Delaware (State of Incorporation) | 42-0823980 (I.R.S. Employer Identification No.) |
Item 7.01. | Regulation FD Disclosure. |
LEE ENTERPRISES, INCORPORATED | ||||
/s/ Timothy R. Millage | ||||
Date: | August 3, 2018 | By: | ||
Timothy R. Millage | ||||
Vice President, Chief Financial Officer and | ||||
Treasurer |
13 Weeks Ended (unaudited) | |||||||||||||
June 24, 2018 | June 25, 2017 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 73,538 | 51,195 | 22,343 | 81,247 | 56,393 | 24,854 | |||||||
Subscription | 48,165 | 33,438 | 14,727 | 47,410 | 32,757 | 14,653 | |||||||
Other | 10,915 | 9,216 | 1,699 | 10,698 | 8,859 | 1,839 | |||||||
Total operating revenue | 132,618 | 93,849 | 38,769 | 139,355 | 98,009 | 41,346 | |||||||
Operating expenses: | |||||||||||||
Compensation | 47,862 | 36,330 | 11,532 | 51,577 | 39,702 | 11,875 | |||||||
Newsprint and ink | 6,442 | 4,616 | 1,826 | 6,123 | 4,234 | 1,889 | |||||||
Other operating expenses | 49,159 | 29,325 | 19,834 | 48,571 | 29,236 | 19,335 | |||||||
Depreciation and amortization | 7,904 | 5,133 | 2,771 | 10,296 | 7,392 | 2,904 | |||||||
Loss (gain) on sale of assets and other, net | 101 | 101 | — | (61 | ) | (3 | ) | (58 | ) | ||||
Restructuring costs and other | 1,865 | 1,502 | 363 | 3,902 | 3,664 | 238 | |||||||
Total operating expenses | 113,333 | 77,007 | 36,326 | 120,408 | 84,225 | 36,183 | |||||||
Equity in earnings of associated companies | 1,578 | 695 | 883 | 1,616 | 645 | 971 | |||||||
Operating income | 20,863 | 17,537 | 3,326 | 20,563 | 14,429 | 6,134 | |||||||
Non-operating income (expense), net | (14,141 | ) | (16,553 | ) | 2,412 | (12,433 | ) | (13,908 | ) | 1,475 | |||
Income tax expense (benefit) | 1,972 | (112 | ) | 2,084 | 1,843 | (921 | ) | 2,764 | |||||
Net income | 4,750 | 1,096 | 3,654 | 6,287 | 1,442 | 4,845 |
Net Income | 4,750 | 1,096 | 3,654 | 6,287 | 1,442 | 4,845 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses (income), net | 14,141 | 16,553 | (2,412 | ) | 12,433 | 13,908 | (1,475 | ) | |||||
Income tax expense (benefit) | 1,972 | (112 | ) | 2,084 | 1,843 | (921 | ) | 2,764 | |||||
Equity in earnings of TNI and MNI | (1,578 | ) | (695 | ) | (883 | ) | (1,616 | ) | (645 | ) | (971 | ) | |
Depreciation and amortization | 7,904 | 5,133 | 2,771 | 10,296 | 7,392 | 2,904 | |||||||
Loss (gain) on sale of assets and other, net | 101 | 101 | — | (61 | ) | (3 | ) | (58 | ) | ||||
Restructuring costs and other | 1,865 | 1,502 | 363 | 3,902 | 3,664 | 238 | |||||||
Stock compensation | 425 | 425 | — | 481 | 481 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 2,189 | 1,202 | 987 | 2,246 | 1,170 | 1,076 | |||||||
Adjusted EBITDA | 31,769 | 25,205 | 6,564 | 35,811 | 26,488 | 9,323 | |||||||
Supplemental cash flow information | |||||||||||||
Distributions from MNI and TNI | 1,677 | 500 | 1,177 | 1,713 | 500 | 1,213 | |||||||
Capital expenditures | (1,827 | ) | (1,191 | ) | (636 | ) | (1,153 | ) | (1,033 | ) | (120 | ) | |
Cash income tax payments | (145 | ) | (135 | ) | (10 | ) | (441 | ) | (441 | ) | — | ||
Interest income | 113 | (2,299 | ) | 2,412 | 77 | (1,398 | ) | 1,475 | |||||
Interest to be settled in cash | (12,913 | ) | (9,758 | ) | (3,155 | ) | (14,330 | ) | (10,565 | ) | (3,765 | ) | |
Debt financing and administrative costs | (427 | ) | (427 | ) | — | (371 | ) | (371 | ) | — |
39 Weeks Ended (unaudited) | |||||||||||||
June 24, 2018 | June 25, 2017 | ||||||||||||
(in thousands) | Consolidated | Lee Legacy | Pulitzer Inc. | Consolidated | Lee Legacy | Pulitzer Inc. | |||||||
Operating revenue: | |||||||||||||
Advertising and marketing services | 229,751 | 160,563 | 69,188 | 251,815 | 175,099 | 76,716 | |||||||
Subscription | 142,405 | 98,405 | 44,000 | 141,306 | 98,123 | 43,183 | |||||||
Other | 32,052 | 26,750 | 5,302 | 33,610 | 27,829 | 5,781 | |||||||
Total operating revenue | 404,208 | 285,718 | 118,490 | 426,731 | 301,051 | 125,680 | |||||||
Operating expenses: | |||||||||||||
Compensation | 147,428 | 112,590 | 34,838 | 159,047 | 121,893 | 37,154 | |||||||
Newsprint and ink | 17,920 | 12,754 | 5,166 | 19,216 | 13,415 | 5,801 | |||||||
Other operating expenses | 148,830 | 89,526 | 59,304 | 150,109 | 88,697 | 61,412 | |||||||
Depreciation and amortization | 23,973 | 15,595 | 8,378 | 30,993 | 22,192 | 8,801 | |||||||
Gain on sale of assets and other, net | (1,197 | ) | (1,170 | ) | (27 | ) | (3,777 | ) | (3,718 | ) | (59 | ) | |
Restructuring costs and other | 4,150 | 3,566 | 584 | 6,372 | 5,286 | 1,086 | |||||||
Total operating expenses | 341,104 | 232,861 | 108,243 | 361,960 | 247,765 | 114,195 | |||||||
Equity in earnings of associated companies | 5,569 | 2,023 | 3,546 | 6,034 | 2,246 | 3,788 | |||||||
Operating income | 68,673 | 54,880 | 13,793 | 70,805 | 55,532 | 15,273 | |||||||
Non-operating income (expense), net | (42,853 | ) | (49,511 | ) | 6,658 | (36,447 | ) | (39,632 | ) | 3,185 | |||
Income tax expense (benefit) | (16,791 | ) | (24,219 | ) | 7,428 | 9,253 | 2,549 | 6,704 | |||||
Net income | 42,611 | 29,588 | 13,023 | 25,105 | 13,351 | 11,754 |
Net Income | 42,611 | 29,588 | 13,023 | 25,105 | 13,351 | 11,754 | |||||||
Adjusted to exclude | |||||||||||||
Non-operating expenses (income), net | 42,853 | 49,332 | (6,479 | ) | 36,447 | 39,632 | (3,185 | ) | |||||
Income tax expense (benefit) | (16,791 | ) | (24,219 | ) | 7,428 | 9,253 | 2,549 | 6,704 | |||||
Equity in earnings of TNI and MNI | (5,569 | ) | (1,781 | ) | (3,788 | ) | (6,034 | ) | (2,246 | ) | (3,788 | ) | |
Depreciation and amortization | 23,973 | 15,595 | 8,378 | 30,993 | 22,192 | 8,801 | |||||||
Gain on sale of assets and other, net | (1,197 | ) | (1,170 | ) | (27 | ) | (3,777 | ) | (3,718 | ) | (59 | ) | |
Restructuring costs and other | 4,150 | 3,566 | 584 | 6,372 | 5,286 | 1,086 | |||||||
Stock compensation | 1,441 | 1,441 | — | 1,564 | 1,564 | — | |||||||
Add: | |||||||||||||
Ownership share of TNI and MNI EBITDA (50%) | 7,433 | 3,574 | 3,859 | 7,943 | 4,917 | 3,026 | |||||||
Adjusted EBITDA | 98,904 | 75,926 | 22,978 | 107,866 | 83,527 | 24,339 | |||||||
Supplemental cash flow information: | |||||||||||||
Distributions from MNI and TNI | 6,875 | 2,500 | 4,375 | 6,384 | 2,750 | 3,634 | |||||||
Capital expenditures | (4,281 | ) | (3,131 | ) | (1,150 | ) | (3,232 | ) | (2,912 | ) | (320 | ) | |
Cash income tax payments | (429 | ) | (364 | ) | (65 | ) | (1,080 | ) | (1,076 | ) | (4 | ) | |
Interest income | 335 | (6,144 | ) | 6,479 | 261 | (2,924 | ) | 3,185 | |||||
Interest to be settled in cash | (39,837 | ) | (29,941 | ) | (9,896 | ) | (43,919 | ) | (32,362 | ) | (11,557 | ) | |
Debt financing and administrative costs | (432 | ) | (432 | ) | — | (371 | ) | (371 | ) | — |