



$

138,334




Broadcasting

105,066







105,066




Digital

44,660







44,660




Corporate

(11,118)







(11,118)




Total

$

255,215



$

21,727



$



$

276,942















GAAP

Measure


Special Items


Non-GAAP

Measure


Thirteen

weeks ended

Jun. 24, 2012


Workforce

restructuring


Transformation

costs


Pension settlement charges


Thirteen

weeks ended

Jun. 24, 2012

Operating income:










Publishing

$

104,211



$

9,736



$

5,097



$



$

119,044


Broadcasting

94,586









94,586


Digital

36,531









36,531


Corporate

(18,810)







5,423



(13,387)


Total

$

216,518



$

9,736



$

5,097



$

5,423



$

236,774












Depreciation, amortization and facility consolidation charges:









Publishing

$

33,736



$



$

(5,097)



$



$

28,639


Broadcasting

7,124









7,124


Digital

8,330









8,330


Corporate

4,142









4,142


Total

$

53,332



$



$

(5,097)



$



$

48,235












Operating cash flow (a):










Publishing

$

137,947



$

9,736



$



$



$

147,683


Broadcasting

101,710









101,710


Digital

44,861









44,861


Corporate

(14,668)







5,423



(9,245)


Total

$

269,850



$

9,736



$



$

5,423



$

285,009












(a) Refer to Table No. 10



 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars































Table No. 9











GAAP

Measure


Special Items


Non-GAAP

Measure




Twenty-six

weeks ended

Jun. 30, 2013


Workforce

restructuring


Transformation

costs


Twenty-six

weeks ended

Jun. 30, 2013



Operating income:










Publishing

$

145,329



$

27,093



$

9,283



$

181,705




Broadcasting

181,768







181,768




Digital

58,881







58,881




Corporate

(32,039)







(32,039)




Total

$

353,939



$

27,093



$

9,283



$

390,315














Depreciation, amortization and facility consolidation charges:









Publishing

$

63,651



$



$

(9,283)



$

54,368




Broadcasting

13,909







13,909




Digital

18,490







18,490




Corporate

9,122







9,122




Total

$

105,172



$



$

(9,283)



$

95,889














Operating cash flow (a):










Publishing

$

208,980



$

27,093



$



$

236,073




Broadcasting

195,677







195,677




Digital

77,371







77,371




Corporate

(22,917)







(22,917)




Total

$

459,111



$

27,093



$



$

486,204















GAAP

Measure


Special Items


Non-GAAP

Measure


Twenty-six

weeks ended

Jun. 24, 2012


Workforce

restructuring


Transformation

costs


Pension

settlement

charges


Twenty-six

weeks ended

Jun. 24, 2012

Operating income:










Publishing

$

166,251



$

27,681



$

9,885



$



$

203,817


Broadcasting

167,201









167,201


Digital

52,794









52,794


Corporate

(34,070)



(1,656)





5,423



(30,303)


Total

$

352,176



$

26,025



$

9,885



$

5,423



$

393,509












Depreciation, amortization and facility consolidation charges:









Publishing

$

66,950



$



$

(9,885)



$



$

57,065


Broadcasting

14,234









14,234


Digital

16,235









16,235


Corporate

8,283









8,283


Total

$

105,702



$



$

(9,885)



$



$

95,817












Operating cash flow (a):










Publishing

$

233,201



$

27,681



$



$



$

260,882


Broadcasting

181,435









181,435


Digital

69,029









69,029


Corporate

(25,787)



(1,656)





5,423



(22,020)


Total

$

457,878



$

26,025



$



$

5,423



$

489,326












(a) Refer to Table No. 10



 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars































Table No. 10



















"Operating cash flow", a non-GAAP measure, is defined as operating income plus depreciation, amortization and facility consolidation charges. Management believes that use of this measure allows investors and management to measure, analyze and compare the performance of its business segment operations at a more detailed level and in a meaningful and consistent manner.











Reconciliations of these non-GAAP amounts to the company's operating income, which the company believes is the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income, follow:











Thirteen weeks ended Jun. 30, 2013:











Publishing


Broadcasting


Digital


Corporate


Consolidated

Total











Operating cash flow

$

116,607



$

105,066



$

44,660



$

(11,118)



$

255,215


Less:










Depreciation

(22,776)



(6,793)



(4,337)



(4,561)



(38,467)


Amortization

(4,141)



(181)



(5,046)





(9,368)


Facility consolidation charges

(4,498)









(4,498)


Operating income as reported (GAAP basis)

$

85,192



$

98,092



$

35,277



$

(15,679)



$

202,882












Thirteen weeks ended Jun. 24, 2012:











Publishing


Broadcasting


Digital


Corporate


Consolidated

Total











Operating cash flow

$

137,947



$

101,710



$

44,861



$

(14,668)



$

269,850


Less:










Depreciation

(24,869)



(6,943)



(4,203)



(4,142)



(40,157)


Amortization

(3,770)



(181)



(4,127)





(8,078)


Facility consolidation charges

(5,097)









(5,097)


Operating income as reported (GAAP basis)

$

104,211



$

94,586



$

36,531



$

(18,810)



$

216,518












Twenty-six weeks ended Jun. 30, 2013:











Publishing


Broadcasting


Digital


Corporate


Consolidated

Total











Operating cash flow

$

208,980



$

195,677



$

77,371



$

(22,917)



$

459,111


Less:










Depreciation

(46,001)



(13,547)



(8,723)



(9,122)



(77,393)


Amortization

(8,367)



(362)



(9,767)





(18,496)


Facility consolidation charges

(9,283)









(9,283)


Operating income as reported (GAAP basis)

$

145,329



$

181,768



$

58,881



$

(32,039)



$

353,939












Twenty-six weeks ended Jun. 24, 2012:











Publishing


Broadcasting


Digital


Corporate


Consolidated

Total











Operating cash flow

$

233,201



$

181,435



$

69,029



$

(25,787)



$

457,878


Less:










Depreciation

(49,620)



(13,872)



(8,085)



(8,283)



(79,860)


Amortization

(7,445)



(362)



(8,150)





(15,957)


Facility consolidation charges

(9,885)









(9,885)


Operating income as reported (GAAP basis)

$

166,251



$

167,201



$

52,794



$

(34,070)



$

352,176


 

 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars















Table No. 11










"Free cash flow" is a non-GAAP liquidity measure used in addition to and in conjunction with results presented in accordance with GAAP. Free cash flow should not be relied upon to the exclusion of GAAP financial measures.






Free cash flow is a non-GAAP liquidity measure that is defined as "Net cash flow from operating activities" as reported on the statement of cash flows reduced by "Purchase of property, plant and equipment" as well as "Payments for investments" and increased by "Proceeds from investments" and voluntary pension contributions, net of related tax benefit. The company believes that free cash flow is a useful measure for management and investors to evaluate the level of cash generated by operations and the ability of its operations to fund investments in new and existing businesses, return cash to shareholders under the company's capital program, repay indebtedness, add to the company's cash balance, or to use in other discretionary activities. Management uses free cash flow to monitor cash available for repayment of indebtedness and in its discussions with the investment community.







Thirteen

weeks ended

Jun. 30, 2013


Twenty-six

weeks ended

Jun. 30, 2013







Net cash flow from operating activities

$

187,658



$

223,941



Purchase of property, plant and equipment

(32,801)



(48,898)



Voluntary pension employer contributions



15,507



Tax benefit for voluntary pension employer contributions



(6,125)



Payments for investments

(1,378)



(2,379)



Proceeds from investments

19,305



29,365



Free cash flow

$

172,784



$

211,411



 

 


TAX RATE CALCULATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

























Table No. 12
















The calculations of the company's effective tax rate on a GAAP and non-GAAP basis are below:










GAAP


Non-GAAP


Thirteen

weeks ended

Jun. 30, 2013


Thirteen

weeks ended

Jun. 24, 2012


Thirteen

weeks ended

Jun. 30, 2013


Thirteen

weeks ended

Jun. 24, 2012









Income before taxes (per Table 6)

$

166,341



$

186,759



$

202,045



$

207,015


Noncontrolling interests (per Table 1)

(13,121)



(15,670)



(13,121)



(15,670)


Income before taxes attributable to GCI

$

153,220



$

171,089



$

188,924



$

191,345










Provision for income taxes (per Table 6)

$

39,600



$

51,200



$

53,800



$

59,300










Effective tax rate

25.8%



29.9%



28.5%



31.0%











GAAP


Non-GAAP


Twenty-six

weeks ended

Jun. 30, 2013


Twenty-six

weeks ended

Jun. 24, 2012


Twenty-six

weeks ended

Jun. 30, 2013


Twenty-six

weeks ended

Jun. 24, 2012









Income before taxes (per Table 7)

$

288,204



$

289,193



$

337,787



$

330,526


Noncontrolling interests (per Table 2)

(25,019)



(23,281)



(25,019)



(23,281)


Income before taxes attributable to GCI

$

263,185



$

265,912



$

312,768



$

307,245










Provision for income taxes (per Table 7)

$

45,000



$

77,800



$

91,600



$

94,400










Effective tax rate

17.1%



29.3%



29.3%



30.7%


 

(Logo: http://photos.prnewswire.com/prnh/20120103/PH28972LOGO)

 

SOURCE Gannett Co., Inc.

For investor inquiries, contact Jeffrey Heinz, Vice President, Investor Relations, 703-854-6917, jheinz@gannett.com, For media inquiries, contact Jeremy Gaines, Vice President, Corporate Communications, 703-854-6049, jmgaines@gannett.com