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: | December 9, 2016 | By: | ||
Ronald A. Mayo | ||||
Vice President, Chief Financial Officer, | ||||
and Treasurer |
Exhibit No. | Description |
99.1 | Supplemental Financial Information - Fourth fiscal quarter ended September 25, 2016 |
13 Weeks Ended (unaudited) | |||||||||||||
September 25, 2016 | September 27, 2015 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 86,801 | 60,377 | 26,424 | 97,318 | 67,944 | 29,374 | |||||||
Subscription | 49,753 | 33,984 | 15,769 | 48,570 | 33,417 | 15,153 | |||||||
Other | 11,624 | 9,647 | 1,977 | 10,211 | 8,719 | 1,492 | |||||||
Total operating revenue | 148,178 | 104,008 | 44,170 | 156,099 | 110,080 | 46,019 | |||||||
Operating expenses: | |||||||||||||
Compensation | 55,019 | 42,318 | 12,701 | 57,413 | 42,195 | 15,218 | |||||||
Newsprint and ink | 6,767 | 4,881 | 1,886 | 6,335 | 4,670 | 1,665 | |||||||
Other cash costs | 52,394 | 28,109 | 24,285 | 55,523 | 33,234 | 22,289 | |||||||
Depreciation and amortization | 10,689 | 7,651 | 3,038 | 11,106 | 7,683 | 3,423 | |||||||
Loss (gain) on sale of assets, net | (1,573 | ) | (13 | ) | (1,560 | ) | (328 | ) | 40 | (368 | ) | ||
Impairment of goodwill and other assets | 2,382 | 1,820 | 562 | — | — | — | |||||||
Workforce adjustments | 209 | 209 | — | 1,396 | 228 | 1,168 | |||||||
Total operating expenses | 125,887 | 84,975 | 40,912 | 131,445 | 88,050 | 43,395 | |||||||
Equity in earnings of MNI and TNI | 1,900 | 795 | 1,105 | 2,141 | 1,116 | 1,025 | |||||||
Operating income | 24,191 | 19,828 | 4,363 | 26,795 | 23,146 | 3,649 | |||||||
Non-operating income (expense), net | (23,925 | ) | (24,835 | ) | 910 | (12,417 | ) | (12,269 | ) | (148 | ) | ||
Income tax expense | (395 | ) | (2,494 | ) | 2,099 | 4,244 | 2,972 | 1,272 | |||||
Net income | 661 | (2,513 | ) | 3,174 | 10,134 | 7,905 | 2,229 |
Net Income | 661 | (2,513 | ) | 3,174 | 10,134 | 7,905 | 2,229 | ||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 23,925 | 24,835 | (910 | ) | 12,417 | 12,269 | 148 | ||||||
Income tax expense | (395 | ) | (2,494 | ) | 2,099 | 4,244 | 2,972 | 1,272 | |||||
Equity in earnings of TNI and MNI | (1,900 | ) | (795 | ) | (1,105 | ) | (2,141 | ) | (1,116 | ) | (1,025 | ) | |
Depreciation and amortization | 10,689 | 7,651 | 3,038 | 11,106 | 7,683 | 3,423 | |||||||
Loss (gain) on sale of assets, net | (1,573 | ) | (13 | ) | (1,560 | ) | (328 | ) | 40 | (368 | ) | ||
Impairment of goodwill and other assets | 2,382 | 1,820 | 562 | — | — | — | |||||||
Workforce adjustments | 209 | 209 | — | 1,396 | 228 | 1,168 | |||||||
Stock compensation | 592 | 592 | — | 326 | 326 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 2,560 | 1,350 | 1,210 | 2,814 | 1,683 | 1,131 | |||||||
Adjusted EBITDA | 37,150 | 30,642 | 6,508 | 39,968 | 31,990 | 7,978 | |||||||
Supplemental cash flow information | |||||||||||||
Distributions from MNI and TNI | 2,906 | 1,500 | 1,406 | 2,862 | 1,500 | 1,362 | |||||||
Capital expenditures | (1,299 | ) | (1,168 | ) | (131 | ) | (2,016 | ) | (1,668 | ) | (348 | ) | |
Pension contributions | (2,290 | ) | — | (2,290 | ) | (2,012 | ) | — | (2,012 | ) | |||
Cash income tax refunds (payments) | 6 | 12 | (6 | ) | (549 | ) | (549 | ) | — | ||||
Interest income | 74 | (814 | ) | 888 | 79 | 79 | — | ||||||
Interest to be settled in cash | (15,027 | ) | (11,028 | ) | (3,999 | ) | (17,095 | ) | (17,095 | ) | — | ||
Debt financing and administrative costs | (2 | ) | (2 | ) | — | (256 | ) | (62 | ) | (194 | ) |
52 Weeks Ended (unaudited) | |||||||||||||
September 25, 2016 | September 27, 2015 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 373,463 | 258,920 | 114,543 | 412,099 | 287,417 | 124,682 | |||||||
Subscription | 194,002 | 133,153 | 60,849 | 194,474 | 131,352 | 63,122 | |||||||
Other | 46,899 | 39,330 | 7,569 | 41,970 | 35,328 | 6,642 | |||||||
Total operating revenue | 614,364 | 431,403 | 182,961 | 648,543 | 454,097 | 194,446 | |||||||
Operating expenses: | |||||||||||||
Compensation | 229,752 | 175,166 | 54,586 | 239,028 | 180,035 | 58,993 | |||||||
Newsprint and ink | 26,110 | 18,822 | 7,288 | 30,263 | 22,307 | 7,956 | |||||||
Other cash costs | 218,726 | 123,600 | 95,126 | 229,165 | 130,530 | 98,635 | |||||||
Depreciation and amortization | 43,441 | 30,666 | 12,775 | 45,563 | 31,358 | 14,205 | |||||||
Loss (gain) on sale of assets, net | (3,139 | ) | 643 | (3,782 | ) | 106 | (109 | ) | 215 | ||||
Impairment of goodwill and other assets | 2,185 | 1,820 | 365 | — | — | — | |||||||
Workforce adjustments | 1,825 | 1,719 | 106 | 3,304 | 983 | 2,321 | |||||||
Total operating expenses | 518,900 | 352,436 | 166,464 | 547,429 | 365,104 | 182,325 | |||||||
Equity in earnings of MNI and TNI | 8,533 | 3,473 | 5,060 | 8,254 | 3,416 | 4,838 | |||||||
Operating income | 103,997 | 82,440 | 21,557 | 109,368 | 92,409 | 16,959 | |||||||
Non-operating income (expense), net | (45,802 | ) | (48,988 | ) | 3,186 | (71,456 | ) | (71,510 | ) | 54 | |||
Income tax expense | 22,176 | 13,189 | 8,987 | 13,594 | 7,415 | 6,179 | |||||||
Net income | 36,019 | 20,263 | 15,756 | 24,318 | 13,484 | 10,834 |
Net Income | 36,019 | 20,263 | 15,756 | 24,318 | 13,484 | 10,834 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 45,802 | 48,988 | (3,186 | ) | 71,456 | 71,510 | (54 | ) | |||||
Income tax expense | 22,176 | 13,189 | 8,987 | 13,594 | 7,415 | 6,179 | |||||||
Equity in earnings of TNI and MNI | (8,533 | ) | (3,473 | ) | (5,060 | ) | (8,254 | ) | (3,416 | ) | (4,838 | ) | |
Depreciation and amortization | 43,441 | 30,666 | 12,775 | 45,563 | 31,358 | 14,205 | |||||||
Loss (gain) on sale of assets, net | (3,139 | ) | 643 | (3,782 | ) | 106 | (109 | ) | 215 | ||||
Impairment of goodwill and other assets | 2,185 | 1,820 | 365 | — | — | — | |||||||
Workforce adjustments | 1,825 | 1,719 | 106 | 3,304 | 983 | 2,321 | |||||||
Stock compensation | 2,306 | 2,306 | — | 1,971 | 1,971 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 11,705 | 6,226 | 5,479 | 11,246 | 5,989 | 5,257 | |||||||
Adjusted EBITDA | 153,787 | 122,347 | 31,440 | 163,304 | 129,185 | 34,119 | |||||||
Supplemental cash flow information: | |||||||||||||
Distributions from MNI and TNI | 13,886 | 7,250 | 6,636 | 10,975 | 5,500 | 5,475 | |||||||
Capital expenditures | (7,091 | ) | (6,281 | ) | (810 | ) | (9,707 | ) | (6,747 | ) | (2,960 | ) | |
Pension contributions | (4,604 | ) | — | (4,604 | ) | (3,577 | ) | — | (3,577 | ) | |||
Cash income tax refunds (payments) | (269 | ) | (263 | ) | (6 | ) | (485 | ) | (396 | ) | (89 | ) | |
Interest income | 400 | (2,759 | ) | 3,159 | 337 | (1,331 | ) | 1,668 | |||||
Interest to be settled in cash | (64,233 | ) | (47,787 | ) | (16,446 | ) | (72,409 | ) | (71,510 | ) | (899 | ) | |
Debt financing and administrative costs | (422 | ) | (378 | ) | (44 | ) | (733 | ) | (440 | ) | (293 | ) |