Delaware (State of Incorporation) | 42-0823980 (I.R.S. Employer Identification No.) |
Item 7.01. | Regulation FD Disclosure. |
LEE ENTERPRISES, INCORPORATED | ||||
/s/ Ronald A. Mayo | ||||
Date: | August 4, 2016 | By: | ||
Ronald A. Mayo | ||||
Vice President, Chief Financial Officer, | ||||
and Treasurer |
Exhibit No. | Description |
99.1 | Supplemental Financial Information - Third fiscal quarter ended June 26, 2016 |
13 Weeks Ended (unaudited) | |||||||||||||
June 26, 2016 | June 28, 2015 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 92,294 | 63,858 | 28,436 | 100,934 | 70,417 | 30,517 | |||||||
Subscription | 47,160 | 32,330 | 14,830 | 47,394 | 31,876 | 15,518 | |||||||
Other | 11,492 | 9,553 | 1,939 | 10,350 | 9,079 | 1,271 | |||||||
Total operating revenue | 150,946 | 105,741 | 45,205 | 158,678 | 111,372 | 47,306 | |||||||
Operating expenses: | |||||||||||||
Compensation | 57,218 | 43,246 | 13,972 | 58,442 | 43,572 | 14,870 | |||||||
Newsprint and ink | 6,604 | 4,234 | 2,370 | 7,421 | 5,387 | 2,034 | |||||||
Other cash costs | 53,356 | 30,454 | 22,902 | 56,538 | 33,409 | 23,129 | |||||||
Depreciation and amortization | 10,868 | 7,707 | 3,161 | 11,395 | 7,839 | 3,556 | |||||||
Loss (gain) on sale of assets, net | (354 | ) | 18 | (372 | ) | 686 | (73 | ) | 759 | ||||
Workforce adjustments | 424 | 396 | 28 | 1,056 | 440 | 616 | |||||||
Total operating expenses | 128,116 | 86,055 | 42,061 | 135,538 | 90,574 | 44,964 | |||||||
Equity in earnings of MNI and TNI | 1,825 | 850 | 975 | 1,705 | 746 | 959 | |||||||
Operating income | 24,655 | 20,536 | 4,119 | 24,845 | 21,544 | 3,301 | |||||||
Non-operating income (expense), net | (17,251 | ) | (18,055 | ) | 804 | (20,569 | ) | (20,698 | ) | 129 | |||
Income tax expense | 3,037 | 1,249 | 1,788 | 2,141 | 895 | 1,246 | |||||||
Net income | 4,367 | 1,232 | 3,135 | 2,135 | (49 | ) | 2,184 |
Net Income | 4,367 | 1,232 | 3,135 | 2,135 | (49 | ) | 2,184 | ||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 17,251 | 18,055 | (804 | ) | 20,569 | 20,698 | (129 | ) | |||||
Income tax expense | 3,037 | 1,249 | 1,788 | 2,141 | 895 | 1,246 | |||||||
Equity in earnings of TNI and MNI | (1,825 | ) | (850 | ) | (975 | ) | (1,705 | ) | (746 | ) | (959 | ) | |
Depreciation and amortization | 10,868 | 7,707 | 3,161 | 11,395 | 7,839 | 3,556 | |||||||
Loss (gain) on sale of assets, net | (354 | ) | 18 | (372 | ) | 686 | (73 | ) | 759 | ||||
Workforce adjustments | 424 | 396 | 28 | 1,056 | 440 | 616 | |||||||
Stock compensation | 550 | 550 | — | 562 | 562 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 2,625 | 1,545 | 1,080 | 2,464 | 1,401 | 1,063 | |||||||
Adjusted EBITDA | 36,943 | 29,902 | 7,041 | 39,303 | 30,967 | 8,336 | |||||||
Supplemental cash flow information | |||||||||||||
Distributions from MNI and TNI | 3,251 | 1,750 | 1,501 | 2,041 | 1,000 | 1,041 | |||||||
Capital expenditures | (2,521 | ) | (2,267 | ) | (254 | ) | (2,011 | ) | (1,556 | ) | (455 | ) | |
Pension contributions | (826 | ) | — | (826 | ) | (1,130 | ) | — | (1,130 | ) | |||
Cash income tax payments | (4 | ) | (4 | ) | — | (1 | ) | (1 | ) | — | |||
Interest income | 141 | 141 | — | 79 | 79 | — | |||||||
Interest to be settled in cash | (15,783 | ) | (11,724 | ) | (4,059 | ) | (18,121 | ) | (18,000 | ) | (121 | ) | |
Debt financing and administrative costs | (376 | ) | (376 | ) | — | (395 | ) | (296 | ) | (99 | ) |
39 Weeks Ended (unaudited) | |||||||||||||
June 26, 2016 | June 28, 2015 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 286,662 | 198,543 | 88,119 | 314,780 | 220,194 | 94,586 | |||||||
Subscription | 144,249 | 99,169 | 45,080 | 145,904 | 97,935 | 47,969 | |||||||
Other | 35,275 | 29,683 | 5,592 | 31,760 | 27,831 | 3,929 | |||||||
Total operating revenue | 466,186 | 327,395 | 138,791 | 492,444 | 345,960 | 146,484 | |||||||
Operating expenses: | |||||||||||||
Compensation | 174,733 | 132,848 | 41,885 | 181,615 | 135,553 | 46,062 | |||||||
Newsprint and ink | 19,343 | 13,941 | 5,402 | 23,928 | 17,637 | 6,291 | |||||||
Other cash costs | 166,332 | 95,491 | 70,841 | 173,641 | 101,525 | 72,116 | |||||||
Depreciation and amortization | 32,752 | 23,015 | 9,737 | 34,457 | 23,674 | 10,783 | |||||||
Loss (gain) on sale of assets, net | (1,763 | ) | 151 | (1,914 | ) | 434 | (148 | ) | 582 | ||||
Workforce adjustments | 1,616 | 1,510 | 106 | 1,908 | 755 | 1,153 | |||||||
Total operating expenses | 393,013 | 266,956 | 126,057 | 415,983 | 278,996 | 136,987 | |||||||
Equity in earnings of MNI and TNI | 6,633 | 2,678 | 3,955 | 6,114 | 2,301 | 3,813 | |||||||
Operating income | 79,806 | 63,117 | 16,689 | 82,575 | 69,265 | 13,310 | |||||||
Non-operating income (expense), net | (21,877 | ) | (24,153 | ) | 2,276 | (59,038 | ) | (59,240 | ) | 202 | |||
Income tax expense | 22,571 | 15,683 | 6,888 | 9,353 | 4,445 | 4,908 | |||||||
Net income | 35,358 | 23,281 | 12,077 | 14,184 | 5,580 | 8,604 |
Net Income | 35,358 | 23,281 | 12,077 | 14,184 | 5,580 | 8,604 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 21,877 | 24,153 | (2,276 | ) | 59,038 | 59,240 | (202 | ) | |||||
Income tax expense | 22,571 | 15,683 | 6,888 | 9,353 | 4,445 | 4,908 | |||||||
Equity in earnings of TNI and MNI | (6,633 | ) | (2,678 | ) | (3,955 | ) | (6,114 | ) | (2,301 | ) | (3,813 | ) | |
Depreciation and amortization | 32,752 | 26,176 | 6,576 | 34,457 | 23,674 | 10,783 | |||||||
Loss (gain) on sale of assets, net | (1,763 | ) | 151 | (1,914 | ) | 434 | (148 | ) | 582 | ||||
Workforce adjustments | 1,616 | 1,510 | 106 | 1,908 | 755 | 1,153 | |||||||
Stock compensation | 1,714 | 1,714 | — | 1,645 | 1,645 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 9,145 | 4,875 | 4,270 | 8,432 | 4,306 | 4,126 | |||||||
Adjusted EBITDA | 116,637 | 94,865 | 21,772 | 123,337 | 97,196 | 26,141 | |||||||
Supplemental cash flow information: | |||||||||||||
Distributions from MNI and TNI | 10,980 | 5,750 | 5,230 | 8,113 | 4,000 | 4,113 | |||||||
Capital expenditures | (5,792 | ) | (5,113 | ) | (679 | ) | (7,686 | ) | (5,074 | ) | (2,612 | ) | |
Pension contributions | (2,314 | ) | — | (2,314 | ) | (1,565 | ) | — | (1,565 | ) | |||
Cash income tax refunds (payments) | (275 | ) | (275 | ) | — | 63 | 152 | (89 | ) | ||||
Interest income | 326 | 326 | — | 258 | 258 | — | |||||||
Interest to be settled in cash | (49,206 | ) | (36,759 | ) | (12,447 | ) | (55,314 | ) | (54,415 | ) | (899 | ) | |
Debt financing and administrative costs | (420 | ) | (376 | ) | (44 | ) | (477 | ) | (378 | ) | (99 | ) |