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: | May 4, 2017 | By: | ||
Ronald A. Mayo | ||||
Vice President, Chief Financial Officer, | ||||
and Treasurer |
Exhibit No. | Description |
99.1 | Supplemental Financial Information – Second fiscal quarter ended March 26, 2017 |
13 Weeks Ended (unaudited) | |||||||||||||
March 26, 2017 | March 27, 2016 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 77,533 | 54,601 | 22,932 | 88,731 | 62,247 | 26,484 | |||||||
Subscription | 45,009 | 31,349 | 13,660 | 46,658 | 32,300 | 14,358 | |||||||
Other | 10,845 | 8,981 | 1,864 | 11,446 | 9,723 | 1,723 | |||||||
Total operating revenue | 133,387 | 94,931 | 38,456 | 146,835 | 104,270 | 42,565 | |||||||
Operating expenses: | |||||||||||||
Compensation | 52,414 | 40,138 | 12,276 | 58,850 | 44,754 | 14,096 | |||||||
Newsprint and ink | 6,200 | 4,279 | 1,921 | 6,053 | 4,559 | 1,494 | |||||||
Other cash costs | 48,756 | 28,232 | 20,524 | 54,107 | 30,970 | 23,137 | |||||||
Depreciation and amortization | 10,318 | 7,391 | 2,927 | 10,941 | 7,673 | 3,268 | |||||||
Loss (gain) on sale of assets, net | (3,783 | ) | (3,714 | ) | (69 | ) | (438 | ) | 96 | (534 | ) | ||
Workforce adjustments | 2,405 | 1,560 | 845 | 588 | 571 | 17 | |||||||
Total operating expenses | 116,310 | 77,886 | 38,424 | 130,101 | 88,623 | 41,478 | |||||||
Equity in earnings of MNI and TNI | 1,729 | 465 | 1,264 | 2,009 | 645 | 1,364 | |||||||
Operating income | 18,806 | 17,510 | 1,296 | 18,743 | 16,292 | 2,451 | |||||||
Non-operating income (expense), net | (11,285 | ) | (12,152 | ) | 867 | 13,129 | 12,358 | 771 | |||||
Income tax expense | 1,144 | 359 | 785 | 12,389 | 11,218 | 1,171 | |||||||
Net income | 6,377 | 4,999 | 1,378 | 19,483 | 17,432 | 2,051 |
Net Income | 6,377 | 4,999 | 1,378 | 19,483 | 17,432 | 2,051 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 11,285 | 12,152 | (867 | ) | (13,129 | ) | (12,358 | ) | (771 | ) | |||
Income tax expense | 1,144 | 359 | 785 | 12,389 | 11,218 | 1,171 | |||||||
Equity in earnings of TNI and MNI | (1,729 | ) | (465 | ) | (1,264 | ) | (2,009 | ) | (645 | ) | (1,364 | ) | |
Depreciation and amortization | 10,318 | 7,391 | 2,927 | 10,941 | 7,673 | 3,268 | |||||||
Loss (gain) on sale of assets, net | (3,783 | ) | (3,714 | ) | (69 | ) | (438 | ) | 96 | (534 | ) | ||
Workforce adjustments | 2,405 | 1,560 | 845 | 588 | 571 | 17 | |||||||
Stock compensation | 559 | 559 | — | 594 | 594 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 2,220 | 852 | 1,368 | 2,711 | 1,242 | 1,469 | |||||||
Adjusted EBITDA | 28,796 | 23,693 | 5,103 | 31,130 | 25,823 | 5,307 | |||||||
Supplemental cash flow information | |||||||||||||
Distributions from MNI and TNI | 2,437 | 1,000 | 1,437 | 4,501 | 2,250 | 2,251 | |||||||
Capital expenditures | (989 | ) | (953 | ) | (36 | ) | (1,801 | ) | (1,644 | ) | (157 | ) | |
Pension contributions | — | — | — | (744 | ) | — | (744 | ) | |||||
Cash income tax refunds (payments) | (269 | ) | (269 | ) | — | (282 | ) | (282 | ) | — | |||
Interest income | 109 | 109 | — | 110 | 110 | — | |||||||
Interest to be settled in cash | (14,637 | ) | (10,747 | ) | (3,890 | ) | (16,281 | ) | (12,151 | ) | (4,130 | ) |
26 Weeks Ended (unaudited) | |||||||||||||
March 26, 2017 | March 27, 2016 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 170,568 | 118,706 | 51,862 | 194,368 | 134,685 | 59,683 | |||||||
Subscription | 93,896 | 65,366 | 28,530 | 97,089 | 66,839 | 30,250 | |||||||
Other | 22,912 | 18,970 | 3,942 | 23,783 | 20,130 | 3,653 | |||||||
Total operating revenue | 287,376 | 203,042 | 84,334 | 315,240 | 221,654 | 93,586 | |||||||
Operating expenses: | |||||||||||||
Compensation | 107,470 | 82,191 | 25,279 | 117,514 | 89,601 | 27,913 | |||||||
Newsprint and ink | 13,093 | 9,181 | 3,912 | 12,738 | 9,706 | 3,032 | |||||||
Other cash costs | 101,533 | 59,456 | 42,077 | 112,977 | 65,038 | 47,939 | |||||||
Depreciation and amortization | 20,698 | 14,801 | 5,897 | 21,884 | 15,308 | 6,576 | |||||||
Loss (gain) on sale of assets, net | (3,716 | ) | (3,715 | ) | (1 | ) | (1,409 | ) | 133 | (1,542 | ) | ||
Workforce adjustments | 2,470 | 1,622 | 848 | 1,192 | 1,114 | 78 | |||||||
Total operating expenses | 241,548 | 163,536 | 78,012 | 264,896 | 180,900 | 83,996 | |||||||
Equity in earnings of MNI and TNI | 4,417 | 1,600 | 2,817 | 4,808 | 1,828 | 2,980 | |||||||
Operating income | 50,245 | 41,106 | 9,139 | 55,152 | 42,582 | 12,570 | |||||||
Non-operating income (expense), net | (24,017 | ) | (25,727 | ) | 1,710 | (4,626 | ) | (6,098 | ) | 1,472 | |||
Income tax expense | 7,410 | 3,470 | 3,940 | 19,535 | 14,435 | 5,100 | |||||||
Net income | 18,818 | 11,909 | 6,909 | 30,991 | 22,049 | 8,942 |
Net Income | 18,818 | 11,909 | 6,909 | 30,991 | 22,049 | 8,942 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses, net | 24,017 | 25,727 | (1,710 | ) | 4,626 | 6,098 | (1,472 | ) | |||||
Income tax expense | 7,410 | 3,470 | 3,940 | 19,535 | 14,435 | 5,100 | |||||||
Equity in earnings of TNI and MNI | (4,417 | ) | (1,600 | ) | (2,817 | ) | (4,808 | ) | (1,828 | ) | (2,980 | ) | |
Depreciation and amortization | 20,698 | 14,801 | 5,897 | 21,884 | 15,308 | 6,576 | |||||||
Loss (gain) on sale of assets, net | (3,716 | ) | (3,715 | ) | (1 | ) | (1,409 | ) | 133 | (1,542 | ) | ||
Workforce adjustments | 2,470 | 1,622 | 848 | 1,192 | 1,114 | 78 | |||||||
Stock compensation | 1,083 | 1,083 | — | 1,164 | 1,164 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 5,696 | 2,670 | 3,026 | 6,519 | 3,330 | 3,189 | |||||||
Adjusted EBITDA | 72,059 | 55,967 | 16,092 | 79,694 | 61,803 | 17,891 | |||||||
Supplemental cash flow information: | |||||||||||||
Distributions from MNI and TNI | 4,670 | 2,250 | 2,420 | 7,729 | 4,000 | 3,729 | |||||||
Capital expenditures | (2,079 | ) | (1,879 | ) | (200 | ) | (3,271 | ) | (2,846 | ) | (425 | ) | |
Pension contributions | — | — | — | (1,488 | ) | — | (1,488 | ) | |||||
Cash income tax refunds (payments) | (639 | ) | (635 | ) | (4 | ) | (271 | ) | (271 | ) | — | ||
Interest income | 184 | 184 | — | 185 | 185 | — | |||||||
Interest to be settled in cash | (29,588 | ) | (21,797 | ) | (7,791 | ) | (33,423 | ) | (25,035 | ) | (8,388 | ) | |
Debt financing and administrative costs | — | — | — | (44 | ) | — | (44 | ) |