UNITED STATES SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period
ended March 31, 2005
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________ to ____________
Commission File Number 033-75156
MEDIANEWS GROUP, INC.
| Delaware (State or other jurisdiction of incorporation or organization) |
76-0425553 (I.R.S. Employer Identification Number) |
|
| 1560 Broadway, Suite 2100 Denver, Colorado (Address of principal executive offices) |
80202 (Zip Code) |
Registrants telephone number, including area code: (303) 563-6360
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Item (1) Yes [X] No [ ] Item (2) Yes [ ] No [X]*
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
The total number of shares of the registrants Class A Common Stock outstanding as of May 13, 2005 was 2,298,346.
*The registrants duty to file reports with the Securities and Exchange Commission has been suspended in respect of its fiscal year commencing July 1, 2004 pursuant to Section 15(d) of the Securities Exchange Act of 1934. It is filing this Quarterly Report on Form 10-Q on a voluntary basis.
INDEX TO MEDIANEWS GROUP, INC.
REPORT ON FORM 10-Q FOR THE QUARTER ENDED
MARCH 31, 2005
| Item No. |
Page |
|||||||
| PART I FINANCIAL INFORMATION | ||||||||
| Financial Statements | 3 | |||||||
| Management's Discussion and Analysis of Financial Condition and Results of Operations | 3 | |||||||
| Quantitative and Qualitative Disclosure of Market Risk | 3 | |||||||
| Controls and Procedures | 3 | |||||||
| PART II OTHER INFORMATION | ||||||||
| Legal Proceedings | 4 | |||||||
2 |
Unregistered Sales of Equity Securities and Use of Proceeds | N/A | ||||||
3 |
Defaults Upon Senior Securities | N/A | ||||||
4 |
Submission of Matters to a Vote of Security Holders | N/A | ||||||
5 |
Other Information | N/A | ||||||
| Exhibits | 4 | |||||||
| Signatures | ||||||||
| Certification Pursuant to Section 302 | ||||||||
| Certification Pursuant to Section 302 | ||||||||
| Certification Pursuant to Section 302 | ||||||||
| Certification Pursuant to Section 906 | ||||||||
| Certification Pursuant to Section 906 | ||||||||
2
PART I FINANCIAL INFORMATION
ITEM 1: FINANCIAL STATEMENTS
The information required by this item is filed as part of this report on Form 10-Q. See Index to Financial Information on page 6 of this report on Form 10-Q.
ITEM 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The information required by this item is filed as part of this report on Form 10-Q. See Index to Financial Information on page 6 of this report on Form 10-Q.
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK
The information required by this item is filed as part of this report on Form 10-Q. See Index to Financial Information on page 6 of this report on Form 10-Q.
ITEM 4: CONTROLS AND PROCEDURES
As of March 31, 2005, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer, President, and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rule 15d-15(e) of the Securities Exchange Act of 1934 (the Exchange Act). Based upon that evaluation, the Chief Executive Officer, President, and Chief Financial Officer concluded that our disclosure controls and procedures were effective to provide reasonable assurance that material information regarding us and our subsidiaries required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms. During the period covered by this quarterly report, there have been no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
The Companys management, including the CEO, President, and CFO, does not expect that our disclosure controls or our internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Our disclosure controls and procedures are designed to provide reasonable assurance of achieving their objectives. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons or by collusion of two or more people. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
3
PART II OTHER INFORMATION
ITEM 1: LEGAL PROCEEDINGS
The information required by this item is filed as part of this report on Form 10-Q as Note 4 of the Notes to Condensed Consolidated Financial Statements. See Index to Financial Information on page 6 of this report on Form 10-Q.
ITEM 6: EXHIBITS
See Exhibit Index for list of exhibits filed with this report.
4
FORWARD-LOOKING STATEMENTS
This report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements contained herein and elsewhere in this report are based on current expectations. Such statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The terms expect, anticipate, intend, believe, and project and similar words or expressions are intended to identify forward-looking statements. These statements speak only as of the date of this report. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results and events to differ materially from those anticipated and should be viewed with caution. Potential risks and uncertainties that could adversely affect our ability to obtain these results, and in most instances are beyond our control, include, without limitation, the following factors: (a) increased consolidation among major retailers, bankruptcy or other events that may adversely affect business operations of major customers and depress the level of local and national advertising, (b) an economic downturn in some or all of our principal newspaper markets that may lead to decreased circulation or decreased local or national advertising, (c) a decline in general newspaper readership patterns as a result of competitive alternative media or other factors, (d) increases in newsprint costs over the level anticipated, (e) labor disputes which may cause revenue declines or increased labor costs, (f) acquisitions of new businesses or dispositions of existing businesses, (g) costs or difficulties related to the integration of businesses acquired by us may be greater than expected, (h) increases in interest or financing costs, (i) rapid technological changes and frequent new product introductions prevalent in electronic publishing, including the ongoing evolution of the Internet and (j) other unanticipated events and conditions. It is not possible to foresee or identify all such factors. We make no commitment to update any forward-looking statement or to disclose any facts, events, or circumstances after the date hereof that may affect the accuracy of any forward-looking statements.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| MEDIANEWS GROUP, INC. | ||||
Dated: May 13, 2005
|
By: | /s/ Ronald A. Mayo | ||
| Ronald A. Mayo | ||||
| Vice President, Chief Financial Officer and Duly Authorized Officer of Registrant |
||||
5
MEDIANEWS GROUP, INC.
Index to Financial Information
| Page |
||||
Item 1: Financial Statements |
||||
Condensed Consolidated Balance Sheets |
7 | |||
Condensed Consolidated Statements of Operations |
9 | |||
Condensed Consolidated Statements of Cash Flows |
10 | |||
Notes to Condensed Consolidated Financial Statements |
11 | |||
Item 2: Managements Discussion and Analysis of Financial Condition and Results of Operations |
22 | |||
Item 3: Quantitative and Qualitative Disclosure of Market Risk |
29 | |||
6
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
| (Unaudited) | ||||||||
| March 31, 2005 |
June 30, 2004 |
|||||||
| (Dollars in thousands) | ||||||||
ASSETS |
||||||||
CURRENT ASSETS |
||||||||
Cash and cash equivalents |
$ | 509 | $ | 64,736 | ||||
Accounts receivable, less allowance for doubtful accounts
of $7,414 at March 31, 2005 and $7,625 at June 30, 2004 |
79,387 | 81,925 | ||||||
Inventories of newsprint and supplies |
22,359 | 16,526 | ||||||
Prepaid expenses and other assets |
15,600 | 8,280 | ||||||
TOTAL CURRENT ASSETS |
117,855 | 171,467 | ||||||
PROPERTY, PLANT AND EQUIPMENT |
||||||||
Land |
37,403 | 37,226 | ||||||
Buildings and improvements |
105,290 | 104,993 | ||||||
Machinery and equipment |
351,054 | 342,661 | ||||||
Construction in progress |
31,636 | 7,110 | ||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT |
525,383 | 491,990 | ||||||
Less accumulated depreciation and amortization |
(203,237 | ) | (184,614 | ) | ||||
NET PROPERTY, PLANT AND EQUIPMENT |
322,146 | 307,376 | ||||||
OTHER ASSETS |
||||||||
Investment in unconsolidated JOAs |
158,997 | 179,846 | ||||||
Equity investments |
92,407 | 92,681 | ||||||
Subscriber accounts, less accumulated amortization of $145,661 at
March 31, 2005 and $134,487 at June 30, 2004 |
53,169 | 63,980 | ||||||
Excess of cost over fair value of net assets acquired |
427,945 | 418,600 | ||||||
Newspaper mastheads |
141,295 | 139,266 | ||||||
Covenants not to compete and other identifiable intangible assets, less
accumulated amortization of $31,466 at March 31, 2005 and
$30,745 at June 30, 2004 |
5,477 | 5,011 | ||||||
Other |
19,090 | 19,398 | ||||||
TOTAL OTHER ASSETS |
898,380 | 918,782 | ||||||
TOTAL ASSETS |
$ | 1,338,381 | $ | 1,397,625 | ||||
See notes to condensed consolidated financial statements
7
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
| (Unaudited) | ||||||||
| March 31, 2005 |
June 30, 2004 |
|||||||
| (Dollars in thousands, except share data) | ||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
CURRENT LIABILITIES |
||||||||
Trade accounts payable |
$ | 9,127 | $ | 7,180 | ||||
Accrued liabilities |
56,485 | 68,230 | ||||||
Unearned income |
27,200 | 26,281 | ||||||
Current portion of long-term debt and obligations under capital leases |
4,048 | 5,278 | ||||||
TOTAL CURRENT LIABILITIES |
96,860 | 106,969 | ||||||
LONG-TERM DEBT AND OBLIGATIONS UNDER CAPITAL LEASES |
837,367 | 923,189 | ||||||
OTHER LIABILITIES |
23,100 | 26,450 | ||||||
DEFERRED INCOME TAXES, NET |
109,310 | 88,913 | ||||||
MINORITY INTEREST |
163,329 | 165,084 | ||||||
SHAREHOLDERS EQUITY |
||||||||
Common stock, par value $0.001; 3,000,000 shares authorized: |
||||||||
2,314,346 shares issued and 2,298,346 shares outstanding |
2 | 2 | ||||||
Additional paid-in capital |
3,631 | 3,631 | ||||||
Accumulated other comprehensive loss, net of taxes |
(21,727 | ) | (19,976 | ) | ||||
Retained earnings |
128,509 | 105,363 | ||||||
Common stock in treasury, at cost, 16,000 shares |
(2,000 | ) | (2,000 | ) | ||||
TOTAL SHAREHOLDERS EQUITY |
108,415 | 87,020 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 1,338,381 | $ | 1,397,625 | ||||
See notes to condensed consolidated financial statements
8
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| March 31, |
March 31, |
|||||||||||||||
| 2005 |
2004 |
2005 |
2004 |
|||||||||||||
| (Dollars in thousands, except share data) | ||||||||||||||||
REVENUES |
||||||||||||||||
Advertising |
$ | 142,945 | $ | 136,915 | $ | 451,158 | $ | 431,399 | ||||||||
Circulation |
32,164 | 33,020 | 97,807 | 99,813 | ||||||||||||
Other |
9,636 | 9,242 | 29,049 | 28,681 | ||||||||||||
TOTAL REVENUES |
184,745 | 179,177 | 578,014 | 559,893 | ||||||||||||
INCOME FROM UNCONSOLIDATED JOAS |
1,948 | 952 | 16,754 | 16,695 | ||||||||||||
COST AND EXPENSES |
||||||||||||||||
Cost of sales |
59,314 | 57,769 | 181,039 | 174,971 | ||||||||||||
Selling, general and administrative |
95,029 | 93,126 | 284,913 | 271,855 | ||||||||||||
Depreciation and amortization |
10,178 | 10,553 | 30,395 | 30,603 | ||||||||||||
Interest expense |
12,375 | 14,409 | 36,694 | 42,497 | ||||||||||||
Other (income) expense, net |
1,855 | 1,285 | 7,254 | 15,199 | ||||||||||||
TOTAL COSTS AND EXPENSES |
178,751 | 177,142 | 540,295 | 535,125 | ||||||||||||
EQUITY INVESTMENT INCOME, NET |
2,791 | 1,927 | 8,028 | 7,304 | ||||||||||||
MINORITY INTEREST |
(5,407 | ) | (4,715 | ) | (21,885 | ) | (24,603 | ) | ||||||||
INCOME BEFORE INCOME TAXES |
5,326 | 199 | 40,616 | 24,164 | ||||||||||||
INCOME TAX EXPENSE |
(3,026 | ) | (135 | ) | (17,470 | ) | (9,806 | ) | ||||||||
NET INCOME |
$ | 2,300 | $ | 64 | $ | 23,146 | $ | 14,358 | ||||||||
NET INCOME PER COMMON SHARE: |
||||||||||||||||
Net income per common share |
$ | 1.00 | $ | 0.03 | $ | 10.07 | $ | 6.25 | ||||||||
Weighted average number of shares outstanding |
2,298,346 | 2,298,346 | 2,298,346 | 2,298,346 | ||||||||||||
See notes to condensed consolidated financial statements
9
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
| Nine Months Ended March 31, |
||||||||
| 2005 |
2004 |
|||||||
| (Dollars in thousands) | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 23,146 | $ | 14,358 | ||||
Adjustments to reconcile net income to net cash provided by operating
activities: |
||||||||
Depreciation and amortization |
33,534 | 33,921 | ||||||
Provision for losses on accounts receivable |
6,301 | 5,773 | ||||||
Amortization of debt discount and deferred debt issuance costs |
799 | 635 | ||||||
Net (gain) loss on sale of assets |
414 | (348 | ) | |||||
Loss on early extinguishment of debt |
9,236 | 9,292 | ||||||
Proportionate share of net income from unconsolidated JOAs |
(52,945 | ) | (51,976 | ) | ||||
Distributions from unconsolidated JOAs |
66,695 | 58,011 | ||||||
Equity investment income, net |
(8,028 | ) | (7,304 | ) | ||||
Change in defined benefit plan assets, net of cash contributions |
694 | 954 | ||||||
Deferred income tax expense |
20,434 | 9,460 | ||||||
Change in estimated option repurchase price |
(5,431 | ) | (709 | ) | ||||
Minority interest |
21,885 | 24,603 | ||||||
Distributions paid to minority interest |
(23,036 | ) | (26,570 | ) | ||||
Unrealized loss on hedging activities, reclassified to earnings
from accumulated other comprehensive loss |
342 | 1,686 | ||||||
Unrealized loss on swaps |
| 2,369 | ||||||
Change in operating assets and liabilities |
(23,388 | ) | (18,336 | ) | ||||
NET CASH FLOWS FROM OPERATING ACTIVITIES |
70,652 | 55,819 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Distributions from equity investments |
8,402 | 6,397 | ||||||
Investments in equity investments |
(100 | ) | (50 | ) | ||||
Business acquisitions |
(11,164 | ) | (11,798 | ) | ||||
Capital expenditures |
(34,626 | ) | (29,621 | ) | ||||
Proceeds from the sale of assets |
428 | 5,131 | ||||||
NET CASH FLOWS FROM INVESTING ACTIVITIES |
(37,060 | ) | (29,941 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Issuance of long-term debt |
416,850 | 522,466 | ||||||
Reduction of long-term debt and other liabilities |
(506,045 | ) | (505,918 | ) | ||||
Repurchase premiums and related costs associated with long-term debt |
(8,624 | ) | (9,465 | ) | ||||
NET CASH FLOWS FROM FINANCING ACTIVITIES |
(97,819 | ) | 7,083 | |||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
(64,227 | ) | 32,961 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
64,736 | 3,343 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 509 | $ | 36,304 | ||||
See notes to condensed consolidated financial statements
10
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1: Significant Accounting Policies and Other Matters
Basis of Quarterly Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by generally accepted accounting principles for complete consolidated financial statements and should be read in conjunction with the consolidated financial statements and notes thereto included in MediaNews Group, Inc.s (MediaNews or the Company) Annual Report on Form 10-K for the year ended June 30, 2004. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine month periods ended March 31, 2005 are not necessarily indicative of the results that may be expected for future interim periods or for the year ended June 30, 2005.
Joint Operating Agencies
A joint operating agency (JOA) performs the production, sales, distribution and administrative functions for two or more newspapers in the same market under the terms of a joint operating agreement. Editorial control and news at each of the individual newspapers that are party to a joint operating agreement continue to be separate and outside of the related JOA. The Company, through its subsidiaries, York Newspapers, Inc., Kearns-Tribune, LLC, and The Denver Post Corporation, participates in JOAs in York, Pennsylvania, Salt Lake City, Utah, and Denver, Colorado, respectively. The editorial and related expenses of The Denver Post and The Salt Lake Tribune are incurred by the Company outside the related JOA. The Company controls the York JOA prior and subsequent to its fiscal year 2004 restructuring and accordingly consolidates its results, as well as those of the York Dispatch. However, the editorial costs associated with the York Daily Record, the other newspaper in the York JOA, were not included in the Companys results prior to the May 1, 2004 restructuring because, until then, the newspaper was not owned by MediaNews. The Company also owned a 50% interest in a JOA in Charleston, West Virginia through May 7, 2004. See Note 3: Joint Operating Agencies of the Companys June 30, 2004 Annual Report on Form 10-K and Note 4: Contingent Matters of this Form 10-Q regarding the York and Charleston JOA restructurings.
The Companys unconsolidated JOAs (Denver, Salt Lake City and, through May 7, 2004, Charleston) are reported as a single net amount in the accompanying financial statements in the line item Income from Unconsolidated JOAs. This line item includes:
| | The Companys proportionate share of net income from JOAs, | |||
| | The amortization of subscriber lists created by the original purchase by the Company of the JOAs interests as the subscriber lists are attributable to the Companys earnings in the JOAs, and | |||
| | Editorial costs, miscellaneous revenue received outside of the JOA, and other charges incurred by the Companys subsidiaries directly attributable to the JOAs in providing editorial content and news for the Companys newspapers party to a JOA. | |||
Investments in unconsolidated JOAs are reported in the consolidated balance sheet under the line item Investment in Unconsolidated JOAs for the JOAs the Company does not control (see Note 3: Joint Operating Agencies for further discussion).
Reclassifications
For comparability, certain prior year balances have been reclassified to conform to current reporting classifications.
Guarantees
Through its wholly-owned subsidiary, Kearns-Tribune, LLC, the Company owns a 6.0% interest in Ponderay Newsprint Company (Ponderay) and is also a guarantor, on a several basis, on 6.0% of up to $125.0 million of Ponderays credit facility, which is due April 12, 2006. In accordance with Financial Accounting Standard Board (FASB) Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN No. 45), the Company has no amounts related to the guarantee recorded in its financial statements because the
11
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
guarantee existed prior to and has not been modified since December 31, 2002. The guarantee arose from Ponderays April 12, 2000 amended and restated credit agreement that replaced a previous credit facility which had been used to finance the construction of its newsprint mill. The guarantee could be triggered by Ponderays failure to meet any of its bank covenants, at which time the Company could be liable for its portion of the guarantee. At March 31, 2005, the Companys share of the guarantee is approximately $4.1 million. The debt is collateralized by a deed of trust on Ponderays real property and a mortgage on all of Ponderays other assets.
Income Taxes
At the end of each interim period the Company makes its best estimate regarding the effective tax rate expected to be applicable for the full fiscal year. The rate so determined is used in providing for income taxes on a current year to date basis. Accordingly, the effective tax rates for the three-month and corresponding year to date periods presented in an interim report on Form 10-Q may vary significantly. The effective income tax rate varies from the federal statutory rate because of state income taxes and the non-deductibility of certain expenses.
Seasonality
Newspaper companies tend to follow a distinct and recurring seasonal pattern, with higher advertising revenues in months containing significant events or holidays. Accordingly, the fourth calendar quarter, or the Companys second fiscal quarter, is the Companys strongest revenue quarter of the year. Due to generally poor weather and lack of holidays, the first calendar quarter, or the Companys third fiscal quarter, is the Companys weakest revenue quarter of the year.
NOTE 2: Comprehensive Income
The Companys comprehensive income consisted of the following:
| Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
| 2005 |
2004 |
2005 |
2004 |
|||||||||||||
| (Dollars in thousands) | ||||||||||||||||
Net income |
$ | 2,300 | $ | 64 | $ | 23,146 | $ | 14,358 | ||||||||
Unrealized gain on
hedging activities,
net of tax |
17 | | 17 | 291 | ||||||||||||
Unrealized loss on
newsprint and
interest rate
hedging activities,
reclassified to
earnings, net of
tax |
114 | 472 | 342 | 1,686 | ||||||||||||
Minimum pension
liability
adjustment, net of
tax |
163 | 20 | (2,110 | ) | (359 | ) | ||||||||||
Comprehensive income |
$ | 2,594 | $ | 556 | $ | 21,395 | $ | 15,976 | ||||||||
12
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 3: Joint Operating Agencies
The following tables present the summarized results of the Companys unconsolidated JOAs on a combined basis. The Salt Lake City JOA data has been presented separately because, as of June 30, 2004, it was a significant investee of the Company determined in accordance with Rule 3-09 of Regulation S-X. Beginning in fiscal year 2005, the Denver JOA data is no longer combined with the Charleston JOA data as a result of the Charleston JOA restructuring in May 2004 (see Note 1: Significant Accounting Policies and Other Matters). The fiscal year 2004 data combines the Denver JOA and Charleston JOA data in the column Other Unconsolidated JOAs. The Salt Lake City JOA, Denver JOA and Other Unconsolidated JOA information is presented at 100%, with the other partners share of income from the related JOAs subsequently eliminated. The editorial costs, miscellaneous revenue received outside of the JOA, depreciation, amortization, and other direct costs incurred outside of the JOAs by our consolidated subsidiaries associated with The Salt Lake Tribune, The Denver Post, and, through May 7, 2004, the Charleston Daily Mail, are included in the column Associated Revenues and Expenses. The 20% minority interest associated with The Denver Post Corporation has not been reflected in the tables below.
| Three Months Ended March 31, 2005 |
||||||||||||||||
| Total Income | ||||||||||||||||
| Associated | from | |||||||||||||||
| Salt Lake | Revenues | Unconsolidated | ||||||||||||||
| City JOA |
Denver JOA |
and Expenses |
JOAs |
|||||||||||||
| (Dollars in thousands) | ||||||||||||||||
Income Statement Data: |
||||||||||||||||
Total revenues |
$ | 35,203 | $ | 103,489 | $ | 98 | ||||||||||
Cost of sales |
8,127 | 31,633 | 8,128 | |||||||||||||
Selling, general and administrative |
14,199 | 52,001 | 2,796 | |||||||||||||
Depreciation and amortization |
| 4,500 | 1,047 | |||||||||||||
Other |
2,330 | 99 | (51 | ) | ||||||||||||
Total costs and expenses |
24,656 | 88,233 | 11,920 | |||||||||||||
Net income |
10,547 | 15,256 | (11,822 | ) | ||||||||||||
Partners share of income from
unconsolidated JOAs |
(4,405 | ) | (7,628 | ) | | |||||||||||
Income from unconsolidated JOAs |
$ | 6,142 | $ | 7,628 | $ | (11,822 | ) | $ | 1,948 | |||||||
| Nine Months Ended March 31, 2005 |
||||||||||||||||
| Total Income | ||||||||||||||||
| Associated | from | |||||||||||||||
| Salt Lake | Revenues | Unconsolidated | ||||||||||||||
| City JOA |
Denver JOA |
and Expenses |
JOAs |
|||||||||||||
| (Dollars in thousands) | ||||||||||||||||
Income Statement Data: |
||||||||||||||||
Total revenues |
$ | 109,175 | $ | 323,418 | $ | 345 | ||||||||||
Cost of sales |
24,109 | 100,965 | 25,536 | |||||||||||||
Selling, general and administrative |
40,546 | 151,208 | 7,855 | |||||||||||||
Depreciation and amortization |
| 13,828 | 3,139 | |||||||||||||
Other |
2,496 | 515 | 6 | |||||||||||||
Total costs and expenses |
67,151 | 266,516 | 36,536 | |||||||||||||
Net income |
42,024 | 56,902 | (36,191 | ) | ||||||||||||
Partners share of income from
unconsolidated JOAs |
(17,530 | ) | (28,451 | ) | | |||||||||||
Income from unconsolidated JOAs |
$ | 24,494 | $ | 28,451 | $ | (36,191 | ) | $ | 16,754 | |||||||
13
MEDIANEWS GROUP, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
| Three Months Ended March 31, 2004 |
||||||||||||||||
| Total Income | ||||||||||||||||
| Other | Associated | from | ||||||||||||||
| Salt Lake | Unconsolidated | Revenues | Unconsolidated | |||||||||||||
| City JOA |
JOAs |
and Expenses |
JOAs |
|||||||||||||
| (Dollars in thousands) | ||||||||||||||||
Income Statement Data: |
||||||||||||||||
Total revenues |
$ | 33,413 | $ | 110,608 | $ | 113 | ||||||||||
Cost of sales |
7,712 | 35,535 | 8,132 | |||||||||||||
Selling, general and administrative |
13,353 | 55,459 | ||||||||||||||