Delaware (State of Incorporation) | 42-0823980 (I.R.S. Employer Identification No.) |
Item 9.01. | Financial Statements and Exhibits. |
(d) | Exhibits | ||
99.1 | Post Confirmation Quarterly Operating Report of Lee Enterprises, Incorporated and certain of its subsidiaries for the filing period ended March 25, 2012, filed with the United States Bankruptcy Court for the District of Delaware |
LEE ENTERPRISES, INCORPORATED | ||
Date: April 23, 2012 | By: | |
Carl G. Schmidt | ||
Vice President, Chief Financial Officer, | ||
and Treasurer |
UNITED STATES BANKRUPTCY COURT | ||||
DISTRICT OF DELAWARE | ||||
In re: Lee Enterprises, Incorporated, et al | Case No. 11-13918 | |||
Debtors | Reporting Period: | December 26, 2011 - March 25, 2012 | ||
POST CONFIRMATION QUARTERLY OPERATING REPORT | ||||
File with Court and submit copy to United States Trustee within 20 days after end of month | ||||
Submit copy of report to any official committee appointed in the case. | ||||
Affidavit/ | ||||
REQUIRED DOCUMENTS | Form No. | Document Attached | Explanation Attached | Supplement Attached |
Schedule of Cash Receipts and Disbursements (1) | QOR-1 | X | ||
Bank Reconciliation (or copies of debtor's bank reconciliations) | QOR-1a | X | ||
Statement of Operations (1) | QOR-2 | X | ||
Balance Sheet (1) | QOR-3 | X | ||
I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents | ||||
are true and correct to the best of my knowledge and belief. | ||||
Signature of Debtor | Date | |||
Signature of Joint Debtor | Date | |||
/s/ Bradley D. Junker | April 20, 2012 | |||
Signature of Authorized Individual* | Date | |||
Bradley D. Junker | Asst. Secretary/Asst. Treasurer | |||
Printed Name of Authorized Individual | Title of Authorized Individual | |||
*Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor | ||||
is a partnership; a manager or member if debtor is a limited liability company. | ||||
(1) The information contained in MOR-1, MOR-2 and MOR-3 is not considered final by the debtors and may change between now and the | ||||
date of our March 10Q SEC filing which is May 4, 2012. |
Lee Enterprises Incorporated | ||||||||||||||||||||
Schedule of Cash Receipts and Disbursements (QOR-1) | ||||||||||||||||||||
December 26, 2011 - March 25, 2012 | ||||||||||||||||||||
Total | Lee Enterprises, Incorporated | K. Falls Basin Publishing, Inc. | INN Partners, L.C. | Accudata, Inc. | Journal-Star Printing Co. | Lee Publications, Inc. | Lee Consolidated Holdings Co. | Lee Procurement Solutions Co. | Sioux City Newspapers, Inc. | STL Distribution Services LLC | St. Louis Post-Dispatch LLC | |||||||||
Cash as of December 26, 2011 | 31,428,000 | |||||||||||||||||||
Receipts | ||||||||||||||||||||
Accounts Receivable | 200,330,380 | |||||||||||||||||||
Loans and Advances | — | |||||||||||||||||||
Sale of Assets | 3,579,701 | |||||||||||||||||||
Dividends | 800,000 | |||||||||||||||||||
Transfers (from DIP accounts) | — | |||||||||||||||||||
Total Receipts | 204,710,081 | |||||||||||||||||||
Disbursements | ||||||||||||||||||||
Net Payroll | 42,939,736 | 17,478,853 | 887,879 | 2,629,629 | 8,678,471 | 1,065,500 | 841,252 | 603,639 | 5,770,134 | |||||||||||
Payroll Taxes | 16,384,683 | 16,384,683 | ||||||||||||||||||
Employee Benefits | 14,690,924 | 14,690,924 | ||||||||||||||||||
US Bank Credit Card Transactions | 2,823,282 | 1,246,738 | 88,658 | 187,715 | 492,112 | 43,021 | 78,096 | 16,901 | 93,989 | |||||||||||
Comdata Credit Card Transactions | 2,087,177 | 908,987 | 263,039 | 95,357 | 393,615 | 12,516 | 30,629 | 26,604 | 147,806 | |||||||||||
Newsprint | 15,549,040 | 4,066,338 | 859,629 | 4,049,641 | 415,352 | 389,258 | 5,053,613 | |||||||||||||
Debt Payments | 30,365,000 | 20,010,000 | ||||||||||||||||||
Interest Payments | 11,731,458 | 8,285,104 | ||||||||||||||||||
Reorganization Fees | 13,089,348 | 11,496,597 | ||||||||||||||||||
Other | 56,822,435 | 23,040,733 | 807,736 | 2,127,354 | 11,356,030 | 972,987 | 1,010,691 | 3,284,871 | 8,053,544 | |||||||||||
206,483,081 | 117,608,956 | — | 2,047,311 | — | 5,899,684 | 24,969,870 | 2,509,374 | — | 2,349,926 | 3,932,016 | 19,119,087 | |||||||||
Net Cash Flow | (1,773,000 | ) | ||||||||||||||||||
Cash as of March 25, 2012 | 29,655,000 |
Lee Enterprises Incorporated | ||||||||||||||||||||
Schedule of Cash Receipts and Disbursements (QOR-1) | ||||||||||||||||||||
December 26, 2011 - March 25, 2012 | ||||||||||||||||||||
Fairgrove LLC | Pulitzer Network Systems LLC | Suburban Journals of Greater St. Louis LLC | Pulitzer Inc. | Pulitzer Technologies Inc. | Pulitzer Newspapers Inc. | Flagstaff Publishing Co. | Hanford Sentinel, Inc. | Kauai Publishing Co. | NIPC, Inc. | Santa Maria Times, Inc. | Ynez Corporation | Pulitzer Utah Newspapers, Inc. | ||||||||
Cash as of December 26, 2011 | ||||||||||||||||||||
Receipts | ||||||||||||||||||||
Accounts Receivable | ||||||||||||||||||||
Loans and Advances | ||||||||||||||||||||
Sale of Assets | ||||||||||||||||||||
Dividends | ||||||||||||||||||||
Transfers (from DIP accounts) | ||||||||||||||||||||
Total Receipts | ||||||||||||||||||||
Disbursements | ||||||||||||||||||||
Net Payroll | 112,258 | 709,721 | 578,783 | 346,164 | 419,043 | 249,266 | 539,673 | |||||||||||||
Payroll Taxes | ||||||||||||||||||||
Employee Benefits | ||||||||||||||||||||
US Bank Credit Card Transactions | 10,047 | 344,093 | 54,396 | 21,884 | 5,217 | 12,314 | ||||||||||||||
Comdata Credit Card Transactions | 12,111 | 30,613 | 62,617 | 9,295 | 6,445 | 18,050 | ||||||||||||||
Newsprint | 79,346 | 115,856 | 44,032 | 134,652 | ||||||||||||||||
Debt Payments | 10,355,000 | |||||||||||||||||||
Interest Payments | 3,446,354 | |||||||||||||||||||
Reorganization Fees | 1,592,751 | |||||||||||||||||||
Other | 755,231 | 923,919 | 871,885 | 314,541 | 325,990 | 384,434 | 513,629 | |||||||||||||
— | 112,258 | 1,487,110 | 16,318,023 | — | 1,825,374 | 857,063 | 892,068 | 689,395 | — | 1,218,318 | — | — | ||||||||
Net Cash Flow | ||||||||||||||||||||
Cash as of March 25, 2012 |
Lee Enterprises Incorporated | ||||||||||||||
Schedule of Cash Receipts and Disbursements (QOR-1) | ||||||||||||||
December 26, 2011 - March 25, 2012 | ||||||||||||||
Napa Valley Publishing Co. | Northern Lakes Publishing Co. | Pantagraph Publishing Co. | Southwestern Oregon Publishing Co. | Pulitzer Missouri Newspapers, Inc. | SHTP LLC | HomeChoice, LLC | NVPC LLC | NLPC LLC | HSTAR LLC | SOPC LLC | ||||
Cash as of December 26, 2011 | ||||||||||||||
Receipts | ||||||||||||||
Accounts Receivable | ||||||||||||||
Loans and Advances | ||||||||||||||
Sale of Assets | ||||||||||||||
Dividends | ||||||||||||||
Transfers (from DIP accounts) | ||||||||||||||
Total Receipts | ||||||||||||||
Disbursements | ||||||||||||||
Net Payroll | 501,803 | 1,067,762 | 285,604 | 174,301 | ||||||||||
Payroll Taxes | ||||||||||||||
Employee Benefits | ||||||||||||||
US Bank Credit Card Transactions | 9,082 | 70,102 | 33,361 | 15,556 | ||||||||||
Comdata Credit Card Transactions | 10,145 | 16,518 | 38,745 | 4,086 | ||||||||||
Newsprint | 114,410 | 157,948 | 68,965 | |||||||||||
Debt Payments | ||||||||||||||
Interest Payments | ||||||||||||||
Reorganization Fees | ||||||||||||||
Other | 519,025 | 1,175,347 | 190,013 | 194,475 | ||||||||||
1,154,466 | — | 2,487,676 | 616,688 | 388,418 | — | — | — | — | — | — | ||||
Net Cash Flow | ||||||||||||||
Cash as of March 25, 2012 |
Lee Enterprises, Incorporated, et al |
Case No. 11-13918 |
Bank Reconciliation QOR-1a |
Quarterly Period Ended March 25, 2012 |
The above debtors declare for this report that all bank reconciliations have been completed. |
Lee Enterprises, Incorporated, et al | |||||||||||||||||||||
Case No. 11-13918 | |||||||||||||||||||||
Statement of Operations (QOR-2) | |||||||||||||||||||||
Quarter Ended March 25, 2012 | |||||||||||||||||||||
CURRENT QUARTER | YEAR TO DATE | ||||||||||||||||||||
(Thousands, Except Per Share Data) | Prior | % D - Actual | Prior | % D - Actual | |||||||||||||||||
Actual | Plan | Year | Plan | PY | Actual | Plan | Year | Plan | PY | ||||||||||||
Operating Revenue: | |||||||||||||||||||||
Retail | 63,407 | 65,303 | 67,512 | (2.9 | ) | (6.1 | ) | 147,398 | 150,410 | 159,003 | (2.0 | ) | (7.3 | ) | |||||||
Classified | 29,589 | 31,276 | 32,193 | (5.4 | ) | (8.1 | ) | 59,730 | 63,362 | 65,880 | (5.7 | ) | (9.3 | ) | |||||||
Digital | 15,704 | 17,306 | 14,288 | (9.3 | ) | 9.9 | 31,906 | 34,516 | 28,963 | (7.6 | ) | 10.2 | |||||||||
National | 5,879 | 6,257 | 6,758 | (6.0 | ) | (13.0 | ) | 15,330 | 14,064 | 15,761 | 9.0 | (2.7 | ) | ||||||||
Niche publications | 2,921 | 3,301 | 3,302 | (11.5 | ) | (11.5 | ) | 5,636 | 6,144 | 6,214 | (8.3 | ) | (9.3 | ) | |||||||
Total advertising revenue | 117,500 | 123,443 | 124,053 | (4.8 | ) | (5.3 | ) | 260,000 | 268,496 | 275,821 | (3.2 | ) | (5.7 | ) | |||||||
Circulation | 44,878 | 45,107 | 44,821 | (0.5 | ) | 0.1 | 91,574 | 90,948 | 90,298 | 0.7 | 1.4 | ||||||||||
Commercial print | 3,066 | 3,027 | 2,891 | 1.3 | 6.1 | 6,207 | 5,967 | 5,943 | 4.0 | 4.4 | |||||||||||
Digital services and other | 6,814 | 7,096 | 6,961 | (4.0 | ) | (2.1 | ) | 14,038 | 14,067 | 14,331 | (0.2 | ) | (2.0 | ) | |||||||
Total revenue | 172,258 | 178,673 | 178,726 | (3.6 | ) | (3.6 | ) | 371,819 | 379,478 | 386,393 | (2.0 | ) | (3.8 | ) | |||||||
Operating Expenses: | |||||||||||||||||||||
Compensation | 72,524 | 75,367 | 76,529 | (3.8 | ) | (5.2 | ) | 146,101 | 149,127 | 154,549 | (2.0 | ) | (5.5 | ) | |||||||
Newsprint and ink | 13,077 | 14,173 | 14,849 | (7.7 | ) | (11.9 | ) | 27,937 | 29,082 | 30,523 | (3.9 | ) | (8.5 | ) | |||||||
Other operating expenses | 54,011 | 54,941 | 57,476 | (1.7 | ) | (6.0 | ) | 111,253 | 110,879 | 117,144 | 0.3 | (5.0 | ) | ||||||||
Total cash costs excluding special items | 139,612 | 144,481 | 148,854 | (3.4 | ) | (6.2 | ) | 285,291 | 289,088 | 302,216 | (1.3 | ) | (5.6 | ) | |||||||
Operating cash flow excluding special items | 32,646 | 34,192 | 29,872 | (4.5 | ) | 9.3 | 86,528 | 90,390 | 84,177 | (4.3 | ) | 2.8 | |||||||||
Workforce adjustments | 542 | 118 | 443 | NM | 22.3 | 880 | 202 | 635 | NM | 38.6 | |||||||||||
Total cash costs | 140,154 | 144,599 | 149,297 | (3.1 | ) | (6.1 | ) | 286,171 | 289,290 | 302,851 | (1.1 | ) | (5.5 | ) | |||||||
Operating cash flow | 32,104 | 34,074 | 29,429 | (5.8 | ) | 9.1 | 85,648 | 90,188 | 83,542 | (5.0 | ) | 2.5 | |||||||||
Margin | 18.6 | % | 19.1 | % | 16.5 | % | 23 | % | 23.8 | % | 21.6 | % | |||||||||
Margin, excluding special items | 19 | % | 19.1 | % | 16.7 | % | 23.3 | % | 23.8 | % | 21.8 | % | |||||||||
Depreciation | 6,126 | 6,157 | 7,293 | (0.5 | ) | (16.0 | ) | 12,362 | 12,307 | 13,816 | 0.4 | (10.5 | ) | ||||||||
Amortization of intangible assets | 10,920 | 10,868 | 11,201 | 0.5 | (2.5 | ) | 21,844 | 21,739 | 22,484 | 0.5 | (2.8 | ) | |||||||||
Curtailment gains | — | — | 1,991 | NM | NM | — | — | 12,163 | NM | NM | |||||||||||
Operating income before equity investments | 15,058 | 17,049 | 12,926 | (11.7 | ) | 16.5 | 51,442 | 56,142 | 59,405 | (8.4 | ) | (13.4 | ) | ||||||||
Equity in earnings of associated companies: | |||||||||||||||||||||
Madison Newspapers, Inc. | 445 | 550 | 447 | (19.1 | ) | (0.4 | ) | 1,687 | 1,850 | 1,688 | (8.8 | ) | NM | ||||||||
MNI workforce adjustments | 5 | — | (34 | ) | NM | NM | (8 | ) | — | (40 | ) | NM | (79.0 | ) | |||||||
TNI Partners | 1,161 | 1,161 | 1,039 | NM | 11.7 | 2,891 | 2,317 | 2,927 | 24.8 | (1.2 | ) | ||||||||||
TNI amortization | (181 | ) | (181 | ) | (304 | ) | NM | (40.5 | ) | (361 | ) | (361 | ) | (607 | ) | NM | (40.5 | ) | |||
TNI workforce adjustments | — | — | — | NM | NM | 32 | — | (116 | ) | NM | NM | ||||||||||
Operating income | 16,488 | 18,579 | 14,074 | (11.3 | ) | 17.2 | 55,683 | 59,948 | 63,257 | (7.1 | ) | (12.0 | ) | ||||||||
Margin | 9.6 | % | 10.4 | % | 7.9 | % | 15 | % | 15.8 | % | 16.4 | % | |||||||||
Margin, excluding special items | 9.9 | % | 10.5 | % | 7 | % | 15.2 | % | 15.9 | % | 13.4 | % | |||||||||
Nonoperating income (expenses) net: | |||||||||||||||||||||
Financial income | 54 | 52 | 18 | 3.8 | NM | 109 | 108 | 77 | 0.9 | 41.6 | |||||||||||
Financial expense | (20,312 | ) | (19,330 | ) | (13,140 | ) | 5.1 | 54.6 | (33,064 | ) | (32,082 | ) | (26,578 | ) | 3.1 | 24.4 | |||||
Debt financing costs | (715 | ) | — | (1,895 | ) | NM | (62.3 | ) | (2,739 | ) | (2,024 | ) | (3,861 | ) | 35.3 | (29.1 | ) | ||||
Other, net | — | — | (231 | ) | NM | NM | — | — | (684 | ) | NM | NM | |||||||||
(20,973 | ) | (19,278 | ) | (15,248 | ) | 8.8 | 37.5 | (35,694 | ) | (33,998 | ) | (31,046 | ) | 5.0 | 15.0 | ||||||
Income (loss) before reorganization costs and income taxes | (4,485 | ) | (699 | ) | (1,174 | ) | NM | NM | 19,989 | 25,950 | 32,211 | (23.0 | ) | (37.9 | ) | ||||||
Reorganization costs | 36,626 | 57,780 | — | (36.6 | ) | NM | 37,867 | 59,021 | — | (35.8 | ) | NM | |||||||||
Income (loss) before income taxes | (41,111 | ) | (58,479 | ) | (1,174 | ) | (29.7 | ) | NM | (17,878 | ) | (33,071 | ) | 32,211 | (45.9 | ) | NM | ||||
Income tax expense (benefit) excluding special items | (719 | ) | (252 | ) | (570 | ) | NM | 26.1 | 9,142 | 8,737 | 9,920 | 4.6 | (7.8 | ) | |||||||
Income tax expense (benefit) from special items | (13,850 | ) | (22,204 | ) | 845 | (37.6 | ) | NM | (15,101 | ) | (21,436 | ) | 4,762 | (29.6 | ) | NM | |||||
Effective tax rate | 35.4 | % | 38.4 | % | (23.4%) | 33.3 | % | 38.4 | % | 45.6 | % | ||||||||||
Effective tax rate, excluding special items | 22.2 | % | 43.4 | % | 71.9 | % | 38.8 | % | 31 | % | 40.2 | % | |||||||||
Net income (loss) | (26,542 | ) | (36,023 | ) | (1,449 | ) | (26.3 | ) | NM | (11,919 | ) | (20,372 | ) | 17,529 | (41.5 | ) | NM | ||||
Net income attributable to non-controlling interests | (83 | ) | (106 | ) | (23 | ) | (21.7 | ) | NM | (153 | ) | (185 | ) | (58 | ) | (17.3 | ) | NM | |||
Income (loss) attributable to Lee Enterprises, Incorporated | (26,625 | ) | (36,129 | ) | (1,472 | ) | (26.3 | ) | NM | (12,072 | ) | (20,557 | ) | 17,471 | (41.3 | ) | NM | ||||
Diluted earnings (loss) per common share: | (0.54 | ) | (0.69 | ) | (0.03 | ) | (21.7 | ) | NM | (0.26 | ) | (0.4 | ) | 0.39 | (35.0 | ) | NM | ||||
Diluted Average Common Shares | 49,552 | 52,000 | 44,855 | (4.7 | ) | 10.5 | 47,242 | 52,000 | 44,768 | (9.2 | ) | 5.5 |
Lee Enterprises, Incorporated, et al | |||||||
Case No. 11-13918 | |||||||
Balance Sheet (QOR-3) | |||||||
Quarter Ended March 25, 2012 | |||||||
March | September | ||||||
(Thousands) | 2012 | 2011 | 2011 | ||||
Current Assets: | |||||||
Cash and cash equivalents | 29,655 | 24,897 | 23,555 | ||||
Accounts receivable, net | 64,667 | 68,901 | 71,024 | ||||
Income taxes receivable | — | 1,335 | |||||
Receivable from associated company | |||||||
Inventories | 8,164 | 10,428 | 7,388 | ||||
Deferred tax assets | 967 | 2,687 | 967 | ||||
Prepaid expenses and other current | 6,286 | 9,703 | 19,553 | ||||
Total current assets | 109,739 | 116,616 | 123,822 | ||||
Investments: | |||||||
Associated companies | 42,992 | 57,891 | 44,057 | ||||
Restricted cash & investments | — | 5,101 | 4,972 | ||||
Capital Times | 3,876 | 3,876 | 3,876 | ||||
Rabbi trust | 768 | 535 | 568 | ||||
Sandler | 2,764 | 2,764 | 2,764 | ||||
Other | 1,991 | 2,095 | 1,991 | ||||
52,391 | 72,262 | 58,228 | |||||
Property and Equipment : | |||||||
Land and improvements | 27,017 | 27,411 | 27,017 | ||||
Buildings and improvements | 191,905 | 192,988 | 191,250 | ||||
Equipment | 312,889 | 318,056 | 319,978 | ||||
531,811 | 538,455 | 538,245 | |||||
Less accumulated depreciation | 329,162 | 316,319 | 326,205 | ||||
202,649 | 222,136 | 212,040 | |||||
Intangible and Other Assets: | |||||||
Goodwill | 247,271 | 433,552 | 247,271 | ||||
Other intangible assets | 473,665 | 535,656 | 495,509 | ||||
Postretirement assets | 16,042 | 11,214 | 14,934 | ||||
Loan costs | — | 8,155 | 4,514 | ||||
Other | 2,530 | 2,305 | 1,930 | ||||
739,508 | 990,882 | 764,158 | |||||
Total assets | 1,104,287 | 1,401,896 | 1,158,248 | ||||
Current Liabilities: | |||||||
Current maturities of long-term debt | 12,400 | 92,000 | 994,550 | ||||
Accounts payable | 31,659 | 23,966 | 27,740 | ||||
Compensation and other accruals | 39,333 | 36,362 | 35,437 | ||||
Income taxes payable | 8,440 | 363 | — | ||||
Unearned income | 38,559 | 38,305 | 36,512 | ||||
Total current liabilities | 130,391 | 190,996 | 1,094,239 | ||||
First lien term loan | 664,500 | — | — | ||||
Second lien term loan | 175,000 | — | — | ||||
Pulitzer notes | 113,600 | 135,000 | — | ||||
Lien Discounts | (21,823 | ) | |||||
A Term Loan | — | 524,335 | — | ||||
Revolving credit facility | — | 274,425 | — | ||||
Unamortized fair value adjustment | — | 564 | — | ||||
931,277 | 934,324 | — | |||||
Pension obligations | 69,778 | 53,952 | 73,518 | ||||
Postretirement & post employment benefit obligations | 6,509 | 5,962 | 6,104 | ||||
Deferred Items: | |||||||
Retirement and compensation | 1,803 | 2,072 | 1,485 | ||||
Income taxes | 50,129 | 112,275 | 66,204 | ||||
51,932 | 114,347 | 67,689 | |||||
Income taxes payable | 9,016 | 12,244 | 8,588 | ||||
Other | 7,880 | 12,417 | 9,004 | ||||
Liabilities subject to compromise | — | — | — | ||||
Equity (Deficit): | |||||||
Stockholders' Equity (Deficit): | |||||||
Capital Stock: | |||||||
Common | 517 | 89,730 | 89,915 | ||||
Class B common | — | — | — | ||||
Additional paid-in capital | 240,355 | 140,452 | 140,887 | ||||
Accumulated deficit | (338,132 | ) | (161,722 | ) | (326,062 | ) | |
Accumulated other comprehensive income | (5,782 | ) | 8,862 | (6,086 | ) | ||
Total stockholders' equity (deficit) | (103,042 | ) | 77,322 | (101,346 | ) | ||
Non-controlling interests | 546 | 332 | 452 | ||||
Total equity (deficit) | (102,496 | ) | 77,654 | (100,894 | ) | ||
Total liabilities and equity (deficit) | 1,104,287 | 1,401,896 | 1,158,248 |