Investor Relations

Hero image

Press Release

Gannett Co., Inc. Reports 37% Increase in Non-GAAP Earnings per Diluted Share to $0.59; Earnings per Diluted Share of $0.51 on a GAAP Basis; Record Broadcasting Revenue and Adjusted EBITDA

October 20, 2014 at 8:19 AM EDT

MCLEAN, Va., Oct. 20, 2014  /PRNewswire/ --  Highlights for the quarter include the following:

  • Overall company revenue growth of 15 percent, pro forma revenue growth of 4 percent, driven by strong Broadcast and Digital Segment results
  • Record Broadcasting Segment revenue increased 105 percent, a 19 percent increase on a pro forma basis
  • Adjusted EBITDA rose 47 percent to $342 million also driven by strong Broadcasting and Digital Segment results
  • Free Cash Flow of $186 million, a 76 percent year-over-year increase

Gannett Co., Inc. (NYSE: GCI) today reported non-GAAP earnings per diluted share of $0.59 for the third quarter, a 37.2 percent increase from $0.43 in the third quarter last year. The substantial increase was driven by the strength of the company's expanded television station portfolio in the Broadcasting Segment as well as significantly improved Digital Segment results.

Gracia Martore, president and chief executive officer, said, "We made great progress again this quarter, both in the outstanding performance of our businesses and the continued transformation of the Gannett portfolio. Year-over-year revenue comparisons for each of our business segments improved relative to second quarter comparisons, just as we anticipated. Double digit pro forma growth in Broadcasting revenue, which again reached a record high, was driven by robust political ad spending and retransmission revenue. Strong results at CareerBuilder resulted in a substantial increase in profitability in our Digital Segment. We also successfully completed our acquisition of Cars.com earlier this month, which paves the way for our announced separation. Cars.com is a strong company with tremendous upside that offers significant value to its growing customer base and will contribute considerably to our Digital business."

Martore continued, "Gannett drove increases in both overall company revenue and free cash flow this quarter. As both metrics continue to grow, it gives us even greater confidence that our businesses are well positioned to compete fiercely in their respective markets. Broadcasting, Digital and Publishing are all continually innovating and expanding their product offerings, with the support of a strong balance sheet. We expect to build on our current momentum during the fourth quarter with the addition of Cars.com and the continued successful execution of our strategies."

On August 5, 2014, the company announced its plan to create two publicly traded companies. One will be exclusively focused on its Broadcasting and Digital businesses, and the other on its Publishing business. The planned separation of the Publishing business will be implemented through a tax-free distribution of Gannett's Publishing assets to shareholders. At the same time, the company announced that it signed a definitive agreement to acquire full ownership of Cars.com. The company acquired the 73% interest it did not already own in Classified Ventures LLC, which owns Cars.com, for $1.8 billion in cash on October 1, 2014 and the transaction did not impact third quarter results.

CONTINUING OPERATIONS

Operating revenues in the third quarter totaled $1.44 billion, an increase of 15.2 percent compared to $1.25 billion in the third quarter of 2013. The increase reflects revenue growth in the Broadcasting Segment of almost 105 percent, due primarily to the acquisition of Belo Corp., and Digital Segment revenue growth of 4.4 percent. Publishing Segment revenues were 3.6 percent lower in the quarter. On a pro forma basis (had Gannett owned the Belo and London television stations during the same quarter last year and excluding results for Captivate and the impact of the sale of a print business and Apartments.com), total company revenues were up 3.8 percent in the quarter.

Net income attributable to Gannett on a non-GAAP basis was 36.6 percent higher in the quarter compared to the third quarter in 2013 and totaled $136.3 million. Operating income on the same basis was $280.1 million, a 49.9 percent increase, reflecting in part the expansion of the company's television station portfolio. Adjusted EBITDA (a non-GAAP term detailed in Table 5) grew significantly in the quarter, up 46.6 percent to $341.7 million compared to $233.1 million in third quarter last year.

Special items in the third quarter of 2014 totaled $30.1 million on a pre-tax basis ($0.08 per share) and include: operating charges of $9.6 million ($0.03 per share) representing primarily workforce restructuring, transformation and facility consolidations; non-operating expense of $20.5 million ($0.07 per share) reflecting primarily transaction related costs; and a tax benefit of $5.6 million ($0.02 per share). Special items in the third quarter of 2013 totaled $36.2 million on a pre-tax basis ($0.09 per share) reflecting charges associated with workforce restructuring, facility consolidation and the Captivate transaction.

The table below details third 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

Sept. 28, 2014


Workforce restructuring


Other transformation costs


Non-operating items


Special tax benefits


Thirteen

weeks ended

Sept. 28, 2014

Operating income

$

270,517



$

3,004



$

6,621



$



$



$

280,142


Equity income in unconsolidated

  investees, net

1,756







5,987





7,743


Other non-operating items

(17,450)







14,491





(2,959)


Income before income taxes

188,892



3,004



6,621



20,478





218,995


Provision for income taxes

48,900



1,000



1,400



4,300



5,600



61,200


Net income

139,992



2,004



5,221



16,178



(5,600)



157,795


Net income attributable to

  Gannett Co., Inc.

118,516



2,004



5,221



16,178



(5,600)



136,319


Net income per share - diluted

$

0.51



$

0.01



$

0.02



$

0.07



$

(0.02)



$

0.59


Operating expenses including special charges noted above were $1.17 billion in the quarter, an 8.5 percent increase compared to $1.08 billion in the third quarter of 2013 reflecting primarily the Belo acquisition. Operating expenses on a non-GAAP basis totaled $1.16 billion. Pro forma non-GAAP operating expenses declined slightly compared to the third quarter in 2013. Lower Publishing Segment expenses were offset by higher expenses in support of revenue growth in the Broadcasting and Digital Segments.

BROADCASTING

Broadcasting Segment revenues totaled a record $416.5 million and were almost 105 percent higher in the quarter compared to the third quarter a year ago. Acquisitions, as well as substantially higher political and retransmission revenues, drove the increase.

The following table summarizes the year-over-year changes in select Broadcasting Segment revenue categories. Digital revenues are included in the "Other" category.

Broadcasting Revenue Detail
Dollars in thousands












Thirteen

weeks ended

Sept. 28, 2014


Percentage change from thirteen weeks

ended Sept. 29, 2013



Reported


Pro Forma (a)

Core (Local & National)

$

250,647



75

%


(3%)


Political

39,995



***



***


Retransmission (b)

91,903



154

%


61

%

Other

33,964



68

%


15

%

Total

$

416,509



105

%


19

%







(a) The pro forma amounts are presented as if the acquisitions of Belo Corp. and the London Broadcasting TV stations as well as the Captivate disposition occurred at the beginning of 2013.

(b) Reverse compensation to networks is included as part of programming costs and therefore not included in this line.

Broadcasting Segment revenues on a pro forma basis were 18.6 percent higher compared to the third quarter last year. The increase reflects a 60.9 percent increase in retransmission revenue to approximately $92 million in the quarter in addition to substantially higher politically related advertising of $40.0 million resulting from maximizing the benefit of a strong political footprint. Pro forma digital revenues in the Broadcasting Segment were up 24.1 percent due primarily to growth in digital marketing services products.

Non-GAAP operating expenses in the Broadcasting Segment on a pro forma basis were $238.0 million in the quarter, an increase of 3.6 percent reflecting primarily higher digital initiative investment and reverse network compensation. On a pro forma basis, non-GAAP operating income totaled $179.5 million, an increase of 47.0 percent while Adjusted EBITDA on the same basis totaled $198.6 million, an increase of 40.5 percent compared to the third quarter last year.

Based on current trends and including a full quarter of results for the former Belo and London stations in 2014, we expect the increase in total television revenues for the fourth quarter of 2014 compared to the same quarter of 2013 to exceed 115 percent. On a pro forma basis, the percentage increase in total television revenues in the fourth quarter of 2014 is projected to be in the low-twenties compared to the fourth quarter of 2013.

PUBLISHING

Publishing Segment revenues in the quarter were $826.8 million compared to $858.1 million, a 3.6 percent decline compared to the third quarter of 2013. Publishing Segment revenues on a pro forma basis declined 2.5 percent due primarily to softer advertising demand offset, in part, by higher digital advertising and marketing solutions revenue.

Advertising revenues totaled $494.9 million compared to $520.2 million in the third quarter of 2013, a decline of 4.9 percent. Pro forma advertising revenues declined 4.2 percent year-over-year, a sequential improvement compared to the second quarter comparison. On the same basis, national and classified advertising comparisons in the third quarter were better than second quarter year-over-year comparisons. Employment advertising continued its positive trend and was up 4.2 percent in the quarter due primarily to substantially higher employment advertising at Newsquest in the UK.

A summary of the year-over-year percentage change for each of the company's advertising categories can be found on Table 3.

Circulation revenues totaled $276.8 million compared to $275.0 million in third quarter of 2013, an increase of almost 1 percent. The increase was due primarily to strategic home delivery price increases at local domestic publishing sites, in part due to the added value of the USA TODAY local content editions in 34 local publishing markets.

Pro forma Publishing Segment digital revenues were 7.2 percent higher in the quarter reflecting continued growth in digital marketing solutions and digital advertising. Digital revenues at Newsquest were up 20.4 percent in local currency while digital revenues at USA TODAY and its associated businesses increased 16.6 percent. Pro forma digital revenues at local domestic publishing operations were 3.9 percent higher.

Pro forma non-GAAP Publishing Segment operating expenses declined 2.1 percent compared to the third quarter of 2013 and totaled $756.1 million in the quarter due primarily to continuing cost efficiency efforts.

Non-GAAP operating income totaled $70.7 million in the quarter while Adjusted EBITDA on the same basis was $98.3 million.

DIGITAL

Operating revenues in the Digital Segment were 4.4 percent higher compared to the third quarter of 2013 and totaled $199.8 million. The revenue growth was driven primarily by higher revenues at CareerBuilder, up 6.9 percent, reflecting strong sales of its human capital software-as-a-service products. Operating expenses in the Digital Segment were just 1.4 percent higher in the quarter. As a result, Digital Segment operating income was $48.3 million, an increase of 15.0 percent. Adjusted EBITDA rose 15.6 percent and totaled $58.2 million.

Pro forma digital revenues company-wide, including the Digital Segment and all digital revenues generated by the other business segments, totaled $404.4 million, an increase of 6.7 percent. The increase reflects higher revenue associated with CareerBuilder, digital marketing solutions products and digital advertising.

At the end of the quarter, Gannett had approximately 120 domestic web sites affiliated with its local publishing and television markets, USA TODAY, Gannett Government Media and Gannett Healthcare Group. In September, Gannett's consolidated domestic Internet audience was 109 million unique visitors reaching 44 percent of the Internet audience, according to comScore Media Metrix Multi-platform. USATODAY.com is one of the most popular news sites and the USA TODAY app is a top news app with 20.8 million downloads across iPad, iPhone, Android, Windows and Kindle Fire. USA TODAY mobile visitors continued to grow in September up from September a year ago to approximately 48.6 million with a 60 percent increase in mobile visitor reach to 27.5 percent, according to comScore Mobile Metrix. Newsquest is also an Internet leader in the UK where its network of web sites attracted 136.9 million monthly page impressions from approximately 22.2 million unique users in September 2014.

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 $1.8 million in the quarter compared to $11.7 million in the third quarter in 2013. The decline reflects higher equity income for Cars.com more than offset by charges related to acquisitions and impairments during the quarter as well as lower results for newspaper partnerships. Excluding special items in the quarter, equity income was $7.7 million, a decline of $4.0 million compared to $11.7 million in the third quarter a year ago. Beginning in the fourth quarter, results for Cars.com will be included in the Digital Segment and excluded from equity income.

Interest expense was $65.9 million in the quarter compared to $41.6 million in the third quarter of 2013 reflecting debt issuances associated with the Belo acquisition and the Cars.com acquisition offset, in part, by a lower average interest rate. On September 8, 2014, the company announced, the successful completion of its private placement offering of $350 million of 4.875% senior notes due 2021 and $325 million of its 5.500% senior notes due 2024 related to the Cars.com acquisition.

Excluding special items, other non-operating expense in the quarter would have been $3.0 million compared to income of $3.4 million in the third quarter of 2013.

Net cash flow from operating activities was $217.7 million in the quarter. Free cash flow (a non-GAAP measure) totaled $185.9 million, a 76.0 percent increase from the third quarter of 2013. The balance of long-term debt was $4.11 billion and total cash was $1.37 billion at quarter end.

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 should not be considered in isolation from or as a substitute for the related GAAP measures, and should be read together with financial information presented on a GAAP basis.

The company discusses in this report non-GAAP financial performance measures that exclude from its reported GAAP results the impact of special items consisting of workforce restructuring charges, transformation costs, non-cash asset impairment charges, certain expenses recognized in non-operating categories and certain credits and charges to its income tax provision. The company believes that such expenses, charges and credits are not indicative of normal, ongoing operations and their inclusion in results makes for more difficult comparisons between years and with peer group companies.

The company also discusses Adjusted EBITDA, a non-GAAP financial performance measure that it believes offers a useful view of the overall operation of its businesses. Adjusted EBITDA is defined as net income attributable to Gannett before (1) net income attributable to noncontrolling interests, (2) income taxes, (3) interest expense, (4) equity income, (5) other non-operating items, (6) workforce restructuring, (7) other transformation costs, (8) asset impairment charges, (9) depreciation and (10) amortization. When Adjusted EBITDA is discussed in reference to performance on a consolidated basis, the most directly comparable GAAP financial measure is Net income attributable to Gannett. Management does not analyze non-operating items such as interest expense and income taxes on a segment level; therefore, the most directly comparable GAAP financial measure to Adjusted EBITDA when performance is discussed on a segment level is Operating income. 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." 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 4 through 8 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 1-888-208-1812 and international callers should dial 1-719-325-2223 at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 3607571. To access the replay, dial 1-888-203-1112 in the U.S. International callers should use the number 1-719-457-0820. The confirmation code for the replay is 3607571. 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 110 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

Sept. 28, 2014


Thirteen

weeks ended

Sept. 29, 2013


% Increase

(Decrease)

Net operating revenues:







Broadcasting


$

416,509



$

203,364



104.8


Publishing advertising


494,899



520,189



(4.9)


Publishing circulation


276,829



274,999



0.7


All other Publishing


55,098



62,891



(12.4)


Digital


199,802



191,447



4.4


Total


1,443,137



1,252,890



15.2









Operating expenses:







Cost of sales and operating expenses, exclusive of depreciation


757,301



713,369



6.2


Selling, general and administrative expenses, exclusive of depreciation


347,123



315,677



10.0


Depreciation


46,681



38,195



22.2


Amortization of intangible assets


14,894



8,071



84.5


Facility consolidation charges


6,621



5,880



12.6


Total


1,172,620



1,081,192



8.5


Operating income


270,517



171,698



57.6









Non-operating (expense) income:







Equity income in unconsolidated

  investees, net


1,756



11,711



(85.0)


Interest expense


(65,931)



(41,628)



58.4


Other non-operating items


(17,450)



(17,580)



(0.7)


Total


(81,625)



(47,497)



71.9









Income before income taxes


188,892



124,201



52.1


Provision for income taxes


48,900



26,700



83.1


Net income


139,992



97,501



43.6


Net income attributable to noncontrolling interests


(21,476)



(17,753)



21.0


Net income attributable to Gannett Co., Inc.


$

118,516



$

79,748



48.6









Net income per share - basic


$

0.52



$

0.35



48.6


Net income per share - diluted


$

0.51



$

0.34



50.0









Weighted average number of common shares outstanding:







Basic


225,761



228,587



(1.2)


Diluted


232,097



234,438



(1.0)









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. 1 (continued)









Thirty-nine
weeks ended
Sept. 28, 2014


Thirty-nine
weeks ended
Sept. 29, 2013


% Increase

(Decrease)

Net operating revenues:







Broadcasting


$

1,197,035



$

606,906



97.2


Publishing advertising


1,526,382



1,609,164



(5.1)


Publishing circulation


836,756



840,626



(0.5)


All other Publishing


173,116



183,753



(5.8)


Digital


573,918



552,875



3.8


Total


4,307,207



3,793,324



13.5









Operating expenses:







Cost of sales and operating expenses, exclusive of depreciation


2,300,460



2,159,962



6.5


Selling, general and administrative expenses, exclusive of depreciation


1,056,115



950,407



11.1


Depreciation


136,295



115,588



17.9


Amortization of intangible assets


47,108



26,567



77.3


Facility consolidation and asset

  impairment charges


50,216



15,163



***


Total


3,590,194



3,267,687



9.9


Operating income


717,013



525,637



36.4









Non-operating (expense) income:







Equity income in unconsolidated

  investees, net


166,787



28,929



***


Interest expense


(199,727)



(113,207)



76.4


Other non-operating items


(41,180)



(28,954)



42.2


Total


(74,120)



(113,232)



(34.5)









Income before income taxes


642,893



412,405



55.9


Provision for income taxes


207,400



71,700



***


Net income


435,493



340,705



27.8


Net income attributable to noncontrolling interests


(49,351)



(42,772)



15.4


Net income attributable to Gannett Co., Inc.


$

386,142



$

297,933



29.6









Net income per share - basic


$

1.71



$

1.30



31.5


Net income per share - diluted


$

1.66



$

1.27



30.7









Weighted average number of common shares outstanding:







Basic


226,374



228,940



(1.1)


Diluted


232,157



234,724



(1.1)









Dividends declared per share


$

0.60



$

0.60




 

BUSINESS SEGMENT INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars




















Table No. 2









Thirteen
weeks ended
Sept. 28, 2014


Thirteen
weeks ended
Sept. 29, 2013


% Increase

(Decrease)

Net operating revenues:







Broadcasting


$

416,509



$

203,364



104.8


Publishing


826,826



858,079



(3.6)


Digital


199,802



191,447



4.4


Total


$

1,443,137



$

1,252,890



15.2









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







Broadcasting


$

177,970



$

83,810



112.3


Publishing


62,424



62,744



(0.5)


Digital


48,342



42,050



15.0


Corporate


(18,219)



(16,906)



7.8


Total


$

270,517



$

171,698



57.6









Depreciation, amortization and facility consolidation charges:







Broadcasting


$

20,307



$

7,059



***


Publishing


33,040



32,183



2.7


Digital


9,886



8,309



19.0


Corporate


4,963



4,595



8.0


Total


$

68,196



$

52,146



30.8









Adjusted EBITDA (a):







Broadcasting


$

198,397



$

91,508



116.8


Publishing


98,348



103,534



(5.0)


Digital


58,228



50,359



15.6


Corporate


(13,256)



(12,311)



7.7


Total


$

341,717



$

233,090



46.6









(a) "Adjusted EBITDA" is a non-GAAP measure used by 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. The definition of "Adjusted EBITDA" is provided in Table No. 5, along with reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income.

 

BUSINESS SEGMENT INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars




















Table No. 2 (continued)









Thirty-nine
weeks ended
Sept. 28, 2014


Thirty-nine
weeks ended
Sept. 29, 2013


% Increase

(Decrease)

Net operating revenues:







Broadcasting


$

1,197,035



$

606,906



97.2


Publishing


2,536,254



2,633,543



(3.7)


Digital


573,918



552,875



3.8


Total


$

4,307,207



$

3,793,324



13.5









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







Broadcasting


$

503,841



$

265,578



89.7


Publishing


158,651



208,073



(23.8)


Digital


107,861



100,931



6.9


Corporate


(53,340)



(48,945)



9.0


Total


$

717,013



$

525,637



36.4









Depreciation, amortization and facility consolidation and asset
   impairment charges:







Broadcasting


$

68,122



$

20,968



***


Publishing


122,754



95,834



28.1


Digital


27,777



26,799



3.6


Corporate


14,966



13,717



9.1


Total


$

233,619



$

157,318



48.5









Adjusted EBITDA (a):







Broadcasting


$

574,303



$

287,185



100.0


Publishing


308,451



339,607



(9.2)


Digital


135,638



127,730



6.2


Corporate


(38,374)



(35,228)



8.9


Total


$

980,018



$

719,294



36.2









(a) "Adjusted EBITDA" is a non-GAAP measure used by 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. The definition of "Adjusted EBITDA" is provided in Table No. 5, along with reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income.

 

PUBLISHING SEGMENT REVENUE COMPARISONS

Gannett Co., Inc. and Subsidiaries

Unaudited













Table No. 3












The following percentage changes for the Publishing Segment advertising and classified revenue categories are presented as if the sale of Apartments.com occurred at the beginning of 2013.







Third quarter 2014 year-over-year comparisons:




U.S.

Publishing

(including USA
TODAY)


Newsquest

(in pounds)


Total

Publishing

Segment







Retail

(5.4%)


(2.1%)


(4.2%)

National

(10.7%)


(3.3%)


(9.6%)

Classified:






Automotive

(1.4%)


(6.3%)


(1.1%)

Employment

(1.6%)


9.3%


4.2%

Real Estate

(4.5%)


(7.6%)


(2.8%)

Legal

(4.9%)


—%


(4.9%)

Other

(7.0%)


(6.1%)


(4.3%)

Total classified

(3.6%)


(2.3%)


(1.4%)

Total advertising

(5.8%)


(2.3%)


(4.2%)













Year-to-date 2014 year-over-year comparisons:




U.S.

Publishing

(including USA
TODAY)


Newsquest

(in pounds)


Total

Publishing

Segment







Retail

(5.7%)


(2.2%)


(4.6%)

National

(10.6%)


(3.8%)


(9.6%)

Classified:






Automotive

(2.2%)


(5.8%)


(1.7%)

Employment

(5.5%)


8.0%


1.1%

Real Estate

(4.7%)


(9.0%)


(3.5%)

Legal

(5.2%)


—%


(5.2%)

Other

(8.5%)


(6.1%)


(5.3%)

Total classified

(4.9%)


(2.9%)


(2.5%)

Total advertising

(6.3%)


(2.7%)


(4.7%)

 

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. 4 through No. 8 reconcile these non-GAAP measures to the most directly comparable GAAP measure.













Table No. 4













GAAP

Measure


Special Items


Non-GAAP

Measure


Thirteen

weeks ended

Sept. 28, 2014


Workforce

restructuring


Other transformation costs


Non-operating

items


Special tax benefits


Thirteen

weeks ended

Sept. 28, 2014

Cost of sales and operating expenses, exclusive of
   depreciation

$

757,301



$

(2,268)



$



$



$



$

755,033


Selling, general and administrative

  expenses, exclusive of depreciation

347,123



(736)









346,387


Facility consolidation charges

6,621





(6,621)








Operating expenses

1,172,620



(3,004)



(6,621)







1,162,995


Operating income

270,517



3,004



6,621







280,142


Equity income in unconsolidated investees, net

1,756







5,987





7,743


Other non-operating items

(17,450)







14,491





(2,959)


Total non-operating (expense) income

(81,625)







20,478





(61,147)


Income before income taxes

188,892



3,004



6,621



20,478





218,995


Provision for income taxes

48,900



1,000



1,400



4,300



5,600



61,200


Net income

139,992



2,004



5,221



16,178



(5,600)



157,795


Net income attributable to Gannett Co., Inc.

118,516



2,004



5,221



16,178



(5,600)



136,319


Net income per share - diluted

$

0.51



$

0.01



$

0.02



$

0.07



$

(0.02)



$

0.59















GAAP

Measure


Special Items


Non-GAAP

Measure




Thirteen

weeks ended

Sept. 29, 2013


Workforce

restructuring


Other transformation costs


Non-operating items


Thirteen

weeks ended

Sept. 29, 2013



Cost of sales and operating expenses, exclusive of 
   depreciation

$

713,369



$

(7,162)



$



$



$

706,207




Selling, general and administrative

  expenses, exclusive of depreciation

315,677



(2,084)







313,593




Facility consolidation charges

5,880





(5,880)








Operating expenses

1,081,192



(9,246)



(5,880)





1,066,066




Operating income

171,698



9,246



5,880





186,824




Other non-operating items

(17,580)







21,025



3,445




Total non-operating (expense) income

(47,497)







21,025



(26,472)




Income before income taxes

124,201



9,246



5,880



21,025



160,352




Provision for income taxes

26,700



3,600



2,300



10,200



42,800




Net income

97,501



5,646



3,580



10,825



117,552




Net income attributable to Gannett Co., Inc.

79,748



5,646



3,580



10,825



99,799




Net income per share - diluted

$

0.34



$

0.02



$

0.02



$

0.05



$

0.43




 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

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











































Table No. 4 (continued)















GAAP

Measure


Special Items


Non-GAAP

Measure


Thirty-nine

weeks ended

Sept. 28, 2014


Workforce

restructuring


Other transformation costs


Asset impairment


Non-operating items


Special tax charge


Thirty-nine

weeks ended

Sept. 28, 2014

Cost of sales and operating expenses,

  exclusive of depreciation

$

2,300,460



$

(26,155)



$



$



$



$



$

2,274,305


Selling, general and administrative
 
expenses, exclusive of depreciation

1,056,115



(3,231)











1,052,884


Amortization of intangible assets

47,108





(4,480)









42,628


Facility consolidation and asset
 
impairment charges

50,216





(34,029)



(16,187)








Operating expenses

3,590,194



(29,386)



(38,509)



(16,187)







3,506,112


Operating income

717,013



29,386



38,509



16,187







801,095


Equity income in unconsolidated

  investees, net

166,787









(142,003)





24,784


Other non-operating items

(41,180)









39,371





(1,809)


Total non-operating (expense) income

(74,120)









(102,632)





(176,752)


Income before income taxes

642,893



29,386



38,509



16,187



(102,632)





624,343


Provision for income taxes

207,400



10,800



14,500



800



(39,700)



(18,200)



175,600


Net income

435,493



18,586



24,009



15,387



(62,932)



18,200



448,743


Net income attributable to Gannett Co., Inc.

386,142



18,586



24,009



15,387



(62,932)



18,200



399,392


Net income per share - diluted

$

1.66



$

0.08



$

0.10



$

0.07



$

(0.27)



$

0.08



$

1.72

















GAAP

Measure


Special Items


Non-GAAP

Measure




Thirty-nine

weeks ended

Sept. 29, 2013


Workforce

restructuring


Other transformation costs


Non-operating

items


Special tax benefits


Thirty-nine

weeks ended

Sept. 29, 2013



Cost of sales and operating expenses,

  exclusive of depreciation

$

2,159,962



$

(29,692)



$



$



$



$

2,130,270




Selling, general and administrative

  expenses, exclusive of depreciation

950,407



(6,647)









943,760




Facility consolidation charges

15,163





(15,163)










Operating expenses

3,267,687



(36,339)



(15,163)







3,216,185




Operating income

525,637



36,339



15,163







577,139




Equity income in unconsolidated

  investees, net

28,929







731





29,660




Other non-operating items

(28,954)







33,501





4,547




Total non-operating (expense) income

(113,232)







34,232





(79,000)




Income before income taxes

412,405



36,339



15,163



34,232





498,139




Provision for income taxes

71,700



14,300



6,000



14,600



27,800



134,400




Net income

340,705



22,039



9,163



19,632



(27,800)



363,739




Net income attributable to Gannett Co., Inc.

297,933



22,039



9,163



19,632



(27,800)



320,967




Net income per share - diluted (a)

$

1.27



$

0.09



$

0.04



$

0.08



$

(0.12)



$

1.37


















(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. 5




















"Adjusted EBITDA", a non-GAAP measure, is defined as net income attributable to Gannett before (1) net income attributable to noncontrolling interests, (2) income taxes, (3) interest expense, (4) equity income, (5) other non-operating items, (6) workforce restructuring, (7) other transformation costs, (8) asset impairment charges (9) depreciation and (10) amortization. When Adjusted EBITDA is discussed in reference to performance on a consolidated basis, the most directly comparable GAAP financial measure to Adjusted EBITDA is Net income. Management does not analyze non-operating items such as interest expense and income taxes on a segment level; therefore, the most directly comparable GAAP financial measure to Adjusted EBITDA when performance is discussed on a segment level is Operating income. 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 Adjusted EBITDA to 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 Sept. 28, 2014:











Broadcasting


Publishing


Digital


Corporate


Consolidated

Total











Net income attributable to Gannett Co., Inc.

(GAAP basis)









$

118,516


Net income attributable to noncontrolling

 interests









21,476


Provision for income taxes









48,900


Interest expense









65,931


Equity income in unconsolidated investees, net









(1,756)


Other non-operating items









17,450


Operating income (GAAP basis)

$

177,970



$

62,424



$

48,342



$

(18,219)



$

270,517


Workforce restructuring

120



2,884







3,004


Other transformation costs

1,230



5,391







6,621


Adjusted operating income (non-GAAP basis)

179,320



70,699



48,342



(18,219)



280,142


Depreciation

12,629



23,898



5,191



4,963



46,681


Amortization

6,448



3,751



4,695





14,894


Adjusted EBITDA (non-GAAP basis)

$

198,397



$

98,348



$

58,228



$

(13,256)



$

341,717












Thirteen weeks ended Sept. 29, 2013:











Broadcasting


Publishing


Digital


Corporate


Consolidated

Total











Net income attributable to Gannett Co., Inc.

(GAAP basis)









$

79,748


Net income attributable to noncontrolling

  interests









17,753


Provision for income taxes









26,700


Interest expense









41,628


Equity income in unconsolidated investees, net









(11,711)


Other non-operating items









17,580


Operating income (GAAP basis)

$

83,810



$

62,744



$

42,050



$

(16,906)



$

171,698


Workforce restructuring

639



8,607







9,246


Other transformation costs

139



5,741







5,880


Adjusted operating income (non-GAAP basis)

84,588



77,092



42,050



(16,906)



186,824


Depreciation

6,747



22,300



4,553



4,595



38,195


Amortization

173



4,142



3,756





8,071


Adjusted EBITDA (non-GAAP basis)

$

91,508



$

103,534



$

50,359



$

(12,311)



$

233,090


 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars































Table No. 5 (continued)




















Thirty-nine weeks ended Sept. 28, 2014:











Broadcasting


Publishing


Digital


Corporate


Consolidated

Total











Net income attributable to Gannett Co., Inc.

(GAAP basis)









$

386,142


Net income attributable to noncontrolling

 interests









49,351


Provision for income taxes









207,400


Interest expense









199,727


Equity income in unconsolidated investees, net









(166,787)


Other non-operating items









41,180


Operating income (GAAP basis)

$

503,841



$

158,651



$

107,861



$

(53,340)



$

717,013


Workforce restructuring

2,340



27,046







29,386


Other transformation costs

14,095



24,414







38,509


Asset impairment charges



16,187







16,187


Adjusted operating income (non-GAAP basis)

520,276



226,298



107,861



(53,340)



801,095


Depreciation

35,953



70,634



14,742



14,966



136,295


Adjusted amortization (non-GAAP basis)

18,074



11,519



13,035





42,628


Adjusted EBITDA (non-GAAP basis)

$

574,303



$

308,451



$

135,638



$

(38,374)



$

980,018












Thirty-nine weeks ended Sept. 29, 2013:











Broadcasting


Publishing


Digital


Corporate


Consolidated

Total











Net income attributable to Gannett Co., Inc.

(GAAP basis)









$

297,933


Net income attributable to noncontrolling

 interests









42,772


Provision for income taxes









71,700


Interest expense









113,207


Equity income in unconsolidated investees, net









(28,929)


Other non-operating items









28,954


Operating income (GAAP basis)

$

265,578



$

208,073



$

100,931



$

(48,945)



$

525,637


Workforce restructuring

639



35,700







36,339


Other transformation costs

139



15,024







15,163


Adjusted operating income (non-GAAP basis)

266,356



258,797



100,931



(48,945)



577,139


Depreciation

20,294



68,301



13,276



13,717



115,588


Amortization

535



12,509



13,523





26,567


Adjusted EBITDA (non-GAAP basis)

$

287,185



$

339,607



$

127,730



$

(35,228)



$

719,294


 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars















Table No. 6










"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 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." 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
Sept. 28, 2014


Thirty-nine
weeks ended
Sept. 28, 2014







Net cash flow from operating activities

$

217,662



$

572,601



Purchase of property, plant and equipment

(34,654)



(91,559)



Payments for investments



(5,318)



Proceeds from investments

2,936



166,251



Free cash flow

$

185,944



$

641,975



 

TAX RATE CALCULATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

























Table No. 7
















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










GAAP


Non-GAAP


Thirteen
weeks ended
Sept. 28, 2014


Thirteen
weeks ended
Sept. 29, 2013


Thirteen
weeks ended
Sept. 28, 2014


Thirteen
weeks ended
Sept. 29, 2013









Income before taxes (per Table 4)

$

188,892



$

124,201



$

218,995



$

160,352


Noncontrolling interests (per Table 1)

(21,476)



(17,753)



(21,476)



(17,753)


Income before taxes attributable to

 Gannett Co., Inc.

$

167,416



$

106,448



$

197,519



$

142,599










Provision for income taxes (per Table 4)

$

48,900



$

26,700



$

61,200



$

42,800










Effective tax rate

29.2%



25.1%



31.0%



30.0%



















GAAP


Non-GAAP


Thirty-nine
weeks ended
Sept. 28, 2014


Thirty-nine
weeks ended
Sept. 29, 2013


Thirty-nine
weeks ended
Sept. 28, 2014


Thirty-nine
weeks ended
Sept. 29, 2013









Income before taxes (per Table 4)

$

642,893



$

412,405



$

624,343



$

498,139


Noncontrolling interests (per Table 1)

(49,351)



(42,772)



(49,351)



(42,772)


Income before taxes attributable to

 Gannett Co., Inc.

$

593,542



$

369,633



$

574,992



$

455,367










Provision for income taxes (per Table 4)

$

207,400



$

71,700



$

175,600



$

134,400










Effective tax rate

34.9%



19.4%



30.5%



29.5%


 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars































Table No. 8




















A reconciliation of the company's Broadcasting Segment revenues and expenses on an as reported basis to a pro forma basis is below:











Thirteen weeks ended Sept. 28, 2014:










Gannett

(as reported)


Special

items (a)


Pro forma

adjustments (b)


Gannett

pro forma













Broadcasting revenue:










Local/national

$

250,647



$



$

713



$

251,360





Political

39,995





1



39,996





Retransmission

91,903





193



92,096





Other

33,964





81



34,045





Total broadcasting revenue

416,509





988



417,497














Broadcasting expenses

238,539



(1,350)



803



237,992




Broadcasting operating income

$

177,970



$

1,350



$

185



$

179,505














(a) See reconciliation of special items in Table 5.

(b) Gannett acquired six television stations from London Broadcasting on July 8, 2014. Results from these television stations from that date and forward are included in the as reported numbers above. The Gannett pro forma numbers above present results as if the acquisition had taken place on the first day of Gannett's third quarter.











 

NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars





















Table No. 8 (continued)




















A reconciliation of the company's revenues and expenses on an as reported basis to a pro forma basis is below:











Thirteen weeks ended Sept. 29, 2013:










Gannett

(as reported)


Belo

(as reported)


Special

items (a)


Pro forma adjustments (b)


Gannett

pro forma











Broadcasting revenue:










Local/national

$

143,317



$

125,518



$



$

(9,563)



$

259,272


Political

3,606



2,636





(394)



5,848


Retransmission

36,240



21,996





(1,004)



57,232


Other

20,201



16,042





(6,637)



29,606


Total broadcasting revenue

203,364



166,192





(17,598)



351,958












Broadcasting expenses

119,554



123,828



(778)



(12,793)



229,811


Broadcasting operating income

$

83,810



$

42,364



$

778



$

(4,805)



$

122,147












(a) See reconciliation of special items in Table 5.

(b) The pro forma adjustments include reductions to revenues and expenses for the former Belo stations in Phoenix, AZ and St. Louis, MO totaling $25 million and $20 million, respectively. Subsidiaries of Gannett and Sander Media, a holding company that has a station-operation agreement with Gannett, agreed to sell these stations upon receiving government approval. KMOV-TV, the television station in St. Louis, was sold in February 2014 and the two television stations in Phoenix were sold in June 2014. Revenue and expense adjustments totaling $12 million and $10 million, respectively, were added as if the third quarter 2014 acquisition of six London Broadcasting Television stations had occurred on the first day of 2013. Pro forma adjustments also include reductions to revenues and expenses for Captivate that totaled $5 million and $6 million, respectively, as Gannett sold its controlling interest in Captivate in the third quarter of 2013. The pro forma adjustment for broadcasting expense reflects the addition of $6 million of amortization for definite-lived intangible assets as if the acquisition of Belo had occurred on the first day of 2013. In addition, the pro forma adjustment for broadcasting expense removes $3 million of merger costs incurred by Belo.











Thirteen weeks ended Sept. 29, 2013:










Gannett

(as reported)


Special

items (a)


Pro forma adjustments (b)


Gannett

pro forma













Publishing revenue:












 Advertising

$

520,189



$



$

(3,721)



$

516,468




 Circulation

274,999







274,999




 Other

62,891





(6,412)



56,479




Total publishing revenue

858,079





(10,133)



847,946














Publishing expenses

795,335



(14,348)



(8,499)



772,488




Publishing operating income

$

62,744



$

14,348



$

(1,634)



$

75,458














(a) See reconciliation of special items in Table 5.

(b) The pro forma adjustments include a reduction of $4 million in revenue and $1 million in expense for Apartments.com, which was sold by Classified Ventures in the second quarter of 2014. Pro forma adjustments also include a reduction of $6 million of revenue and $7 million of expense related to the sale of a printing press in the second quarter of 2014.











Thirteen weeks ended Sept. 29, 2013:










Gannett

(as reported)


Belo

(as reported)


Special

items (a)


Pro forma adjustments (b)


Gannett

pro forma











Company-wide operating revenue

$

1,252,890



$

166,192



$



$

(27,731)



$

1,391,351


Company-wide operating expenses

1,081,192



123,828



(15,126)



(21,292)



1,168,602


Company-wide operating income

$

171,698



$

42,364



$

15,126



$

(6,439)



$

222,749












(a) See reconciliation of special items in Table 5.

(b) The pro forma adjustments include the Broadcasting and Publishing pro forma adjustments discussed above.

 

Gannett Logo. (PRNewsFoto/Gannett Co., Inc.)

Logo - http://photos.prnewswire.com/prnh/20120103/PH28972LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/gannett-co-inc-reports-37-increase-in-non-gaap-earnings-per-diluted-share-to-059-earnings-per-diluted-share-of-051-on-a-gaap-basis-record-broadcasting-revenue-and-adjusted-ebitda-940543890.html

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