Meredith Reports Fiscal 2015 Third-Quarter and Nine-Month Results

Delivers Record Local Media Group Revenue and Profit Performance Generates Record Digital Advertising Revenues

April 23, 2015 8:00 AM EDT

DES MOINES, Iowa, April 23, 2015 /PRNewswire/ -- Meredith Corporation (NYSE:MDP; www.meredith.com), the leading media and marketing company serving more than 100 million unduplicated American women, today reported fiscal 2015 third-quarter earnings per share of $0.56, compared to $0.41 in the prior-year period.  Excluding special items in both periods, earnings per share were $0.71, compared to $0.70.  Fiscal 2015 third-quarter revenues rose 8 percent to a record $398 million, including 13 percent growth in advertising revenues.

For the first nine months of fiscal 2015, Meredith's earnings per share were $2.08, compared to $1.61 in the prior-year period.  Excluding special items in both periods, earnings per share grew 23 percent to $2.36.  Total revenues rose 8 percent to $1.2 billion, including 16 percent growth in advertising revenues.

Special items in both the third quarter and first nine months of fiscal 2015 were primarily integration expenses related to recent print, television and digital acquisitions, and performance improvement plans related to business realignments. (See Tables 1-2 for supplemental disclosures regarding non-GAAP financial measures).

"We're pleased to deliver solid third-quarter results, including record digital performance, while aggressively integrating the newly-acquired Shape brand and our other recent portfolio additions," said Meredith Chairman and CEO Stephen M. Lacy.  "Equally important, we continued to demonstrate our ongoing commitment to Total Shareholder Return by raising our dividend 6 percent, our 22nd-straight annual dividend increase."

Looking at Meredith's fiscal 2015 third quarter compared to the prior-year period:

  • Local Media Group revenues increased 26 percent to $123 million, an all-time high for a fiscal third quarter. Operating profit excluding special items and adjusted EBITDA grew to $32 million and $42 million, respectively. Growth was driven by the additions of television stations KMOV in St. Louis, KTVK in Phoenix, WALA in Mobile-Pensacola, and WGGB in Springfield, Mass. Meredith also posted higher net retransmission contribution.
  • National Media Group revenues increased, led by 5 percent growth in advertising revenues. Growth was driven by the additions of the Martha Stewart media properties and the digital operations of the Shape brand, along with Allrecipes, mywedding.com and Selectable Media.
  • Total Company digital advertising revenues grew more than 55 percent, driven by recent acquisitions and organic growth. National Media Group digital ad revenues increased more than 60 percent, while Local Media Group digital ad revenues grew over 30 percent. Traffic to Meredith's digital and mobile sites is now averaging approximately 70 million unique visitors per month, ranking Meredith among the top 30 digital operators in the U.S.
  • Aggressive integration initiatives continued across all business lines. In the National Media Group, these included the Martha Stewart and Shape brands; popular millennial site mywedding.com; and digital advertising platform Selectable Media. In the Local Media Group, efforts focused on Meredith's new duopolies in Phoenix and Springfield, along with its new station in Mobile.
  • Meredith continued to return significant cash to its shareholders, raising its dividend 6 percent to $1.83 per share on an annualized basis, and repurchasing 830,000 shares of its stock in fiscal 2015.

OPERATING GROUP DETAIL

LOCAL MEDIA GROUP

Meredith's Local Media Group includes 17 owned or operated television stations reaching 11 percent of U.S. households.  Meredith's portfolio is concentrated in large, fast-growing markets, including seven stations in the nation's Top 25 and 13 in Top 50 markets.  Meredith's stations produce approximately 650 hours of local news and entertainment content each week.  Meredith expects to continue to grow its Local Media Group both organically and through strategic acquisitions.

Fiscal 2015 third-quarter Local Media Group operating profit grew 18 percent to $31 million.  Excluding special items in both periods, operating profit grew 14 percent to $32 million, and adjusted EBITDA increased nearly 20 percent to $42 million.  Adjusted EBITDA margin was 34 percent.  Revenues increased 26 percent to $123 million.  (See Tables 1-4).

For the first nine months of fiscal 2015, Local Media Group operating profit grew 40 percent to $123 million, a record for a nine-month period.  Excluding special items in both periods, operating profit and adjusted EBITDA grew more than 40 percent each to $129 million and $156 million, respectively.  Adjusted EBITDA margin was 39 percent.  Revenues increased 39 percent to $404 million, an all-time high for a nine-month period.  (See Tables 1-4).

Looking more closely at fiscal 2015 third-quarter financial performance compared to the prior-year period:

  • Non-political advertising revenues grew 26 percent to $88 million. Results were led by newly acquired stations in Phoenix, St. Louis, Mobile-Pensacola and Springfield; and strong digital advertising revenue performance.
  • Other revenues and operating expenses increased, due primarily to growth in retransmission revenues from cable and satellite television operators and higher programming fees paid to affiliated networks, along with contributions from recent acquisitions. Most of Meredith's retransmission agreements with cable and satellite operators are scheduled for renegotiation over the next two years. Meanwhile, most of Meredith's network affiliation agreements are in place into fiscal 2017 and 2018.

Meredith demonstrated its strong connection with viewers in the February ratings period, as seven of its stations were No. 1 or No. 2 in late news and eight were No. 1 or No. 2 in morning news.

Meredith continues to add content for viewers in its 11 television markets.  It recently added a 4 p.m. newscast at its FOX affiliate in Greenville, SC, and a 9 p.m. newscast at its FOX affiliate in Portland.  Additionally, Meredith agreed to carry networks from NBC Universal and Katz Broadcasting on its digital channels in many of its markets.

"Our television expansion strategy is producing strong revenue and profit growth," said Meredith Local Media Group President Paul Karpowicz.  "We continue to make excellent progress integrating the four stations acquired in the last year.  We are actively looking for opportunities to strategically add to our broadcasting portfolio, as well as drive growth by both expanding programming and growing rates."

NATIONAL MEDIA GROUP

Meredith's National Media Group reaches a multi-channel audience of 220 million consumers monthly, including 100 million unduplicated women and 60 percent of American millennial women.  Meredith is a leader at creating content across media platforms and life stages in key consumer interest areas such as food, home, parenthood and health.  It also features robust brand licensing activities and innovative business-to-business marketing services.  Meredith expects to continue to grow its National Media Group organically and through strategic acquisitions.

Fiscal 2015 third-quarter National Media Group operating profit was $23 million.  Excluding special items in both periods, operating profit was $34 million compared to $33 million in the prior-year period.  Revenues grew 2 percent to $275 million.  (See Tables 1-2).

Looking more closely at fiscal 2015 third-quarter advertising performance compared to the prior-year period:

  • Total advertising revenues grew 5 percent to $118 million. Performance was driven by recent acquisitions, along with Meredith's parenthood and food brands, including Parents, Family Circle and Allrecipes. The prescription drug, food and retail categories were stronger.
  • Digital advertising revenues increased more than 60 percent, accounting for 21 percent of total National Media Group advertising revenues. Growth was driven by Allrecipes.com, along with the addition of Marthastewart.com, Shape.com, mywedding.com and Selectable Media.

Circulation revenues were $96 million and contribution margin increased, boosted by the addition of Martha Stewart Living magazine.  Meredith continued to expand its digital consumer marketing activities, driving approximately one-third of magazine subscription acquisitions via digital sources over the last 12 months.

Additionally, Meredith's consumer engagement continues to grow.  According to the most recent six-month Magazine Media 360 audience report, Better Homes and Gardens was the second-largest brand in the industry, with a total monthly audience average of 51 million, and Allrecipes was No. 3, with a total monthly audience average of 46 million.

Meredith continued to execute on its strategy to grow businesses not dependent on advertising. For example, Brand Licensing revenues grew, driven by sales of more than 3,000 SKUs of Better Homes and Gardens licensed products at more than 4,000 Walmart stores nationwide, and Meredith Xcelerated Marketing delivered significantly higher operating profit.

"We were pleased to deliver improved results during the quarter, particularly 5 percent advertising revenue growth, along with stronger performance from our brand licensing activities and Meredith Xcelerated Marketing," said Meredith National Media Group President Tom Harty.  "We were excited to publish our first issues of Martha Stewart Living magazine, and began working on the first issue of an expanded Shape magazine.  These strong brands - along with recent digital acquisitions - have solidified our leadership position with American women, and offer advertisers additional ways to reach them."

For the first nine months of fiscal 2015, National Media Group operating profit was $78 million.  Excluding special items in both periods, operating profit grew 3 percent to $93 million.  Revenues were $764 million, compared to $786 million in the prior-year period.  (See Tables 1-2).

OTHER FINANCIAL INFORMATION

Consistent with its Total Shareholder Return (TSR) strategy, Meredith repurchased 830,000 shares of its stock in the first nine months of fiscal 2015, and $97 million remained under the current repurchase authorization.  Total debt was $826 million and the weighted average interest rate was 2.5 percent, with $450 million effectively at a fixed rate.  Meredith's debt-to-EBITDA ratio for the trailing 12 months was 2.7 to 1.  All metrics are as of March 31, 2015.

Key elements of Meredith's TSR strategy are (1) An annual dividend of $1.83 per share (yielding approximately 3.5 percent), which reflects a 6 percent increase in the annual dividend over the prior year and a nearly 80 percent increase since Meredith launched its TSR strategy in October 2011; (2) An ongoing share repurchase program; and (3) Strategic investments to scale the business and increase shareholder value.

All earnings per share figures in the text of this release are diluted.  Both basic and diluted earnings per share can be found in the attached Condensed Consolidated Statements of Earnings.  All fiscal 2015 third-quarter and first nine-month comparisons are against the comparable prior-year period unless otherwise stated.

OUTLOOK

Looking more closely at the fourth quarter of fiscal 2015 compared to the prior-year period before special items:

  • Total Company revenues are expected to be up high-single digits.
  • Total Local Media Group revenues are expected to be up mid-teens.
  • Total National Media Group revenues are expected to be up mid- to high-single digits.

When adding fiscal 2015 fourth-quarter expected results to the $2.36 per share before special items generated in the first nine months, Meredith expects fiscal 2015 full year earnings per share to range from $3.26 to $3.31 before special items, an increase of 16 percent to 18 percent over fiscal 2014 results.

A number of uncertainties remain that may affect Meredith's outlook as stated in this press release for the fourth quarter and full year fiscal 2015.  These and other uncertainties are referenced below under "Safe Harbor" and in certain filings with the U.S. Securities and Exchange Commission.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on April 23, 2015, at 11 a.m. EDT to discuss fiscal 2015 third-quarter results.  A live webcast will be accessible to the public on the Company's website, www.meredith.com, and a replay will be available for two weeks.  A transcript will be available within 48 hours of the call at www.meredith.com.

RATIONALE FOR USE AND ACCESS TO NON-GAAP RESULTS

Management uses and presents GAAP and non-GAAP results to evaluate and communicate its performance. Non-GAAP measures should not be construed as alternatives to GAAP measures. EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin are common supplemental measures of performance used by investors and financial analysts. Management believes that EBITDA provides an additional analytical tool to clarify the Company's results from core operations and delineate underlying trends. Management does not use EBITDA as a measure of liquidity or funds available for management's discretionary use because it includes certain contractual and non-discretionary expenditures.  Adjusted EBITDA is defined as EBITDA before special items.

Results excluding special items are supplemental non-GAAP financial measures.  While these adjusted results are not a substitute for reported results under GAAP, management believes this information is useful as an aid in better understanding Meredith's current performance, performance trends and financial condition.  Reconciliations of non-GAAP to GAAP measures are attached to this press release and available at www.meredith.com.

SAFE HARBOR

This release contains certain forward-looking statements that are subject to risks and uncertainties.  These statements are based on management's current knowledge and estimates of factors affecting the Company and its operations.  Statements in this release that are forward-looking include, but are not limited to, the Company's revenue and earnings-per-share outlook for fourth-quarter and full-year fiscal 2015.

Actual results may differ materially from those currently anticipated.  Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss or insolvency of one or more major clients or vendors; the integration of acquired businesses; changes in consumer reading, purchasing and/or television viewing patterns; increases in paper, postage, printing, syndicated programming or other costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the Company's industries; increases in interest rates; and the consequences of acquisitions and/or dispositions.  The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

ABOUT MEREDITH CORPORATION

Meredith Corporation (NYSE: MDP;www.meredith.com) has been committed to service journalism for more than 110 years.  Today, Meredith uses multiple distribution platforms - including broadcast television, print, digital, mobile, tablets and video - to provide consumers with content they desire and to deliver the messages of its advertising and marketing partners.

Meredith's Local Media Group includes 17 owned or operated television stations reaching 11 percent of U.S. television households.  Meredith's portfolio is concentrated in large, fast-growing markets, with seven stations in the nation's Top 25 - including Atlanta, Phoenix and Portland - and 13 in Top 50 markets. Meredith's stations produce approximately 650 hours of local news and entertainment content each week, and operate leading local digital destinations.

Meredith's National Media Group reaches a multi-channel audience of 220 million consumers monthly, including 100 million unduplicated women and 60 percent of American millennial women.  Meredith is the leader at creating content across media platforms in key consumer interest areas such as food, home, parenthood and health through well-known brands such as Better Homes and Gardens, Parents, Allrecipes and Shape.  The National Media Group features robust brand licensing activities, including more than 3,000 SKUs of branded products at 4,000 Walmart stores across the U.S. and at Walmart.com.  Meredith Xcelerated Marketing is a leader at developing and delivering custom content and customer relationship marketing programs for many of the world's top brands, including Kraft, Lowe's and Chrysler.

Meredith's balanced portfolio consistently generates substantial free cash flow, and the Company is committed to growing Total Shareholder Return through dividend payments, share repurchases and strategic business investments.  Meredith's current annualized dividend of $1.83 per share yields approximately 3.5 percent.  Meredith has paid a dividend for 68 straight years and increased it for 22 consecutive years.

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Earnings (Unaudited)

Three Months

Nine Months

Periods ended March 31,

2015

2014

2015

2014

(In thousands except per share data)

Revenues

Advertising

$

206,010

$

182,175

$

665,463

$

574,253

Circulation

96,037

96,078

221,390

239,545

All other

96,132

89,161

281,415

264,116

    Total revenues

398,179

367,414

1,168,268

1,077,914

Operating expenses

Production, distribution, and editorial

154,448

144,766

436,618

417,759

Selling, general, and administrative

182,015

168,386

521,143

487,799

Depreciation and amortization

14,610

23,033

41,687

46,418

    Total operating expenses

351,073

336,185

999,448

951,976

Income from operations

47,106

31,229

168,820

125,938

Interest expense, net

(5,179)

(3,408)

(14,206)

(8,676)

    Earnings before income taxes

41,927

27,821

154,614

117,262

Income taxes

(16,671)

(9,335)

(60,402)

(44,166)

Net earnings

$

25,256

$

18,486

$

94,212

$

73,096

Basic earnings per share

$

0.57

$

0.41

$

2.12

$

1.64

Basic average shares outstanding

44,549

44,649

44,497

44,665

Diluted earnings per share

$

0.56

$

0.41

$

2.08

$

1.61

Diluted average shares outstanding

45,387

45,376

45,289

45,462

Dividends paid per share

$

0.4575

$

0.4325

$

1.3225

$

1.2475

 

Meredith Corporation and Subsidiaries

Segment Information (Unaudited)

Three Months

Nine Months

Periods ended March 31,

2015

2014

2015

2014

(In thousands)

Revenues

National media

  Advertising

$

117,979

$

111,847

$

359,985

$

360,074

  Circulation

96,037

96,078

221,390

239,545

  Other revenues

61,282

61,755

182,630

186,654

      Total national media

275,298

269,680

764,005

786,273

Local media

  Non-political advertising

87,752

69,796

262,914

212,418

  Political advertising

279

532

42,564

1,761

  Other revenues

34,850

27,406

98,785

77,462

      Total local media

122,881

97,734

404,263

291,641

Total revenues

$

398,179

$

367,414

$

1,168,268

$

1,077,914

Operating profit

National media

$

23,460

$

13,614

$

78,462

$

69,760

Local media

31,420

26,696

122,718

87,597

Unallocated corporate

(7,774)

(9,081)

(32,360)

(31,419)

Income from operations

$

47,106

$

31,229

$

168,820

$

125,938

Depreciation and amortization

National media

$

4,369

$

15,622

$

11,481

$

25,355

Local media

9,816

7,009

28,926

19,841

Unallocated corporate

425

402

1,280

1,222

Total depreciation and amortization

$

14,610

$

23,033

$

41,687

$

46,418

EBITDA 1

National media

$

27,829

$

29,236

$

89,943

$

95,115

Local media

41,236

33,705

151,644

107,438

Unallocated corporate

(7,349)

(8,679)

(31,080)

(30,197)

Total EBITDA 1

$

61,716

$

54,262

$

210,507

$

172,356

1

EBITDA is net earnings before interest, taxes, depreciation, and amortization.

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

Assets

March 31, 2015

June 30, 2014

(In thousands)

Current assets

Cash and cash equivalents

$

19,658

$

36,587

Accounts receivable, net

269,527

257,644

Inventories

29,506

24,008

Current portion of subscription acquisition costs

115,617

96,893

Current portion of broadcast rights

8,455

4,551

Assets held for sale

56,010

Other current assets

27,564

17,429

Total current assets

470,327

493,122

Property, plant, and equipment

531,176

501,106

    Less accumulated depreciation

(320,910)

(296,168)

Net property, plant, and equipment

210,266

204,938

Subscription acquisition costs

96,877

101,533

Broadcast rights

2,241

3,114

Other assets

69,379

86,935

Intangible assets, net

941,742

813,297

Goodwill

1,037,891

840,861

Total assets

$

2,828,723

$

2,543,800

Liabilities and Shareholders' Equity

Current liabilities

Current portion of long-term debt

$

62,500

$

87,500

Current portion of long-term broadcast rights payable

8,942

4,511

Accounts payable

83,661

81,402

Accrued expenses and other liabilities

139,503

136,047

Current portion of unearned subscription revenues

212,097

173,643

Total current liabilities

506,703

483,103

Long-term debt

763,125

627,500

Long-term broadcast rights payable

3,640

4,327

Unearned subscription revenues

155,170

151,533

Deferred income taxes

297,762

277,477

Other noncurrent liabilities

172,586

108,208

Total liabilities

1,898,986

1,652,148

Shareholders' equity

Common stock

37,563

36,776

Class B stock

7,025

7,700

Additional paid-in capital

47,161

41,884

Retained earnings

848,872

814,050

Accumulated other comprehensive loss

(10,884)

(8,758)

Total shareholders' equity

929,737

891,652

Total liabilities and shareholders' equity

$

2,828,723

$

2,543,800

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

Nine months ended March 31,

2015

2014

(In thousands)

Net cash provided by operating activities

$

123,295

$

91,357

Cash flows from investing activities

    Acquisitions of and investments in businesses

(254,965)

(188,654)

    Additions to property, plant, and equipment

(19,997)

(16,483)

    Proceeds from disposition of assets

83,434

Net cash used in investing activities

(191,528)

(205,137)

Cash flows from financing activities

    Proceeds from issuance of long-term debt

420,000

386,000

    Repayments of long-term debt

(309,375)

(211,000)

    Dividends paid

(59,390)

(56,034)

    Purchases of Company stock

(41,957)

(67,820)

    Proceeds from common stock issued

35,472

54,903

    Excess tax benefits from share-based payments

6,790

4,092

    Other

(236)

(1,914)

Net cash provided by financing activities

51,304

108,227

Net decrease in cash and cash equivalents

(16,929)

(5,553)

Cash and cash equivalents at beginning of period

36,587

27,674

Cash and cash equivalents at end of period

$

19,658

$

22,121

 

Table 1

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures

Special Items - The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.

Three months ended March 31, 2015

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands except per share data)

Operating profit excluding special items (non-GAAP)

$

33,571

$

32,076

$

(7,268)

$

58,379

Special items

    Severance and related benefit costs

(8,234)

(656)

(506)

(9,396)

    Write-down of impaired assets

(1,692)

(1,692)

    Acquisition and disposal transaction costs

(115)

(115)

    Other

(70)

(70)

Total special items

(10,111)

(656)

(506)

(11,273)

Operating profit

$

23,460

$

31,420

$

(7,774)

$

47,106

Earnings per share excluding special items (non-GAAP)

$

0.71

Per share impact of special items of $11,273 ($6,933 after tax)

(0.15)

Diluted earnings per share

$

0.56

Nine months ended March 31, 2015

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands except per share data)

Operating profit excluding special items (non-GAAP)

$

92,641

$

128,763

$

(31,854)

$

189,550

Special items

    Severance and related benefits costs

(11,853)

(2,311)

(506)

(14,670)

    Write-down of impaired assets

(1,692)

(1,258)

(2,950)

    Acquisition and disposal transaction costs

(564)

(2,284)

(2,848)

    Other

(70)

(192)

(262)

Total special items

(14,179)

(6,045)

(506)

(20,730)

Operating profit

$

78,462

$

122,718

$

(32,360)

$

168,820

Earnings per share excluding special items (non-GAAP)

$

2.36

Per share impact of special items of $20,730 ($12,749 after tax)

(0.28)

Diluted earnings per share

$

2.08

 

Table 2

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures

Special Items - The following table shows results of operations excluding special items and as reported with the difference being the special items. Results of operations excluding special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.

Three months ended March 31, 2014

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands except per share data)

Operating profit excluding special items (non-GAAP)

$

33,381

$

28,206

$

(9,387)

$

52,200

Special items

    Write-down of impaired intangible assets

(10,322)

(10,322)

    Severance costs

(8,549)

(8,549)

    Write-down of other impaired assets

(1,125)

(1,125)

    Acquisition transaction costs

(1,510)

(1,510)

    Other

229

306

535

Total special items

(19,767)

(1,510)

306

(20,971)

Operating profit

$

13,614

$

26,696

$

(9,081)

$

31,229

Earnings per share excluding special items (non-GAAP)

$

0.70

Per share impact of operating special items of $20,971 ($12,897 after tax)

(0.28)

Per share impact of interest expense special item of $636 ($391 after tax)

(0.01)

Diluted earnings per share

$

0.41

Nine months ended March 31, 2014

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands except per share data)

Operating profit excluding special items (non-GAAP)

$

89,527

$

90,672

$

(31,725)

$

148,474

Special items

    Write-down of impaired intangible assets

(10,322)

(10,322)

    Severance costs

(8,549)

(8,549)

    Write-down of other impaired assets

(1,125)

(1,125)

    Acquisition transaction costs

(3,075)

(3,075)

    Other

229

306

535

Total non-GAAP adjustments

(19,767)

(3,075)

306

(22,536)

Operating profit

$

69,760

$

87,597

$

(31,419)

$

125,938

Earnings per share excluding special items (non-GAAP)

$

1.92

Per share impact of operating special items of $22,536 ($13,859 after tax)

(0.30)

Per share impact of interest expense special item of $636 ($391 after tax)

(0.01)

Diluted earnings per share

$

1.61

 

Table 3

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures

EBITDA

Consolidated EBITDA, which is reconciled to net earnings in the following tables, is defined as net earnings before interest, taxes, depreciation, and amortization.

Segment EBITDA is a measure of segment earnings before depreciation and amortization.

Segment EBITDA margin is defined as segment EBITDA divided by segment revenues.

Adjusted EBITDA

Consolidated adjusted EBITDA, which is reconciled to net earnings in the following tables, is defined as net earnings before interest, taxes, depreciation, amortization, and special items.

Segment adjusted EBITDA is a measure of segment earnings before depreciation, amortization, and special items.

Segment adjusted EBITDA margin is defined as segment adjusted EBITDA divided by segment revenues.

Three months ended March 31, 2015

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands)

Revenues

$

275,298

$

122,881

$

$

398,179

Operating profit

$

23,460

$

1,420

$

(7,774)

$

47,106

Depreciation and amortization

4,369

9,816

425

14,610

EBITDA

27,829

41,236

(7,349)

61,716

Special items

    Severance costs

8,234

656

506

9,396

    Write-down of impaired assets

1,692

1,692

    Acquisition and disposal transaction costs

115

115

    Other

70

70

Total special items

10,111

656

506

11,273

Adjusted EBITDA

$

37,940

$

41,892

$

(6,843)

72,989

Less

    Depreciation and amortization

(14,610)

    Total special items

(11,273)

    Net interest expense

(5,179)

    Income taxes

(16,671)

Net earnings

$

25,256

Segment EBITDA margin

10.1

%

33.6

%

Segment adjusted EBITDA margin

13.8

%

34.1

%

Nine months ended March 31, 2015

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands)

Revenues

$

764,005

$

404,263

$

$

1,168,268

Operating profit

$

78,462

$

122,718

$

(32,360)

$

168,820

Depreciation and amortization

11,481

28,926

1,280

41,687

EBITDA

89,943

151,644

(31,080)

210,507

Special items

    Severance costs

11,853

2,311

506

14,670

    Write-down of impaired assets

1,692

1,692

    Acquisition and disposal transaction costs

564

2,284

2,848

    Other

70

192

262

Total special items

14,179

4,787

506

19,472

Adjusted EBITDA

$

104,122

$

156,431

$

(30,574)

229,979

Less

    Depreciation and amortization

(41,687)

    Total special items

(19,472)

    Net interest expense

(14,206)

    Income taxes

(60,402)

Net earnings

$

94,212

Segment EBITDA margin

11.8

%

37.5

%

Segment adjusted EBITDA margin

13.6

%

38.7

%

 

Table 4

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures

EBITDA

Consolidated EBITDA, which is reconciled to net earnings in the following tables, is defined as net earnings before interest, taxes, depreciation, and amortization.

Segment EBITDA is a measure of segment earnings before depreciation and amortization.

Segment EBITDA margin is defined as segment EBITDA divided by segment revenues.

Adjusted EBITDA

Consolidated adjusted EBITDA, which is reconciled to net earnings in the following tables, is defined as net earnings before interest, taxes, depreciation, amortization, and special items.

Segment adjusted EBITDA is a measure of segment earnings before depreciation, amortization, and special items.

Segment adjusted EBITDA margin is defined as segment adjusted EBITDA divided by segment revenues.

Three months ended March 31, 2014

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands)

Revenues

$

269,680

$

97,734

$

$

367,414

Operating profit

$

13,614

$

26,696

$

(9,081)

$

31,229

Depreciation and amortization

15,622

7,009

402

23,033

EBITDA

29,236

33,705

(8,679)

54,262

Special items

    Severance costs

8,549

8,549

    Write-down of other impaired assets

245

245

    Acquisition transaction costs

1,510

1,510

    Other

(229)

(306)

(535)

Total special items

8,565

1,510

(306)

9,769

Adjusted EBITDA

$

37,801

$

35,215

$

(8,985)

64,031

Less

    Depreciation and amortization

(23,033)

    Total special items

(9,769)

    Net interest expense

(3,408)

    Income taxes

(9,335)

Net earnings

$

18,486

Segment EBITDA margin

10.8

%

34.5

%

Segment adjusted EBITDA margin

14.0

%

36.0

%

Nine months ended March 31, 2014

National

Media

Local

Media

Unallocated Corporate

Total

(In thousands)

Revenues

$

786,273

$

291,641

$

$

1,077,914

Operating profit

$

69,760

$

87,597

$

(31,419)

$

125,938

Depreciation and amortization

25,355

19,841

1,222

46,418

EBITDA

95,115

107,438

(30,197)

172,356

Special items

    Severance costs

8,549

8,549

    Write-down of other impaired assets

245

245

    Acquisition transaction costs

3,075

3,075

    Other

(229)

(306)

(535)

Total special items

8,565

3,075

(306)

11,334

Adjusted EBITDA

$

103,680

$

110,513

$

(30,503)

183,690

Less

    Depreciation and amortization

(46,418)

    Total special items

(11,334)

    Net interest expense

(8,676)

    Income taxes

(44,166)

Net earnings

$

73,096

Segment EBITDA margin

12.1

%

36.8

%

Segment adjusted EBITDA margin

13.2

%

37.9

%

Logo - http://photos.prnewswire.com/prnh/20090810/CG58830LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/meredith-reports-fiscal-2015-third-quarter-and-nine-month-results-300070638.html

SOURCE Meredith Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Chrysler LLC, Dividend, Stock Buyback, Earnings, Definitive Agreement