Upgrade to SI Premium - Free Trial

TEGNA Inc. Reports Record Single Quarter Revenue; Strong Overall 2020 Third Quarter Results

November 9, 2020 7:45 AM

34 percent revenue growth driven by a record-breaking quarter for political advertising revenues, and ongoing strength of subscription business

Performance during uncertain market conditions continues to reflect resiliency of Company’s business model and strategic plan

Free cash flow as a percentage of combined 2019/20 revenue is now expected to be 20 to 21 percent, exceeding the pre-COVID 2020 guidance of 19 to 20 percent

TYSONS, Va.--(BUSINESS WIRE)-- TEGNA Inc. (NYSE: TGNA) today announced financial results for the third quarter ended September 30, 2020.1

FINANCIAL HIGHLIGHTS:

1 Throughout, “acquisitions” includes (1) the Nexstar/Tribune Acquisitions, (2) the Dispatch Acquisitions and (3) multicast networks Justice Network and Quest.

2 The leverage ratio used for our single financial covenant in our revolving credit agreement was 4.38x as of the end of the quarter. The primary difference between the two leverage ratios is the definition of Adjusted EBITDA in the revolving credit agreement version requires additional adjustments to add back non-cash compensation and contractual synergy benefits during periods in the trailing eight quarters that preceded the acquisition.

FINANCIAL AND LIQUIDITY UPDATES:

CEO COMMENT

“Our record single quarter revenue performance in the third quarter reflects the strength and durability of our business model and ongoing focus of our Board and management to deliver on our long-term strategy. Local news continues to be the preferred medium for viewers to receive important, timely information, which we have seen play out several times this year throughout the COVID-19 pandemic, racial injustice demonstrations, and the 2020 elections. The strategic positioning of our portfolio, including our recent acquisitions, has served us well and our stations, journalists and all our employees have demonstrated resilience throughout this challenging period,” said Dave Lougee, president and chief executive officer. 

“Third quarter political revenue is the highest we have ever seen at TEGNA, more than 200 percent above the last presidential election year, in part due to the recent strategic additions of stations in key political spending states, such as Iowa and Pennsylvania. For the full year, we booked $395 million of political revenue through last Tuesday’s Election Day, exceeding our prior guidance of $370 million and almost 70 percent above our prior full year record of $234 million in 2018.

“As we have highlighted before, our high-margin, stable political and subscription revenues will make up more than half of our 2019-2020 revenues, and we expect an increasing percentage thereafter. As a reminder, we now expect to see our full year subscription revenues increase by high-twenties percent year-over-year.

“Despite the significant impact of COVID-19, advertising and marketing services has benefited from our sustained efforts to diversify our platforms and an expansion of our number of new advertisers, which is reflected in an aggregate market share increase across our portfolio. Advertising and marketing services has continued to show sequential monthly improvement since April. This performance demonstrates the sales transformation improvements we have actively implemented over the past several years, including bringing national sales in-house and creating one, holistic sales organization, which we call ‘One Team TEGNA,’ to accelerate growth and better serve clients and agencies.

In September, we proactively completed our third refinancing in twelve months. This offering is another example of our continued focus on strengthening our balance sheet, as part of our broader commitment to thoughtful capital allocation. We will continue to evaluate the most appropriate use of capital given the current market environment, with a near-term focus on debt reduction.”

OVERVIEW OF THIRD QUARTER RESULTS

Total company revenues increased by 34 percent in the quarter, driven by record 2020 political advertising revenues, continued strength of the subscription business, and stronger than expected advertising and marketing services despite the impact of COVID-19 on the advertising market, as well as the impact of acquisitions.

Subscription revenue grew 32 percent year-over-year due to significant rate increases, as well as acquisitions, partially offset by subscriber declines, which have shown sequential year-over-year improvement for three months in a row.

Despite the impact of COVID-19, advertising and marketing services revenue in the quarter was flat compared to last year, due to the partial impact of acquisitions, return of live sporting events, and an aggregate market share improvement across our portfolio. These revenues have shown sequential improvements since the height of the pandemic in April.

GAAP operating expenses were $511 million, up 15 percent, and non-GAAP operating expenses were $513 million, up 21 percent year-over-year. Expenses less programming costs increased 11 percent on a non-GAAP basis. The expense increase was predominantly driven by acquisitions and higher programming expenses related to growth in subscription revenues, partially offset by reductions in discretionary spending and ongoing cost management initiatives.

GAAP operating income totaled $228 million, and non-GAAP operating income totaled $226 million in the third quarter. Adjusted EBITDA (a non-GAAP measure detailed in Table 3) totaled $259 million in the quarter and Adjusted EBITDA margin equaled 35.1 percent. Adjusted EBITDA excluding corporate expenses was $270 million, which resulted in a margin of 36.6 percent.

The third quarter included a few special items, the full details of which can be found in Table 2. The net effect of these items was to increase GAAP net income by $1 million and GAAP diluted net income per share by $0.01.

Interest expense in the quarter was $52 million, relatively in-line with the third quarter of 2019, due to higher average debt balances as a result of acquisition activity partially offset by a lower average interest rate due to the refinancings undertaken in 2019 and 2020.

UPDATE ON KEY RECENT STRATEGIC, CONTENT AND PROGRAMMING INITIATIVES

CAPITAL ALLOCATION

TEGNA has continued to make prudent financing decisions throughout the period of market uncertainty, building on a track record of a thoughtful and balanced capital allocation framework. The Company continued to make progress on its accelerated debt pay down, while maintaining its regular quarterly dividend to shareholders in the third quarter.

Strong free cash flow for the quarter of $153 million facilitated accelerated debt pay down, and net leverage is now expected to be 4.20x or lower by the end of the year, an improvement from prior guidance.

The Company was able to extend maturities through the successful completion of a $550 million private placement offering in September. As a result of this offering, TEGNA has no other upcoming debt maturities until 2024.

TEGNA continues to evaluate the most appropriate use of capital given the current market environment, with a near-term focus on debt reduction.

FORWARD-LOOKING STATEMENTS

Certain statements in this communication may constitute “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Any forward-looking statements contained herein are subject to a number of risks, trends and uncertainties that could cause actual results or company actions to differ materially from what is expressed or implied by these statements, including risks relating to the coronavirus (COVID-19) pandemic and its effect on our revenues, particularly our non-political advertising revenues. Potential regulatory actions, changes in consumer behaviors and impacts on and modifications to TEGNA’s operations and business relating thereto and TEGNA’s ability to execute on its standalone plan can also cause actual results to differ materially. Other economic, competitive, governmental, technological and other factors and risks that may affect TEGNA’s operations or financial results are discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2019, and in subsequent filings with the U.S. Securities and Exchange Commission (the “SEC”). We disclaim any obligation to update these forward-looking statements other than as required by law.

CONFERENCE CALL

TEGNA Inc. (NYSE: TGNA) will host a conference call to discuss its third quarter 2020 earnings results on Monday, November 9, 2020 at 9:00 a.m. (ET). TEGNA’s earnings announcement will be released to news outlets and wire services before the market opens on November 9. Materials related to the call will be available at that time through the Investor Relations section of TEGNA’s website, investors.TEGNA.com. The conference call, which will also be webcast through the company’s website, is open to investors, the financial community, the media and other members of the public. To join the call toll-free, dial 800-367-2403 at least 10 minutes prior to the scheduled 9:00 a.m. (ET) start time. International callers should dial 334-777-6978. The confirmation code for the conference call is 1630007. To listen to the call via live webcast, please visit investors.TEGNA.com and allow at least 10 minutes to access TEGNA’s home page and complete the links before the webcast begins. A replay of the conference call will be available under “Investor Relations” at www.TEGNA.com from Monday, November 9 at 1:00 p.m. (ET) to Monday, November 23 at 1:00 p.m. (ET). To access the replay, dial 888-203-1112 or 719-457-0820. The confirmation code for the replay is 1630007. A transcript of the conference call will also be made available on the company’s website.

ADDITIONAL INFORMATION

TEGNA Inc. (NYSE: TGNA) is an innovative media company that serves the greater good of our communities. Across platforms, TEGNA tells empowering stories, conducts impactful investigations and delivers innovative marketing solutions. With 63 television stations in 51 markets, TEGNA is the largest owner of top 4 affiliates in the top 25 markets among independent station groups, reaching approximately 39 percent of all television households nationwide. TEGNA also owns leading multicast networks True Crime Network and Quest. TEGNA Marketing Solutions (TMS) offers innovative solutions to help businesses reach consumers across television, digital and over-the-top (OTT) platforms, including Premion, TEGNA’s OTT advertising service. For more information, visit www.TEGNA.com.

CONSOLIDATED STATEMENTS OF INCOME

TEGNA Inc.

Unaudited, in thousands of dollars (except per share amounts)

Table No. 1

Quarter ended September 30,

2020

2019

% Increase
(Decrease)

Revenues

$

738,389

$

551,857

33.8

Operating expenses:

Cost of revenues

379,185

306,474

23.7

Business units - Selling, general and administrative expenses

89,943

78,439

14.7

Corporate - General and administrative expenses

11,263

29,792

(62.2)

Depreciation

16,086

15,381

4.6

Amortization of intangible assets

17,113

15,018

13.9

Spectrum repacking reimbursements and other, net

(2,902)

(80)

***

Total

510,688

445,024

14.8

Operating income

227,701

106,833

***

Non-operating income (expense):

Equity (loss) in unconsolidated investments, net

(2,529)

(491)

***

Interest expense

(51,896)

(52,454)

(1.1)

Other non-operating items, net

961

(463)

***

Total

(53,464)

(53,408)

0.1

Income before income taxes

174,237

53,425

***

Provision for income taxes

41,967

5,079

***

Net income

132,270

48,346

***

Net income attributable to redeemable noncontrolling interest

(51)

***

Net income attributable to TEGNA Inc.

$

132,219

$

48,346

***

Earnings per share:

Basic

$

0.60

$

0.22

***

Diluted

$

0.60

$

0.22

***

Weighted average number of common shares outstanding:

Basic shares

219,579

217,315

1.0

Diluted shares

219,977

218,310

0.8

*** Not meaningful

CONSOLIDATED STATEMENTS OF INCOME

TEGNA Inc.

Unaudited, in thousands of dollars (except per share amounts)

Table No. 1 (continued)

Nine months ended September 30,

2020

2019

% Increase
(Decrease)

Revenues

$

2,000,205

$

1,605,542

24.6

Operating expenses:

Cost of revenues

1,103,920

873,078

26.4

Business units - Selling, general and administrative expenses

267,919

223,845

19.7

Corporate - General and administrative expenses

61,289

60,363

1.5

Depreciation

49,697

44,831

10.9

Amortization of intangible assets

50,577

32,530

55.5

Spectrum repacking reimbursements and other, net

(10,533)

(11,399)

(7.6)

Total

1,522,869

1,223,248

24.5

Operating income

477,336

382,294

24.9

Non-operating income (expense):

Equity income in unconsolidated investments, net

8,407

10,922

(23.0)

Interest expense

(160,733)

(145,166)

10.7

Other non-operating items, net

(17,270)

6,962

***

Total

(169,596)

(127,282)

33.2

Income before income taxes

307,740

255,012

20.7

Provision for income taxes

69,699

52,732

32.2

Net income

238,041

202,280

17.7

Net loss attributable to redeemable noncontrolling interest

433

***

Net income attributable to TEGNA Inc.

$

238,474

$

202,280

17.9

Earnings from continuing operations per share:

Basic

$

1.08

$

0.93

16.1

Diluted

$

1.08

$

0.93

16.1

Weighted average number of common shares outstanding:

Basic shares

218,997

217,040

0.9

Diluted shares

219,423

217,808

0.7

*** Not meaningful

USE OF NON-GAAP INFORMATION

The company uses non-GAAP financial performance measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the related GAAP measures, nor should they be considered superior to the related GAAP measures, and should be read together with financial information presented on a GAAP basis. Also, our non-GAAP measures may not be comparable to similarly titled measures of other companies.

Management and the company’s Board of Directors use non-GAAP financial measures for purposes of evaluating company performance. Furthermore, the Leadership Development and Compensation Committee of our Board of Directors uses non-GAAP measures such as Adjusted EBITDA, non-GAAP net income, non-GAAP EPS, and free cash flow to evaluate management’s performance. The company, therefore, believes that each of the non-GAAP measures presented provides useful information to investors and other stakeholders by allowing them to view our business through the eyes of management and our Board of Directors, facilitating comparisons of results across historical periods and focus on the underlying ongoing operating performance of our business. The company also believes these non-GAAP measures are frequently used by investors, securities analysts and other interested parties in their evaluation of our business and other companies in the broadcast industry.

The company discusses in this release non-GAAP financial performance measures that exclude from its reported GAAP results the impact of “special items” consisting of spectrum repacking reimbursements and other, gains related to businesses we account for under the equity method, acquisition-related costs, advisory fees related to activism defense, M&A due diligence costs, workforce restructuring costs, intangible asset impairment charges, certain non-operating expenses related to the early extinguishment of debt and a TEGNA foundation donation. In addition, we have excluded certain income tax special items associated with deferred tax benefits related to partial capital loss valuation allowance release, the tax impacts related to the recent acquisitions and adjustments related to previously-disposed businesses.

The company believes that such expenses and gains are not indicative of normal, ongoing operations. While these items may be recurring in nature and should not be disregarded in evaluation of our earnings performance, it is useful to exclude such items when analyzing current results and trends compared to other periods as these items can vary significantly from period to period depending on specific underlying transactions or events that may occur. Therefore, while we may incur or recognize these types of expenses and gains in the future, the company believes that removing these items for purposes of calculating the non-GAAP financial measures provides investors with a more focused presentation of our ongoing operating performance.

The company also discusses Adjusted EBITDA (with and without corporate expenses), a non-GAAP financial performance measure that it believes offers a useful view of the overall operation of its businesses. The company defines Adjusted EBITDA as net income attributable to TEGNA before (1) net (income) loss attributable to redeemable noncontrolling interest, (2) income taxes, (3) interest expense, (4) equity (loss) income in unconsolidated investments, net, (5) other non-operating items, net, (6) workforce restructuring expense, (7) M&A due diligence costs, (8) acquisition-related costs, (9) advisory fees related to activism defense, (10) spectrum repacking reimbursements and other, net, (11) depreciation and (12) amortization. The company believes these adjustments facilitate company-to-company operating performance comparisons by removing potential differences caused by variations unrelated to operating performance, such as capital structures (interest expense), income taxes, and the age and book appreciation of property/equipment (and related depreciation expense). The most directly comparable GAAP financial measure to Adjusted EBITDA is Net income attributable to TEGNA. Users should consider the limitations of using Adjusted EBITDA, including the fact that this measure does not provide a complete measure of our operating performance. Adjusted EBITDA is not intended to purport to be an alternate to net income as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. In particular, Adjusted EBITDA is not intended to be a measure of cash flow available for management’s discretionary expenditures, as this measure does not consider certain cash requirements, such as working capital needs, capital expenditures, contractual commitments, interest payments, tax payments and other debt service requirements.

This earnings release also discusses free cash flow, a non-GAAP performance measure that the Board of Directors uses to review the performance of the business. The most directly comparable GAAP financial measure to free cash flow is Net income attributable to TEGNA. Free cash flow is calculated as non-GAAP Adjusted EBITDA (as defined above), further adjusted by adding back (1) stock-based compensation, (2) non-cash 401(k) company match, (3) syndicated programming amortization, (4) pension reimbursements, (5) dividends received from equity method investments and (6) reimbursements from spectrum repacking. This is further adjusted by deducting payments made for (1) syndicated programming, (2) pension, (3) interest, (4) taxes (net of refunds) and (5) purchases of property and equipment. Like Adjusted EBITDA, free cash flow is not intended to be a measure of cash flow available for management’s discretionary use.

The Company is furnishing guidance with respect to free cash flow as a percentage of revenue for the combined 2019-20 years. As noted above, the most directly comparable GAAP financial measure to free cash flow is net income attributable to TEGNA. With respect to this net income for full year 2020, the Company is unable to provide, without unreasonable efforts, certain forward looking information on a GAAP basis, because at this time it is unable to determine, with reasonable certainty, the impact of future special items, including spectrum repacking reimbursements. In addition, the Company is unable to determine stock-based compensation, as the expense is impacted by changes in the Company’s stock price, for which we are unable to predict. The range of estimated free cash flow (non-GAAP) amounts used in forming the free cash flow as a % of revenue ranges can be presented, as they do not include impacts of special items or stock-based compensation. The timing of receiving spectrum repacking reimbursements is unknown as it is dependent on the FCC completing their reimbursement process which could have a material impact on the GAAP results for the guidance period.

NON-GAAP FINANCIAL INFORMATION

TEGNA Inc.

Unaudited, in thousands of dollars (except per share amounts)

Table No. 2

Reconciliations of certain line items impacted by special items to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's Consolidated Statements of Income follow:

Special Items

Quarter ended September 30, 2020

GAAP
measure

Workforce
restructuring
expense

Spectrum
repacking
reimbursements
and other

Non-GAAP
measure

Cost of revenues

$

379,185

$

(595)

$

$

378,590

Business units - Selling, general and administrative expenses

89,943

(372)

89,571

Corporate - General and administrative expenses

11,263

(54)

11,209

Spectrum repacking reimbursements and other, net

(2,902)

2,902

Operating expenses

510,688

(1,021)

2,902

512,569

Operating income

227,701

1,021

(2,902)

225,820

Income before income taxes

174,237

1,021

(2,902)

172,356

Provision for income taxes

41,967

256

(749)

41,474

Net income attributable to TEGNA Inc.

132,219

765

(2,153)

130,831

Net income per share-diluted

$

0.60

$

$

(0.01)

$

0.59

Special Items

Quarter ended September 30, 2019

GAAP
measure

Acquisition-
related costs

Spectrum
repacking
reimbursements
and other

Special tax
benefits

Non-GAAP
measure

Corporate - General and administrative expenses

$

29,792

$

(19,973)

$

$

$

9,819

Spectrum repacking reimbursements and other, net

(80)

80

Operating expenses

445,024

(19,973)

80

425,131

Operating income

106,833

19,973

(80)

126,726

Income before income taxes

53,425

19,973

(80)

73,318

Provision for income taxes

5,079

3,889

(3)

5,992

14,957

Net income attributable to TEGNA Inc.

48,346

16,084

(77)

(5,992)

58,361

Net income per share-diluted (a)

$

0.22

$

0.07

$

$

(0.03)

$

0.27

(a) - Per share amounts do not sum due to rounding.

NON-GAAP FINANCIAL INFORMATION

TEGNA Inc.

Unaudited, in thousands of dollars (except per share amounts)

Table No. 2 (continued)

Special Items

Nine months ended September 30, 2020

GAAP
measure

Workforce
restructuring
expense

M&A due
diligence costs

Advisory fees
related to
activism defense

Spectrum
repacking
reimbursements
and other

Gains on
equity
method
investment

Other
non
operating
items

Special
tax
benefits

Non-GAAP
measure

Cost of revenues

$

1,103,920

$

(595)

$

$

$

$

$

$

$

1,103,325

Business units - Selling, general and administrative expenses

267,919

(372)

267,547

Corporate - General and administrative expenses

61,289

(54)

(4,588)

(23,087)

33,560

Spectrum repacking reimbursements and other, net

(10,533)

10,533

Operating expenses

1,522,869

(1,021)

(4,588)

(23,087)

10,533

1,504,706

Operating income

477,336

1,021

4,588

23,087

(10,533)

495,499

Equity income (loss) in unconsolidated investments, net

8,407

(18,585)

(10,178)

Other non-operating items, net

(17,270)

21,744

4,474

Total non-operating expenses

(169,596)

(18,585)

21,744

(166,437)

Income before income taxes

307,740

1,021

4,588

23,087

(10,533)

(18,585)

21,744

329,062

Provision for income taxes

69,699

256

1,151

5,801

(2,766)

(4,670)

5,463

3,944

78,878

Net income attributable to TEGNA Inc.

238,474

765

3,437

17,286

(7,767)

(13,915)

16,281

(3,944)

250,617

Net income per share-diluted (a)

$

1.08

$

$

0.02

$

0.08

$

(0.04)

$

(0.06)

$

0.07

$

(0.02)

$

1.14

(a) Per share amounts do not sum due to rounding

Special Items

Nine months ended September 30, 2019

GAAP
measure

Workforce

restructuring

expense

Acquisition-
related costs

Spectrum
repacking
reimbursements
and other

Gain on equity
method
investment

Other non
operating
items

Special
tax
benefits

Non-
GAAP
measure

Cost of revenues

$

873,078

$

(875)

$

$

$

$

$

$

872,203

Business units - Selling, general and administrative expenses

223,845

(376)

223,469

Corporate - General and administrative expenses

60,363

(201)

(29,092)

31,070

Spectrum repacking reimbursements and other, net

(11,399)

11,399

Operating expenses

1,223,248

(1,452)

(29,092)

11,399

1,204,103

Operating income

382,294

1,452

29,092

(11,399)

401,439

Equity income (loss) in unconsolidated investments, net

10,922

(13,126)

(2,204)

Other non-operating items, net

6,962

(6,285)

677

Total non-operating expense

(127,282)

(13,126)

(6,285)

(146,693)

Income before income taxes

255,012

1,452

29,092

(11,399)

(13,126)

(6,285)

254,746

Provision for income taxes

52,732

359

5,931

(2,850)

(3,169)

(1,574)

5,992

57,421

Net income attributable to TEGNA Inc.

202,280

1,093

23,161

(8,549)

(9,957)

(4,711)

(5,992)

197,325

Net income per share-diluted

$

0.93

$

0.01

$

0.11

$

(0.04)

$

(0.05)

$

(0.02)

$

(0.03)

$

0.91

NON-GAAP FINANCIAL INFORMATION
TEGNA Inc.
Unaudited, in thousands of dollars

Table No. 3

Reconciliations of Adjusted EBITDA to net income presented in accordance with GAAP on the company's Consolidated Statements of Income are presented below:

Quarter ended September 30,

2020

2019

2018

Net income attributable to TEGNA Inc. (GAAP basis)

$

132,219

$

48,346

$

92,826

Plus: Net income attributable to redeemable noncontrolling interest

51

Plus: Provision for income taxes

41,967

5,079

13,789

Plus: Interest expense

51,896

52,454

48,226

Plus: Equity loss in unconsolidated investments, net

2,529

491

(771)

(Less) Plus: Other non-operating items, net

(961)

463

214

Operating income (GAAP basis)

227,701

106,833

154,284

Plus: Workforce restructuring expense

1,021

7,287

Plus: Acquisition-related costs

19,973

Less: Spectrum repacking reimbursements and other, net

(2,902)

(80)

(3,005)

Adjusted operating income (non-GAAP basis)

225,820

126,726

158,566

Plus: Depreciation

16,086

15,381

14,262

Plus: Amortization of intangible assets

17,113

15,018

8,047

Adjusted EBITDA (non-GAAP basis)

$

259,019

$

157,125

$

180,875

Corporate - General and administrative expense (non-GAAP basis)

11,209

9,819

12,112

Adjusted EBITDA, excluding Corporate (non-GAAP basis)

$

270,228

$

166,944

$

192,987

Nine months ended September 30,

2020

2019

2018

Net income attributable to TEGNA Inc. (GAAP basis)

$

238,474

$

202,280

$

240,525

Less: Net loss attributable to redeemable noncontrolling interest

(433)

Plus: Provision for income taxes

69,699

52,732

61,929

Plus: Interest expense

160,733

145,166

145,055

Less: Equity income in unconsolidated investments, net

(8,407)

(10,922)

(15,080)

Plus (Less): Other non-operating items, net

17,270

(6,962)

13,005

Operating income (GAAP basis)

477,336

382,294

445,434

Plus: Workforce restructuring expense

1,021

1,452

7,287

Plus: M&A due diligence costs

4,588

Plus: Acquisition-related costs

29,092

Plus: Advisory fees related to activism defense

23,087

Less: Spectrum repacking reimbursements and other, net

(10,533)

(11,399)

(9,331)

Adjusted operating income (non-GAAP basis)

495,499

401,439

443,390

Plus: Depreciation

49,697

44,831

41,594

Plus: Amortization of intangible assets

50,577

32,530

22,791

Adjusted EBITDA (non-GAAP basis)

$

595,773

$

478,800

$

507,775

Corporate - General and administrative expense (non-GAAP basis)

33,560

31,070

36,041

Adjusted EBITDA, excluding Corporate (non-GAAP basis)

$

629,333

$

509,870

$

543,816

*** Not meaningful

NON-GAAP FINANCIAL INFORMATION

TEGNA Inc.

Unaudited, in thousands of dollars

Table No. 4

Below is a detail of our primary sources of revenue presented in accordance with GAAP on company’s Consolidated Statements of Income. In addition, we show Adjusted EBITDA and Adjusted EBITDA margins (see non-GAAP reconciliations at Table No. 3).

Quarter ended September 30,

2020

2019

% Increase
(Decrease)

2018

% Increase
(Decrease)

Advertising and Marketing Services

$

298,605

$

297,333

0.4

$

264,852

12.7

Subscription

316,677

240,735

31.5

207,463

52.6

Political

116,494

8,131

***

60,410

92.8

Other

6,613

5,658

16.9

6,251

5.8

Total revenues

$

738,389

$

551,857

33.8

$

538,976

37.0

Adjusted EBITDA

$

259,019

$

157,125

64.8

$

180,875

43.2

Adjusted EBITDA Margin

35.1

%

28.5

%

33.6

%

Nine months ended September 30,

2020

2019

% Increase
(Decrease)

2018

% Increase
(Decrease)

Advertising and Marketing Services

$

822,841

$

851,304

(3.3)

$

829,638

(0.8)

Subscription

972,954

718,472

35.4

622,382

56.3

Political

181,425

14,064

***

93,725

93.6

Other

22,985

21,702

5.9

19,401

18.5

Total revenues

$

2,000,205

$

1,605,542

24.6

$

1,565,146

27.8

Adjusted EBITDA

$

595,773

$

478,800

24.4

$

507,775

17.3

Adjusted EBITDA Margin

29.8

%

29.8

%

32.4

%

*** Not meaningful

NON-GAAP FINANCIAL INFORMATION

TEGNA Inc.

Unaudited, in thousands of dollars

Table No. 5

Reconciliations of free cash flow to net income presented in accordance with GAAP on the company's
Consolidated Statements of Income are presented below:

Quarter ended September 30,

2020

2019

% Increase
(Decrease)

Net income attributable to TEGNA Inc. (GAAP basis)

$

132,219

$

48,346

***

Plus: Provision for income taxes

41,967

5,079

***

Plus: Interest expense

51,896

52,454

(1.1)

Plus: Acquisition-related costs

19,973

***

Plus: Depreciation

16,086

15,381

4.6

Plus: Amortization

17,113

15,018

13.9

Plus: Stock-based compensation

5,010

4,445

12.7

Plus: Company stock 401(k) contribution

4,458

3,242

37.5

Plus: Syndicated programming amortization

17,628

15,516

13.6

Plus: Workforce restructuring expense

1,021

***

Plus: Cash dividend from equity investments for return on capital

2,205

751

***

Plus: Cash reimbursements from spectrum repacking

2,902

5,536

(47.6)

Plus: Equity income in unconsolidated investments, net

2,529

491

***

Add: Net income attributable to redeemable noncontrolling interest

51

***

Less: Other non-operating items, net

(961)

463

***

Less: Income tax payments, net of refunds

(39,407)

(17,672)

***

Less: Spectrum repacking reimbursements and other, net

(2,902)

(80)

***

Less: Syndicated programming payments

(17,009)

(16,316)

4.2

Less: Pension contributions

(942)

(2,460)

(61.7)

Less: Interest payments

(74,499)

(31,952)

***

Less: Purchases of property and equipment

(6,276)

(13,547)

(53.7)

Free cash flow (non-GAAP basis)

$

153,089

$

104,668

46.3

*** Not meaningful

NON-GAAP FINANCIAL INFORMATION

TEGNA Inc.

Unaudited, in thousands of dollars

Table No. 5 (continued)

Nine months ended September 30,

2020

2019

% Increase
(Decrease)

Net income attributable to TEGNA Inc. (GAAP basis)

$

238,474

$

202,280

17.9

Plus: Provision for income taxes

69,699

52,732

32.2

Plus: Interest expense

160,733

145,166

10.7

Plus: M&A due diligence costs

4,588

***

Plus: Acquisition-related costs

29,092

***

Plus: Depreciation

49,697

44,831

10.9

Plus: Amortization

50,577

32,530

55.5

Plus: Stock-based compensation

12,578

13,887

(9.4)

Plus: Company stock 401(k) contribution

13,023

6,486

***

Plus: Syndicated programming amortization

53,599

42,510

26.1

Plus: Workforce restructuring expense

1,021

1,452

(29.7)

Plus: Advisory fees related to activism defense

23,087

***

Plus: Cash dividend from equity investments for return on capital

5,771

751

***

Plus: Cash reimbursements from spectrum repacking

12,670

13,975

(9.3)

Plus: Other non-operating items, net

17,270

(6,962)

***

Less: Net loss attributable to redeemable noncontrolling interest

(433)

***

Less: Income tax payments, net of refunds

(39,872)

(73,457)

(45.7)

Less: Spectrum repacking reimbursements and other, net

(10,533)

(11,399)

(7.6)

Less: Equity income in unconsolidated investments, net

(8,407)

(10,922)

(23.0)

Less: Syndicated programming payments

(52,840)

(40,038)

32.0

Less: Pension contributions

(4,192)

(8,407)

(50.1)

Less: Interest payments

(174,575)

(117,913)

48.1

Less: Purchases of property and equipment

(30,583)

(51,231)

(40.3)

Free cash flow (non-GAAP basis)

$

391,352

$

265,363

47.5

*** Not meaningful

For media inquiries:

Anne Bentley

Vice President, Corporate Communications

703-873-6366

[email protected]

For investor inquiries:

Doug Kuckelman

Head of Investor Relations

703-873-6764

[email protected]

Source: TEGNA Inc.

Categories

Business Wire Press Releases

Next Articles