Investor Relations

Hero image

Press Release

Gannett Co., Inc. Reports 55% Increase in 2014 Fourth Quarter Non-GAAP Earnings per Share and 57% Increase in Adjusted EBITDA; Broadcasting and Digital Segments Achieve Record Revenues and Profit for the Quarter; Resumes Share Repurchase Program

February 3, 2015 at 8:15 AM EST

Highlights for the quarter include the following:

  • Earnings totaled $2.92 per diluted share, $1.02 per diluted share on non-GAAP basis
  • Overall company revenue growth of 24 percent, pro forma revenue growth of 4 percent, driven by strong Broadcast and Digital Segment results
  • Record Broadcasting Segment revenue increased 117 percent, a 25 percent increase on a pro forma basis
  • Record Digital Segment revenue increased 77 percent, a 10 percent increase on a pro forma basis
  • Adjusted EBITDA rose 57 percent to $511 million also driven by strong Broadcasting and Digital Segment results
  • Free Cash Flow grew to $203 million, a 32 percent year-over-year increase

MCLEAN, Va.--(BUSINESS WIRE)--Feb. 3, 2015-- Gannett Co., Inc. (NYSE: GCI) today reported non-GAAP earnings per diluted share of $1.02 for the fourth quarter compared to $0.66 for the fourth quarter of 2013, an increase of 54.5 percent. Strong results for the company's expanded television station portfolio in the Broadcasting Segment and a strong performance by the Cars.com acquisition in the Digital Segment fueled the 55 percent gain.

Gracia Martore, president and chief executive officer, said, “Our strong fourth quarter results cap a milestone year for Gannett - reflecting our bold strategy and continued focus on reshaping and reinventing the company to accelerate growth in today’s multi-platform media landscape. Based on our strong operating performance and balance sheet strength, we are resuming our share buyback program, well ahead of the timeline we had previously anticipated. Our broader and more diverse footprint drove record revenue in Broadcasting for the fourth consecutive quarter and resulted in our highest political revenues ever in a non-presidential election year. We also posted record-breaking Digital Segment revenues, driven by our full ownership of Cars.com, which had a terrific quarter, as well as continued growth at CareerBuilder. On the Publishing side, we continue to innovate and find ways to deepen our connections with our audiences and advertisers through initiatives like USA TODAY local content editions, which have delighted customers and substantially exceeded our revenue expectations. Even as we achieved this tremendous revenue growth, we remain committed to operating as efficiently as possible, which has continued to improve profitability, including a 57 percent increase in Adjusted EBITDA as compared to the fourth quarter last year.”

Martore continued, “The terrific progress we’ve made across each of our businesses since the launch of our transformation plan three years ago culminated in our biggest news of 2014 - the announcement of our plan to separate into two highly focused public companies. Each company will be a leader in its respective industry with impressive scale and greater freedom to focus its strategy and resources on the most promising, value-enhancing areas of the business. We are on track with the separation and will share more details of our plans for the Publishing and Broadcasting/Digital companies in the coming months.”

On October 1, 2014, the company completed the acquisition of the 73 percent interest it did not already own in Classified Ventures LLC, which owns Cars.com. Results for the fourth quarter of 2014 include the impact of the acquisition.

Gannett also announced that the company is resuming its share buyback program authorized in June 2013 and suspended in August 2014. There is approximately $150 million remaining under the current authorization. The buyback is consistent with Gannett’s commitment to return capital to its shareholders while continuing to reinvest in the business.

CONTINUING OPERATIONS

Operating revenues in the fourth quarter were up 24.3 percent compared to the fourth quarter of 2013 and totaled $1.7 billion. The substantial increase was driven by record revenues in the Broadcasting and Digital Segments. Broadcasting Segment revenues grew 117.0 percent reflecting higher political spending and retransmission revenue and the acquisition of Belo Corp. Digital Segment revenues were up 76.6 percent due principally to the acquisition of Classified Ventures. Publishing Segment revenues declined 6.2 percent in the quarter. On a pro forma basis (had Gannett owned the Belo and London television stations and Cars.com during the same quarter last year and excluding the impact of the sale of a print business and Apartments.com), total company revenues were 4.2 percent higher in the quarter due primarily to substantial revenue growth at the expanded television station portfolio and strong growth at Cars.com.

Net income attributable to Gannett on a non-GAAP basis was 54.0 percent higher in the quarter compared to the fourth quarter in 2013 and totaled $234.8 million. Operating income on the same basis increased 53.9 percent and totaled $428.2 million, reflecting substantially higher profitability in Broadcasting and Digital due, in part, to the expansion of the company's television station portfolio and the acquisition of Classified Ventures. Adjusted EBITDA (a non-GAAP term detailed in Table 5) was substantially higher in the quarter, up 56.8 percent to $510.5 million compared to $325.7 million in the fourth quarter last year. The Adjusted EBITDA margin in the fourth quarter was 30.0 percent, an increase of 620 basis points from 23.8 percent in the fourth quarter last year.

Special items in the fourth quarter of 2014 resulted in a gain of $441.2 million, net of taxes, ($1.90 per share) and include: non-operating income of $439.2 million pre-tax ($1.13 per share) reflecting primarily the write-up of the company's equity investment in Classified Ventures offset partially by transaction related costs; a tax benefit of $236.6 million ($1.02 per share) related to portfolio restructuring and the sale of a non-strategic investment; and operating charges of $87.2 million pre-tax ($0.25 per share) representing primarily non-cash asset impairment charges, transformation costs and workforce restructuring. Special items in the fourth quarter of 2013 totaled $85.6 million ($61.7 million after tax or $0.27 per share) reflecting charges associated with facility consolidations, non-cash asset impairments, workforce restructuring and transaction-related fees.

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

 
Dollars in thousands, except per share amounts
     
GAAP Measure Special Items Non-GAAP Measure
Thirteen   Other   Asset   Non-   Thirteen
weeks ended Workforce transformation impairment operating Special tax weeks ended
Dec. 28, 2014 restructuring costs charges items benefits Dec. 28, 2014
Operating income $ 341,018 $ 11,079 $ 40,935 $ 35,192 $ $ $ 428,224

Equity income in unconsolidated investees, net

532 4,805 5,337
Other non-operating items 445,134 (444,045 ) 1,089
Income before income taxes 713,167 11,079 40,935 35,192 (439,240 ) 361,133
Provision for income taxes 18,200 3,800 21,300 4,400 (176,900 ) 236,600 107,400
Net income 694,967 7,279 19,635 30,792 (262,340 ) (236,600 ) 253,733
Net income attributable to Gannett Co., Inc. 676,029 7,279 19,635 30,792 (262,340 ) (236,600 ) 234,795
Net income per share - diluted (a) $ 2.92 $ 0.03 $ 0.08 $ 0.13 $ (1.13 ) $ (1.02 ) $ 1.02
 
(a) total per share does not sum due to rounding.
 

Operating expenses including special charges noted above totaled $1.36 billion in the quarter, up 17.8 percent compared to $1.15 billion in the fourth quarter a year ago. The increase was due primarily to the Belo and Classified Ventures acquisitions. On a non-GAAP basis, operating expenses were $1.27 billion. Pro forma non-GAAP operating expenses were 2.8 percent lower compared to the fourth quarter in 2013 reflecting lower Publishing and Digital Segment expenses partially offset by higher expenses in the Broadcasting Segment associated with higher revenue growth.

Total operating revenues for the full year were 16.4 percent higher compared to 2013 and totaled $6.01 billion. The increase reflects substantially higher revenue growth in the Broadcasting and Digital Segments to record levels partially offset by a decline in the Publishing Segment. Broadcasting Segment revenues were 102.6 percent higher due to the Belo acquisition and significant increases in Olympic and political spending as well as retransmission revenue. Digital Segment revenues in 2014 were up 22.8 percent reflecting the acquisition of Classified Ventures including strong growth at Cars.com and solid revenue growth at CareerBuilder. Company-wide digital revenues totaled $2.05 billion, an increase of 7.4 percent on a pro forma basis compared to 2013. Publishing Segment revenues were 4.4 percent lower as advertising revenues declined 5.8 percent and circulation revenues were down 0.9 percent.

Operating expenses in 2014 were $4.95 billion. On a non-GAAP basis, operating expenses totaled $4.78 billion, an increase of 11.0 percent compared to 2013. The increase was due primarily to the previously mentioned acquisitions offset, in part, by continuing efficiency efforts company-wide. Operating income on the same basis was $1.23 billion, 43.7 percent higher while net income attributable to Gannett was up 34.0 percent to $634.2 million. Adjusted EBITDA was $1.49 billion in 2014 compared to $1.04 billion in 2013, an increase of 42.6 percent. Adjusted EBITDA margins were significantly higher in 2014 compared to 2013 and reached 25 percent. Earnings per diluted share were $4.58 on a GAAP basis and $2.73 per diluted share on a non-GAAP basis. Free cash flow generated in 2014 was $844.6 million.

BROADCASTING

Broadcasting Segment revenues were 117.0 percent higher in the quarter compared to the fourth quarter last year and totaled a highest ever $495.3 million. The increase was fueled by the expansion of the TV station portfolio, as well as significant increases in politically related advertising and retransmission revenues.

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
Dec. 28, 2014

Percentage change from thirteen weeks
ended Dec. 29, 2013

Reported   Pro Forma (a)
Core (Local & National) $ 275,945 63 % (7 %)
Political 92,433 *** ***
Retransmission (b) 94,323 142 % 56 %
Other   32,568 123 % 13 %
Total $ 495,269 117 % 25 %
 

(a)

The pro forma amounts are presented as if the acquisitions of Belo Corp. and the London Broadcasting TV stations 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.

 

On a pro forma basis, Broadcasting Segment revenues were up 25.0 percent compared to the fourth quarter in 2013. Substantially higher retransmission revenue that totaled $94.3 million, a 56.3 percent increase, as well as $92.4 million of political advertising drove the increase. Pro forma digital revenues in the Broadcasting Segment were 16.5 percent higher reflecting primarily growth in digital marketing services products.

Non-GAAP operating expenses in the Broadcasting Segment on a pro forma basis totaled $248.3 million in the quarter, up 2.8 percent compared to the fourth quarter a year ago and reflect primarily an increase in reverse network compensation. On a pro forma basis, non-GAAP operating income was substantially higher than the fourth quarter of 2013 and totaled $247.0 million, an increase of 59.6 percent. Adjusted EBITDA on the same basis was $268.9 million, up 54.7 percent compared to the fourth quarter in 2013. As a result, Adjusted EBITDA margins were up substantially to 54.3 percent in the fourth quarter.

Based on current trends, we expect the percentage increase in total television revenues for the first quarter of 2015 compared to the same quarter in 2014 to be up in the low to mid-single digits despite very difficult year-over-year comparisons. First quarter 2014 Broadcasting revenue benefited from $41.3 million related to the Winter Olympic Games and approximately $10.0 million of politically related ad demand. The challenge of overcoming these even-year revenue contributions will be partially offset in the first quarter of 2015 by Super Bowl advertising on the company's NBC stations.

PUBLISHING

Publishing Segment revenues in the quarter totaled $885.5 million, down 6.2 percent. Publishing Segment revenues on a pro forma basis declined 5.9 percent reflecting primarily softer display advertising partially offset by an increase in digital marketing solutions revenue and digital advertising.

Advertising revenues declined 7.8 percent to $543.8 million. Pro forma advertising revenues declined 8.3 percent year-over-year. On the same basis all domestic classified advertising category comparisons in the fourth quarter were better than third quarter comparisons. Employment advertising was up 1.5 percent in the quarter maintaining its positive trend with growth domestically and 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 $282.0 million, a decline of 2.2 percent compared to the fourth quarter of 2013. An increase in circulation revenue at local domestic publishing sites reflecting the beneficial impact of pricing strategies as well as continued strength of the All Access Content Subscription Model was offset by circulation revenue declines at Newsquest, due to the cycling of cover price increases, and USA TODAY.

Pro forma Publishing Segment digital revenues increased 2.9 percent 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 8.4 percent. Pro forma digital advertising revenues at local domestic publishing operations were up 6.6 percent.

Pro forma non-GAAP Publishing Segment operating expenses were $760.9 million, a decline of 4.6 percent compared to the fourth quarter of 2013 due primarily to continuing cost efficiency efforts.

Non-GAAP operating income was $124.6 million in the quarter while Adjusted EBITDA on the same basis totaled $150.6 million. Changes in the Cars.com affiliate agreements and the absence of Apartments.com revenues unfavorably impacted these results by approximately $8.8 million.

DIGITAL

Digital Segment operating revenues totaled a record $345.4 million, an increase of 76.6 percent compared to the fourth quarter of 2013. The substantial increase reflects primarily the impact of the Classified Ventures acquisition and strong results at Cars.com. Revenues on a pro forma basis in the Digital Segment were up 9.7 percent driven in large part by revenue growth of 24.8 percent at Cars.com and 3.8 percent at CareerBuilder. The revenue increase at Cars.com reflects principally new affiliation agreements as of October 1st that resulted in higher wholesale rates charged to its affiliate newspaper and broadcasting markets as well as rate and unit growth in direct markets. A significant increase in its digital software-as-a-service products drove the revenue increase at CareerBuilder.

Non-GAAP pro forma operating expenses were down 1.2 percent driven by lower expenses at Cars.com and CareerBuilder. On the same basis, Digital Segment operating income was 82.4 percent higher and totaled $74.4 million while Adjusted EBITDA was $104.9 million, an increase of 51.6 percent.

Pro forma digital revenues company-wide, including the Digital Segment and all digital revenues generated by the other business segments, totaled $538.9 million, an increase of 6.6 percent. The increase reflects higher affiliate fees at Classified Ventures a well as higher revenue associated with CareerBuilder, digital marketing solutions products and digital advertising.

In December, Gannett's consolidated domestic Internet audience was 115 million unique visitors reaching 46 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 21.2 million downloads across iPad, iPhone, Android, Windows and Kindle Fire. USA TODAY mobile visitors continued to grow in December up from December a year ago to approximately 44.8 million with a 33 percent increase in mobile visitor reach to 25 percent, according to comScore Mobile Metrix. Newsquest is also an Internet leader in the UK where its network of web sites attracted 122.2 million monthly page impressions from approximately 18.7 million unique users in December 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 prior to its acquisition on October 1st.

Equity income in unconsolidated investees declined $14.4 million in the quarter compared to the fourth quarter of 2013. The decline reflects the absence of equity income from Classified Ventures in addition to lower results for newspaper partnerships. Excluding special items, equity income totaled $5.3 million in the quarter, a decline of $9.6 million compared to $14.9 million in the fourth quarter a year ago.

Interest expense totaled $73.5 million in the quarter compared to $62.9 million in the fourth quarter a year ago reflecting debt associated with the Belo and Cars.com acquisitions partially offset by a lower average interest rate.

Other non-operating items totaled $445.1 million in the quarter, an increase of $464.1 million. The increase reflects the write up of the prior investment in Classified Ventures post acquisition. Excluding special items, income from other non-operating items in the quarter would have been $1.1 million compared to income of $2.0 million in the fourth quarter of 2013.

The company's taxes for the quarter reflect a special $236.6 million benefit (or $1.02 per share) primarily triggered by a restructuring of the portfolio, including the sale of a non-strategic equity investment, which offset prior tax gains related to the sale of several TV stations, our interest in Apartments.com and other properties.

Net cash flow from operating activities was $248.6 million in the quarter. Free cash flow (a non-GAAP measure) totaled $202.7 million, a 32.1 percent increase from the fourth quarter of 2013. The balance of long-term debt was $4.49 billion and total cash was $118.5 million at quarter end.

****

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 1-888-516-2377 and international callers should dial 1-719-457-2615 at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 6069916. 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 6069916. Materials related to the call will be available through the Investor Relations section of the company's web site Tuesday 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 Thirteen
weeks ended weeks ended % Increase
Dec. 28, 2014 Dec. 29, 2013 (Decrease)
Net operating revenues:
Broadcasting $ 495,269 $ 228,207 117.0
Publishing advertising 543,795 589,555 (7.8 )
Publishing circulation 281,997 288,434 (2.2 )
All other Publishing 59,683 66,272 (9.9 )
Digital 345,352 195,570 76.6
Intersegment eliminations   (25,129 )     ***  
Total   1,700,967     1,368,038   24.3  
 
Operating expenses:
Cost of sales and operating expenses, exclusive of depreciation 748,119 722,487 3.5
Selling, general and administrative expenses, exclusive of depreciation 483,361 341,451 41.6
Depreciation 49,573 37,615 31.8
Amortization of intangible assets 32,748 9,802 ***
Facility consolidation and asset impairment charges   46,148     43,077   7.1  
Total   1,359,949     1,154,432   17.8  
Operating income   341,018     213,606   59.6  
 
Non-operating (expense) income:
Equity income in unconsolidated investees, net 532 14,895 (96.4 )
Interest expense (73,517 ) (62,857 ) 17.0
Other non-operating items   445,134     (18,936 ) ***  
Total   372,149     (66,898 ) ***  
 
Income before income taxes 713,167 146,708 ***
Provision for income taxes   18,200     41,500   (56.1 )
Net income 694,967 105,208 ***
Net income attributable to noncontrolling interests   (18,938 )   (14,461 ) 31.0  
Net income attributable to Gannett Co., Inc. $ 676,029   $ 90,747   ***  
 
Net income per share - basic $ 2.99 $ 0.40 ***
Net income per share - diluted $ 2.92 $ 0.39 ***
 
Weighted average number of common shares outstanding:
Basic 226,046 227,343 (0.6 )
Diluted 231,157 232,585 (0.6 )
 
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)
Fifty-two Fifty-two
weeks ended weeks ended % Increase
Dec. 28, 2014 Dec. 29, 2013 (Decrease)
Net operating revenues:
Broadcasting $ 1,692,304 $ 835,113 102.6
Publishing advertising 2,070,177 2,198,719 (5.8 )
Publishing circulation 1,118,753 1,129,060 (0.9 )
All other Publishing 232,799 250,025 (6.9 )
Digital 919,270 748,445 22.8
Intersegment eliminations   (25,129 )     ***  
Total   6,008,174     5,161,362   16.4  
 
Operating expenses:
Cost of sales and operating expenses, exclusive of depreciation 3,048,579 2,882,449 5.8
Selling, general and administrative expenses, exclusive of depreciation 1,539,476 1,291,858 19.2
Depreciation 185,868 153,203 21.3
Amortization of intangible assets 79,856 36,369 ***
Facility consolidation and asset impairment charges   96,364     58,240   65.5  
Total   4,950,143     4,422,119   11.9  
Operating income   1,058,031     739,243   43.1  
 
Non-operating (expense) income:
Equity income in unconsolidated investees, net 167,319 43,824 ***
Interest expense (273,244 ) (176,064 ) 55.2
Other non-operating items   403,954     (47,890 ) ***  
Total   298,029     (180,130 ) ***  
 
Income before income taxes 1,356,060 559,113 ***
Provision for income taxes   225,600     113,200   99.3  
Net income 1,130,460 445,913 ***
Net income attributable to noncontrolling interests   (68,289 )   (57,233 ) 19.3  
Net income attributable to Gannett Co., Inc. $ 1,062,171   $ 388,680   ***  
 
Net income per share - basic $ 4.69 $ 1.70 ***
Net income per share - diluted $ 4.58 $ 1.66 ***
 
Weighted average number of common shares outstanding:
Basic 226,292 228,541 (1.0 )
Diluted 231,907 234,189 (1.0 )
 
Dividends declared per share $ 0.80 $ 0.80
 
 
BUSINESS SEGMENT INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

     
Table No. 2

Thirteen

Thirteen

weeks ended

weeks ended % Increase
Dec. 28, 2014 Dec. 29, 2013 (Decrease)
Net operating revenues:
Broadcasting $ 495,269 $ 228,207 117.0
Publishing 885,475 944,261 (6.2 )
Digital 345,352 195,570 76.6
Intersegment eliminations   (25,129 )     ***  
Total $ 1,700,967   $ 1,368,038   24.3  
 
Operating income (net of depreciation, amortization and facility consolidation charges):
Broadcasting $ 241,542 $ 96,337 150.7
Publishing 69,656 105,624 (34.1 )
Digital 47,621 27,333 74.2
Corporate   (17,801 )   (15,688 ) 13.5  
Total $ 341,018   $ 213,606   59.6  
 
Depreciation, amortization and facility consolidation charges:
Broadcasting $ 26,003 $ 8,657 ***
Publishing 44,380 57,546 (22.9 )
Digital 54,197 19,616 ***
Corporate   3,889     4,675   (16.8 )
Total $ 128,469   $ 90,494   42.0  
 
Adjusted EBITDA (a):
Broadcasting $ 268,895 $ 118,723 126.5
Publishing 150,633 170,607 (11.7 )
Digital 104,929 46,949 ***
Corporate   (13,912 )   (10,610 ) 31.1  
Total $ 510,545   $ 325,669   56.8  
 

(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)
Fifty-two Fifty-two
weeks ended weeks ended % Increase
Dec. 28, 2014 Dec. 29, 2013 (Decrease)
Net operating revenues:
Broadcasting $ 1,692,304 $ 835,113 102.6
Publishing 3,421,729 3,577,804 (4.4 )
Digital 919,270 748,445 22.8
Intersegment eliminations   (25,129 )     ***  
Total $ 6,008,174   $ 5,161,362   16.4  
 
Operating income (net of depreciation, amortization and facility consolidation and asset impairment charges):
Broadcasting $ 745,383 $ 361,915 106.0
Publishing 228,307 313,697 (27.2 )
Digital 155,482 128,264 21.2
Corporate   (71,141 )   (64,633 ) 10.1  
Total $ 1,058,031   $ 739,243   43.1  
 
Depreciation, amortization and facility consolidation and asset impairment charges:
Broadcasting $ 94,125 $ 29,625 ***
Publishing 167,134 153,380 9.0
Digital 81,974 46,415 76.6
Corporate   18,855     18,392   2.5  
Total $ 362,088   $ 247,812   46.1  
 
Adjusted EBITDA (a):
Broadcasting $ 843,198 $ 405,908 107.7
Publishing 459,084 510,214 (10.0 )
Digital 240,567 174,679 37.7
Corporate   (52,286 )   (45,838 ) 14.1  
Total $ 1,490,563   $ 1,044,963   42.6  
 
(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.

 
 
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 on a pro forma basis. See Table No. 8 for more information.
 
Fourth quarter 2014 year-over-year comparisons:
  U.S.   Total
Publishing Newsquest Publishing
(including USA TODAY) (in pounds) Segment
 
Retail (7.7 %) (1.9 %) (7.4 %)
National (20.8 %) (5.2 %) (19.8 %)
Classified:
Automotive (0.4 %) (5.6 %) (1.2 %)
Employment 0.8 % 5.0 % 1.5 %
Real Estate (2.3 %) (8.6 %) (5.3 %)
Legal 1.1 % % 1.1 %
Other (5.2 %) (7.6 %) (6.5 %)
Total classified (1.5 %) (4.0 %) (2.5 %)
Total advertising (8.7 %) (3.3 %) (8.3 %)
 
 
Year-to-date 2014 year-over-year comparisons:
U.S. Total
Publishing Newsquest Publishing
(including USA TODAY) (in pounds) Segment
 
Retail (6.3 %) (2.1 %) (5.4 %)
National (14.3 %) (4.2 %) (13.2 %)
Classified:
Automotive (1.7 %) (5.7 %) (1.6 %)
Employment (3.8 %) 7.3 % 0.8 %
Real Estate (4.2 %) (9.0 %) (3.9 %)
Legal (3.8 %) % (3.8 %)
Other (7.7 %) (6.4 %) (5.6 %)
Total classified (4.0 %) (3.1 %) (2.5 %)
Total advertising (7.1 %) (2.8 %) (5.8 %)
 

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 gains and expenses recognized in non-operating categories and certain credits and charges to its income tax provision. The company believes that such expenses, charges, gains 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.

 
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 Other Asset

 

 

Thirteen
weeks ended Workforce transformation impairment

Non-operating

Special tax

weeks ended
Dec. 28, 2014 restructuring costs charges items benefits Dec. 28, 2014
Cost of sales and operating expenses, exclusive of depreciation $ 748,119 $ (8,820 ) $ (1,459 ) $ $ $ $ 737,840
Selling, general and administrative expenses, exclusive of depreciation 483,361 (2,259 ) (28,520 ) 452,582
Facility consolidation and asset impairment charges 46,148 (10,956 ) (35,192 )
Operating expenses 1,359,949 (11,079 ) (40,935 ) (35,192 ) 1,272,743
Operating income 341,018 11,079 40,935 35,192 428,224
Equity income in unconsolidated investees, net 532 4,805 5,337
Other non-operating items 445,134 (444,045 ) 1,089
Total non-operating (expense) income 372,149 (439,240 ) (67,091 )
Income before income taxes 713,167 11,079 40,935 35,192 (439,240 ) 361,133
Provision for income taxes 18,200 3,800 21,300 4,400 (176,900 ) 236,600 107,400
Net income 694,967 7,279 19,635 30,792 (262,340 ) (236,600 ) 253,733
Net income attributable to Gannett Co., Inc. 676,029 7,279 19,635 30,792 (262,340 ) (236,600 ) 234,795
Net income per share - diluted (a) $ 2.92 $ 0.03 $ 0.08 $ 0.13 $ (1.13 ) $ (1.02 ) $ 1.02
 
GAAP

Measure

Special Items Non-GAAP

Measure

Thirteen Other Asset Thirteen
weeks ended Workforce transformation impairment Non-operating weeks ended
Dec. 29, 2013 restructuring costs charges items Dec. 29, 2013
Cost of sales and operating expenses, exclusive of depreciation $ 722,487 $ (7,164 ) $ $ $ $ 715,323
Selling, general and administrative expenses, exclusive of depreciation 341,451 (14,405 ) 327,046
Facility consolidation and asset impairment charges 43,077 (10,081 ) (32,996 )
Operating expenses 1,154,432 (21,569 ) (10,081 ) (32,996 ) 1,089,786
Operating income 213,606 21,569 10,081 32,996 278,252
Other non-operating items (18,936 ) 20,985 2,049
Total non-operating (expense) income (66,898 ) 20,985 (45,913 )
Income before income taxes 146,708 21,569 10,081 32,996 20,985 232,339
Provision for income taxes 41,500 6,400 4,100 13,300 100 65,400
Net income 105,208 15,169 5,981 19,696 20,885 166,939
Net income attributable to Gannett Co., Inc. 90,747 15,169 5,981 19,696 20,885 152,478
Net income per share - diluted $ 0.39 $ 0.07 $ 0.03 $ 0.08 $ 0.09 $ 0.66
 
(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. 4 (continued)

GAAP
Measure

Special Items

Non-GAAP
Measure

Fifty-two
weeks ended
Dec. 28, 2014

Workforce
restructuring

Other
transformation
costs

Asset
impairment
charges

Non-operating
items

Special tax
benefits

Fifty-two

weeks ended

Dec. 28, 2014

Cost of sales and operating expenses, exclusive of depreciation $ 3,048,579 $ (34,975 ) $ (1,459 ) $ $ $ $ 3,012,145
Selling, general and administrative expenses, exclusive of depreciation 1,539,476 (5,490 ) (28,520 ) 1,505,466
Amortization of intangible assets 79,856 (4,480 ) 75,376
Facility consolidation and asset impairment charges 96,364 (44,985 ) (51,379 )
Operating expenses 4,950,143 (40,465 ) (79,444 ) (51,379 ) 4,778,855
Operating income 1,058,031 40,465 79,444 51,379 1,229,319
Equity income in unconsolidated investees, net 167,319 (137,198 ) 30,121
Other non-operating items 403,954 (404,674 ) (720 )
Total non-operating (expense) income 298,029 (541,872 ) (243,843 )
Income before income taxes 1,356,060 40,465 79,444 51,379 (541,872 ) 985,476
Provision for income taxes 225,600 14,600 35,800 5,200 (216,600 ) 218,400 283,000
Net income 1,130,460 25,865 43,644 46,179 (325,272 ) (218,400 ) 702,476
Net income attributable to Gannett Co., Inc. 1,062,171 25,865 43,644 46,179 (325,272 ) (218,400 ) 634,187
Net income per share - diluted (a) $ 4.58 $ 0.11 $ 0.19 $ 0.20 $ (1.40 ) $ (0.94 ) $ 2.73
 

GAAP
Measure

Special Items

Non-GAAP
Measure

Fifty-two
weeks ended
Dec. 29, 2013

Workforce
restructuring

Other
transformation
costs

Asset
impairment
charges

Non-operating
items

Special tax
benefits

Fifty-two
weeks ended
Dec. 29, 2013

Cost of sales and operating expenses, exclusive of depreciation $ 2,882,449 $ (36,856 ) $ $ $ $ $ 2,845,593
Selling, general and administrative expenses, exclusive of depreciation 1,291,858 (21,052 ) 1,270,806
Facility consolidation and asset impairment charges 58,240 (25,244 ) (32,996 )
Operating expenses 4,422,119 (57,908 ) (25,244 ) (32,996 ) 4,305,971
Operating income 739,243 57,908 25,244 32,996 855,391
Equity income in unconsolidated investees, net 43,824 731 44,555
Other non-operating items (47,890 ) 54,486 6,596
Total non-operating (expense) income (180,130 ) 55,217 (124,913 )
Income before income taxes 559,113 57,908 25,244 32,996 55,217 730,478
Provision for income taxes 113,200 20,700 10,100 13,300 14,700 27,800 199,800
Net income 445,913 37,208 15,144 19,696 40,517 (27,800 ) 530,678
Net income attributable to Gannett Co., Inc. 388,680 37,208 15,144 19,696 40,517 (27,800 ) 473,445
Net income per share - diluted (a) $ 1.66 $ 0.16 $ 0.06 $ 0.08 $ 0.17 $ (0.12 ) $ 2.02
 
(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 Dec. 28, 2014:
Consolidated
Broadcasting Publishing Digital Corporate Total
 

Net income attributable to Gannett Co., Inc. (GAAP basis)

$ 676,029
Net income attributable to noncontrolling interests 18,938
Provision for income taxes 18,200
Interest expense 73,517
Equity income in unconsolidated investees, net (532 )
Other non-operating items (445,134 )
Operating income (GAAP basis) $ 241,542 $ 69,656 $ 47,621 $ (17,801 ) $ 341,018
Workforce restructuring 1,350 6,618 3,111 11,079
Other transformation costs 4,105 36,830 40,935
Asset impairment charges   11,492   23,700     35,192  
Adjusted operating income (non-GAAP basis) 246,997 124,596 74,432 (17,801 ) 428,224
Depreciation 15,858 22,312 7,514 3,889 49,573
Amortization 6,040   3,725   22,983     32,748  
Adjusted EBITDA (non-GAAP basis) $ 268,895   $ 150,633   $ 104,929   $ (13,912 ) $ 510,545  
 
Thirteen weeks ended Dec. 29, 2013:
Consolidated
Broadcasting Publishing Digital Corporate Total
 

Net income attributable to Gannett Co., Inc. (GAAP basis)

$ 90,747
Net income attributable to noncontrolling interests 14,461
Provision for income taxes 41,500
Interest expense 62,857
Equity income in unconsolidated investees, net (14,895 )
Other non-operating items 18,936  
Operating income (GAAP basis) $ 96,337 $ 105,624 $ 27,333 $ (15,688 ) $ 213,606
Workforce restructuring 13,729 7,437 403 21,569
Other transformation costs 894 9,187 10,081
Asset impairment charges   21,382   11,614     32,996  
Adjusted operating income (non-GAAP basis) 110,960 143,630 38,947 (15,285 ) 278,252
Depreciation 5,836 22,821 4,283 4,675 37,615
Amortization 1,927   4,156   3,719     9,802  
Adjusted EBITDA (non-GAAP basis) $ 118,723   $ 170,607   $ 46,949   $ (10,610 ) $ 325,669  
 
 
NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

         
Table No. 5 (continued)
 
Fifty-two weeks ended Dec. 28, 2014:
Consolidated
Broadcasting Publishing Digital Corporate Total
 

Net income attributable to Gannett Co., Inc. (GAAP basis)

$ 1,062,171
Net income attributable to noncontrolling interests 68,289
Provision for income taxes 225,600
Interest expense 273,244
Equity income in unconsolidated investees, net (167,319 )
Other non-operating items (403,954 )
Operating income (GAAP basis) $ 745,383 $ 228,307 $ 155,482 $ (71,141 ) $ 1,058,031
Workforce restructuring 3,690 33,664 3,111 40,465
Other transformation costs 18,200 61,244 79,444
Asset impairment charges   27,679   23,700     51,379  
Adjusted operating income (non-GAAP basis) 767,273 350,894 182,293 (71,141 ) 1,229,319
Depreciation 51,811 92,946 22,256 18,855 185,868
Adjusted amortization (non-GAAP basis) 24,114   15,244   36,018     75,376  
Adjusted EBITDA (non-GAAP basis) $ 843,198   $ 459,084   $ 240,567   $ (52,286 ) $ 1,490,563  
 
Fifty-two weeks ended Dec. 29, 2013:
Consolidated
Broadcasting Publishing Digital Corporate Total
 

Net income attributable to Gannett Co., Inc. (GAAP basis)

$ 388,680
Net income attributable to noncontrolling interests 57,233
Provision for income taxes 113,200
Interest expense 176,064
Equity income in unconsolidated investees, net (43,824 )
Other non-operating items 47,890  
Operating income (GAAP basis) $ 361,915 $ 313,697 $ 128,264 $ (64,633 ) $ 739,243
Workforce restructuring 14,368 43,137 403 57,908
Other transformation costs 1,033 24,211 25,244
Asset impairment charges   21,382   11,614     32,996  
Adjusted operating income (non-GAAP basis) 377,316 402,427 139,878 (64,230 ) 855,391
Depreciation 26,130 91,122 17,559 18,392 153,203
Amortization 2,462   16,665   17,242     36,369  
Adjusted EBITDA (non-GAAP basis) $ 405,908   $ 510,214   $ 174,679   $ (45,838 ) $ 1,044,963  
 
 
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 Fifty-two
weeks ended weeks ended
Dec. 28, 2014 Dec. 28, 2014
 
Net cash flow from operating activities $ 248,598 $ 821,199
Purchase of property, plant and equipment (58,795 ) (150,354 )
Payments for investments (1,708 ) (7,026 )
Proceeds from investments 14,558   180,809  
Free cash flow $ 202,653   $ 844,628  
 
 
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
Dec. 28, 2014
  Thirteen
weeks ended
Dec. 29, 2013
Thirteen
weeks ended
Dec. 28, 2014
  Thirteen
weeks ended
Dec. 29, 2013
 
Income before taxes (per Table 4) $ 713,167 $ 146,708 $ 361,133 $ 232,339
Noncontrolling interests (per Table 1)   (18,938 )   (14,461 )   (18,938 )   (14,461 )
Income before taxes attributable to Gannett Co., Inc. $ 694,229   $ 132,247   $ 342,195   $ 217,878  
 
Provision for income taxes (per Table 4) $ 18,200 $ 41,500 $ 107,400 $ 65,400
 
Effective tax rate 2.6 % 31.4 % 31.4 % 30.0 %
 
 
GAAP Non-GAAP
Fifty-two
weeks ended
Dec. 28, 2014
Fifty-two
weeks ended
Dec. 29, 2013
Fifty-two
weeks ended
Dec. 28, 2014
Fifty-two
weeks ended
Dec. 29, 2013
 
Income before taxes (per Table 4) $ 1,356,060 $ 559,113 $ 985,476 $ 730,478
Noncontrolling interests (per Table 1)   (68,289 )   (57,233 )   (68,289 )   (57,233 )
Income before taxes attributable to Gannett Co., Inc. $ 1,287,771   $ 501,880   $ 917,187   $ 673,245  
 
Provision for income taxes (per Table 4) $ 225,600 $ 113,200 $ 283,000 $ 199,800
 
Effective tax rate 17.5 % 22.6 % 30.9 % 29.7 %
 
 
NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

 
Table No. 8
 
A reconciliation of the company's revenues and expenses on an as reported basis to a pro forma basis is below:
 
Thirteen weeks ended Dec. 29, 2013:  

Gannett
(as reported)

 

Special
items (a)

 

Pro forma
adjustments (b)

 

Gannett
pro forma

 
Broadcasting operating revenue:
Local/national $ 169,273 $ $ 127,112 $ 296,385
Political 5,375 5,567 10,942
Retransmission 38,933 21,413 60,346
Other   14,626       14,070     28,696  
Total broadcasting operating revenue 228,207 168,162 396,369
 
Broadcasting operating expenses   131,870   (14,623 )   124,376     241,623  
Broadcasting operating income $ 96,337 $ 14,623   $ 43,786   $ 154,746  
 
 

Gannett
(as reported)

Special
items (a)

Pro forma
adjustments (c)

Gannett
pro forma

 
Publishing operating revenue:
Advertising $ 589,555 $ $ 2,851 $ 592,406
Circulation 288,434 288,434
Other   66,272       (6,165 )   60,107  
Total publishing operating revenue 944,261 (3,314 ) 940,947
 
Publishing operating expenses   838,637   (38,006 )   (3,144 )   797,487  
Publishing operating income $ 105,624 $ 38,006   $ (170 ) $ 143,460  
 
 

Gannett
(as reported)

Special
items (a)

Pro forma
adjustments (d)

Gannett
pro forma

 
Digital operating revenue $ 195,570 $ $ 119,317 $ 314,887
Digital operating expenses   168,237   (11,614 )   117,468     274,091  
Digital operating income $ 27,333 $ 11,614   $ 1,849   $ 40,796  
 
 

Gannett
(as reported)

Special
items (a)

Pro forma
adjustments (e)

Gannett
pro forma

 
Intersegment elimination operating revenue $ $ $ (19,096 ) $ (19,096 )
Intersegment elimination operating expenses         (19,096 )   (19,096 )
Intersegment elimination operating income $ $   $   $  
 
 
NON-GAAP FINANCIAL INFORMATION

Gannett Co., Inc. and Subsidiaries

Unaudited, in thousands of dollars

       
Table No. 8 (continued)
 

Gannett
(as reported)

Special
items (a)

Pro forma
adjustments (f)

Gannett
pro forma
 
Company-wide operating revenue $ 1,368,038 $ $ 265,069 $ 1,633,107
Company-wide operating expenses   1,154,432   (64,646 )   219,604   1,309,390
Company-wide operating income $ 213,606 $ 64,646   $ 45,465 $ 323,717
 
(a)   See reconciliation of special items in Table 5.
(b) The pro forma adjustments include additions to revenues and expenses for the former Belo stations of $155 million and $110 million, respectively. It does not include revenues and expenses for the former Belo stations in Phoenix, AZ and St. Louis, MO totaling $26 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 $13 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. The pro forma adjustment for broadcasting expense reflects the $5 million addition of amortization for definite-lived intangible assets as if the acquisitions of Belo and London had occurred on the first day of 2013.
(c) 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 $6 million reduction of revenue and $7 million of expense related to the sale of a printing press in the second quarter of 2014. In 2014, a small online business was moved from the Digital segment to the Publishing segment as a result of continued integration with other Publishing businesses. Publishing revenues and expenses were both increased by $2 million in the Publishing segment as a result. Beginning in the fourth quarter of 2014, the company began reporting an intersegment elimination with the acquisition of Classified Ventures. In addition, prior quarter intersegment eliminations that were previously reported within the Publishing and Digital segments were adjusted on a pro forma basis to the new intersegment elimination line. Publishing revenues increased $5 million and expenses increased $4 million as a result of this pro forma adjustment.
(d) The pro forma adjustments include additions to revenue and expenses for the acquisition of Classified Ventures on October 1, 2014 of $112 million and $96 million, respectively. The pro forma adjustment reflects the $6 million addition of revenue amortization for an unfavorable contract and $18 million of amortization for definite-lived intangible assets as if the acquisition of Classified Ventures had occurred on the first day of 2013. In 2014, a small online business was moved from the Digital segment to the Publishing segment as a result of continued integration with other Publishing businesses. Digital revenues and expenses were both decreased by $2 million in the Digital segment as a result. Beginning in the fourth quarter of 2014, the company began reporting an intersegment elimination with the acquisition of Classified Ventures. In addition, prior quarter intersegment eliminations that were previously reported within the Publishing and Digital segments were adjusted on a pro forma basis to the new intersegment elimination line. Digital revenues increased $4 million and expenses increased $5 million as a result of this pro forma adjustment.
(e) Beginning in the fourth quarter of 2014, the company began reporting an intersegment elimination with the acquisition of Classified Ventures. Intersegment eliminations between Classified Ventures and the company's newspapers and TV stations totaled $11 million of revenue and expense in the fourth quarter of 2013. In addition, prior quarter intersegment eliminations that were previously reported within the Publishing and Digital segments were adjusted on a pro forma basis to the new intersegment and totaled $8 million of revenue and expense.
(f) The pro forma adjustments include all the pro forma adjustments discussed above.
 

Source: Gannett Co., Inc.

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