Attached files

file filename
8-K - MCCLATCHY 4TH QTR 2010 EARNINGS-COVER - MCCLATCHY COmni8k4q2010earnings-cover.htm


Exhibit 99.1


McCLATCHY REPORTS FOURTH QUARTER 2010 EARNINGS


SACRAMENTO, Calif., Feb. 8, 2011 – The McClatchy Company (NYSE-MNI) today reported net income from continuing operations in the fourth quarter of 2010 of $15.8 million or 18 cents per share compared to income of $32.4 million or 38 cents per share in the 2009 quarter. Adjusted earnings from continuing operations(1) were $33.6 million or 39 cents per share in the fourth quarter of 2010 after excluding the unusual items discussed below, compared to $49.6 million or 59 cents per share reported in the fourth quarter of 2009. Total net income including discontinued operations was $14.9 million or 17 cents per share in the fourth quarter of 2010 compared to net income of $25.8 million or 30 cents per share in the 2009 fourth quarter.

The 2010 results reflect a charge of $21.4 million related to an impairment of land in Miami that was previously under contract to be sold. This charge is based upon a preliminary evaluation of the fair value of the property, which will be completed prior to the filing of the company’s Form 10-K with the U.S. Securities and Exchange Commission (SEC).  Adjustments, if any, from this preliminary evaluation will be reflected in the company’s final consolidated financial statements filed with the SEC. Unusual items affecting the fourth quarter results from continuing operations in each year are discussed below and are included in adjusted earnings from continuing operations.(1)

Revenues in the fourth quarter of 2010 were $369.9 million, down 5.9% from the fourth quarter of 2009. Advertising revenues were $287.4 million, down 6.9% from 2009, and circulation revenues were $69.0 million, down 3.3%. Digital advertising revenues grew 5.1% in the fourth quarter of 2010 and were 17.8% of total advertising revenues compared to 15.8% of total advertising revenues in the fourth quarter of 2009.

Operating cash expenses, excluding severance associated with restructuring plans, declined $4.3 million, or 1.7%, from the 2009 quarter despite significant increases in newsprint prices compared to the fourth quarter of 2009. Operating cash flow, a non-GAAP measure, was $120.9 million in the fourth quarter of 2010, down 13.6%, and largely reflects lower revenues

 
1

 

 and the impact of higher newsprint prices in the quarter (non-GAAP measurements are discussed below).

Full Year Results:

Income from continuing operations for 2010 was $33.2 million or 39 cents per share and was affected by the impact of the unusual items discussed below. Adjusted earnings from continuing operations(1) were $58.0 million or 68 cents per share in 2010. Total net income including discontinued operations was $36.3 million or 43 cents per share, in 2010.
 
Income from continuing operations for 2009 was $60.3 million or 72 cents per share and was affected by the impact of the unusual items discussed below. Adjusted earnings from continuing operations(1) were $60.6 million or 72 cents per share in 2009. Total net income including discontinued operations was $54.1 million or 65 cents per share, in 2009.

Revenues in 2010 were down 6.5% to $1.4 billion compared to $1.5 billion in 2009.  Advertising revenues in 2010 totaled $1.0 billion, down 8.1%, and circulation revenues were $272.8 million, down 2.0%.
 
Operating cash expenses, excluding severance associated with restructuring plans, declined $108.5 million, or 9.9% from 2009. Operating cash flow, a non-GAAP measure, was $382.1 million, up 3.3%.

Other Recent Events:

 
As previously reported, in December 2010 the company received a cash dividend of $24.3 million from its investment in Classified Ventures, LLC, which operates Cars.com and Apartments.com. In addition, the company previously reported that it amended its credit agreement to, among other things, eliminate restrictions on the early retirement of the company’s existing public bonds and repaid its remaining bank term loans in the fourth quarter of 2010.
 
In January 2011 the company announced that it had contributed certain company-owned real estate valued at $49.6 million to its qualified defined benefit pension plan in order to satisfy virtually all of the company’s expected required pension contribution for 2011. On Feb. 1, 2011, the company announced that the agreement to sell 10 acres of land adjacent to The Miami Herald had been terminated. McClatchy previously received approximately $16.5 million in nonrefundable deposits, which it used to repay debt.
 
Management’s Comments:

Commenting on McClatchy’s results, Gary Pruitt, chairman and chief executive officer, said, “Overall, we made good progress in 2010. We held costs down and saw advertising revenue trends improve. As a result, we grew operating cash flow. We also strengthened our financial position by refinancing and reducing debt.
 
“Looking at the fourth quarter of 2010, advertising revenues were down year-over-year by 6.9% compared to declines of 6.4% in the third quarter, 8.2% in the second quarter and 11.2% in the first quarter of the year. The declines in retail and classified advertising were similar to our
 

 
2

 

 third quarter year-over-year declines, but the decline in national advertising revenues accelerated. National advertising is a volatile advertising category, and while it helped our trend earlier in the year, that momentum, unfortunately, did not carry into the fourth quarter.
 
“Our digital advertising revenue grew 5.1% in the fourth quarter and was up 2.4% for all of 2010. In 2010 digital ads represented 18.1% of our total advertising revenue. Our local daily unique visitors continue to grow strongly, up 13.1% in the fourth quarter and 17.3% for all of 2010.

“We focused on controlling costs in 2010. Cash expenses excluding severance costs were down 1.7% in the fourth quarter, despite higher newsprint prices, and were down 9.9% for the year. This hard work, coupled with the improving trends in revenues, resulted in growing cash flows in 2010. Our operating cash flow was up $12.2 million to $382.1 million in 2010. We will work hard to build on this progress.

“Looking to 2011, advertising revenues in January were down 10.0% compared to January 2010, with all major categories down. Both national and retail advertising declined more than in the fourth quarter, while classified advertising was down 7.2%, about equal to December’s rate of decline.

“In response to this year’s weak start, we have increased our ad sales efforts companywide and have initiated expense cuts at those newspapers that have seen the more significant ad revenue declines in December and January. We are determined to improve advertising revenue trends and control costs as we move through the year. We will continue to pay down debt and improve our financial condition at every opportunity.”

Pat Talamantes, McClatchy’s chief financial officer, said, “We completed the year with debt outstanding of $1.775 billion, down more than $174 million from the end of 2009. We paid off our bank term loans 18 months early and only our bonds remained outstanding at year end. We also ended the year with nearly $17 million of cash on our balance sheet. We retain a valuable parcel of 10 acres in an attractive area in Miami and believe we will have numerous options to monetize this asset. We are quite comfortable with our debt maturity schedule, which has only $18 million of bonds maturing in mid-2011 and then none until 2014.  We will continue to improve our balance sheet by repaying debt with our free cash flow.

“Based on our trailing 12 months of cash flow, our leverage ratio, as defined under our credit agreement, was 4.6 times cash flow at the end of the fourth quarter compared to 5.3 times at the end of 2009. Our interest coverage ratio was 2.4 times. Both of these ratios are well within the covenant requirements under our current credit agreement of a leverage ratio of less than 6.75 times and an interest coverage ratio of greater than 1.5 times.”

(1) Adjusted Earnings From Continuing Operations and EPS:

Earnings in the fourth quarters and the full years of 2010 and 2009 included the impact of several unusual events, including:

 
3

 


·  
The company recorded a pre-tax loss of $10.7 million related to its debt refinancing and debt repayments in the first quarter of 2010 and the amendment to its credit agreement in the fourth quarter of 2010.
·  
Compensation in 2010 and 2009 included pre-tax severance charges incurred in connection with the restructuring plans.
·  
On May 21, 2009, the company launched a private debt exchange offer for all of its outstanding debt securities for a combination of cash and new debt securities. The offer closed on June 25, 2009, and the company exchanged $3.4 million in cash and $24.2 million of newly issued senior notes for $102.8 million of debt securities. All but $375,000 of those senior notes were retired in the company’s February 2010 debt refinancing.
·  
During 2010 and 2009, the company recorded accelerated depreciation on production equipment associated with the outsourcing of printing at various newspapers.
·  
In the fourth quarter of 2010 and 2009 the company recorded impairments on land in Miami, Florida that was previously under contract to be sold and impairments from Classified Ventures for a real-estate business.
·  
In 2009 the company refined its estimate of its projected effective annual tax rate and applied the revised rate to the unusual items resulting in a significant adjustment in the fourth quarter of 2009.
·  
Both 2010 and 2009 included net benefits for certain discrete tax items, and the reversal of interest on income taxes related to certain of those discrete tax items.

The impact of these items on the 2010 and 2009 results are summarized below:

   
Three Months Ended
   
Year Ended
 
(Dollars in thousands, except per share amounts)
 
December 26,
2010
   
December 27,
2009
   
December 26,
2010
   
December 27,
2009
 
Income from continuing operations
  $ 15,789     $ 32,384     $ 33,190     $ 60,264  
Unusual items, net of tax:
                               
   Gain (loss) on extinguishment of debt
    1,979       20       6,713       (27,780 )
   Restructuring related charges
    1,881       1,596       6,086       15,672  
   Impairment related charges
    15,331       17,834       15,331       17,834  
   Accelerated depreciation on equipment
    1,583       -       3,676       5,794  
   Reversal of interest on tax settlements
    (205 )     (3,839 )     (657 )     (3,839 )
   Impact of revised projected annual tax rate
    -       6,442       -       -  
   Other
    -       4       61       (271 )
Certain discrete tax items
    (2,787 )     (4,797 )     (6,408 )     (7,061 )
Adjusted income from continuing operations
  $ 33,571     $ 49,644     $ 57,992     $ 60,613  
Diluted earnings per share:
                               
Income from continuing operations
  $ 0.18     $ 0.38     $ 0.39     $ 0.72  
Adjusted income from continuing operations
  $ 0.39     $ 0.59     $ 0.68     $ 0.72  


 
4

 

Non-GAAP Financial Measures:

In addition to the results reported in accordance with accounting principles generally accepted in the United States (“GAAP”) included in this press release the company has provided information regarding operating income, non-operating expenses and income, income taxes, net income and diluted earnings per share (EPS) excluding certain special or unusual items described in the table above. In addition the company has presented operating cash flows (defined as operating income plus depreciation and amortization, and restructuring related charges) along with operating cash flow margins (operating cash flow divided by net revenues) that are reconciled to GAAP measures in an attached schedule. Management believes these non-GAAP measures, when read in conjunction with the company’s GAAP financials, provide useful information to investors by offering:

·  
the ability to make more meaningful period-to-period comparisons of the company’s on-going operating results;
·  
the ability to better identify trends in the company’s underlying business;
·  
a better understanding of how management plans and measures the company’s underlying business; and
·  
An easier way to compare the company’s most recent operating results against investor and analyst financial models.

Operating income, non-operating expenses and income, income taxes, net income and diluted earnings per share excluding certain special or unusual items should not be considered a substitute or an alternative to these computations calculated in accordance with and required by GAAP. Nor are operating cash flow and operating cash flow margins to be considered replacements for cash provided by operating activities as shown in the company’s statement of cash flows.

The company’s statistical report, which summarizes revenue performance for the 2010 fourth fiscal quarter and fiscal year 2010, follows.

At noon Eastern time today, McClatchy will review its results in a conference call (877-278-1205 pass code 40320329) and webcast (www.mcclatchy.com).  The webcast will be archived at McClatchy’s website.

About McClatchy
 
 
The McClatchy Company is the third largest newspaper company in the United States, publishing 30 daily newspapers, 43 non-dailies, and direct marketing and direct mail operations. McClatchy also operates leading local websites in each of its markets which extend its audience reach. The websites offer users comprehensive news and information, advertising, e-commerce and other services. Together with its newspapers and direct marketing products, these interactive operations make McClatchy the leading local media company in each of its premium high growth markets. McClatchy-owned newspapers include The Miami Herald, The Sacramento Bee, the Fort Worth Star-Telegram, The Kansas City Star, The Charlotte Observer and The News & Observer (Raleigh).
 

 
5

 

 
McClatchy also owns a portfolio of premium digital assets, including 14.4% of CareerBuilder, the nation's largest online job site, 25.6% of Classified Ventures, a newspaper industry partnership that offers two of the nation's premier classified websites: the auto website Cars.com and the rental site Apartments.com and 33.3% of HomeFinder, which operates the real estate website HomeFinder.com. McClatchy is listed on the New York Stock Exchange under the symbol MNI.
 
Additional Information:
 
Statements in this press release regarding future financial and operating results, including revenues, anticipated savings from cost reduction efforts, cash flows, debt levels, as well as future opportunities for the company and any other statements about management’s future expectations, beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words “believes,” “plans,” “anticipates,” “expects,” “estimates” and similar expressions) should also be considered to be forward-looking statements. There are a number of important risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: the duration and depth of the economic recession; McClatchy may not generate cash from operations, or otherwise, necessary to reduce debt or meet debt covenants as expected; McClatchy may not consummate contemplated transactions to enable debt reduction on anticipated terms or at all; McClatchy may not achieve its expense reduction targets or may do harm to its operations in attempting to achieve such targets; McClatchy’s operations have been, and will likely continue to be, adversely affected by competition, including competition from internet publishing and advertising platforms; increases in the cost of newsprint; bankruptcies or financial strain of its major advertising customers; litigation or any potential litigation; geo-political uncertainties including the risk of war; changes in printing and distribution costs from anticipated levels; changes in interest rates; changes in pension assets and liabilities; changes in factors that impact pension contribution requirements, including, without limitation, the value of the company-owned real property that McClatchy has contributed to its pension plan; increased consolidation among major retailers in our markets or other events depressing the level of advertising; our inability to negotiate and obtain favorable terms under collective bargaining agreements with unions; competitive action by other companies; decreased circulation and diminished revenues from retail, classified and national advertising; and other factors, many of which are beyond our control; as well as the other risks detailed from time to time in the company’s publicly filed documents, including the company’s Annual Report on Form 10-K for the year ended Dec. 27, 2009, filed with the U.S. Securities and Exchange Commission. McClatchy disclaims any intention and assumes no obligation to update the forward-looking information contained in this release.
 
#########


 
6

 
 
 ***The McClatchy Company***  
CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
 
(In thousands, except per share amounts)
 
                         
   
Three Months Ended
   
Year Ended
 
   
December 26,
   
December 27,
   
December 26,
   
December 27,
 
   
2010
   
2009
   
2010
   
2009
 
REVENUES - NET:
                       
   Advertising
  $ 287,369     $ 308,659     $ 1,049,964     $ 1,143,129  
   Circulation
    69,041       71,396       272,776       278,256  
   Other
    13,517       13,179       52,492       50,199  
      369,927       393,234       1,375,232       1,471,584  
OPERATING EXPENSES:
                               
   Compensation
    125,035       128,758       519,179       582,241  
   Newsprint and supplements
    38,717       33,981       136,642       167,164  
   Depreciation and amortization
    33,031       32,204       133,404       142,889  
   Other operating expenses
    88,288       94,072       347,124       380,778  
      285,071       289,015       1,136,349       1,273,072  
                                 
OPERATING INCOME
    84,856       104,219       238,883       198,512  
                                 
NON-OPERATING (EXPENSES) INCOME:
                               
   Interest expense
    (43,393 )     (24,501 )     (177,641 )     (127,276 )
   Interest income
    30       1       550       47  
   Equity gain (losses) in unconsolidated companies, net
    3,599       (1,511 )     11,752       2,338  
   (Loss) gain on extinguishment of debt
    (3,142 )     (32 )     (10,661 )     44,117  
   Write-down of investments and land
    (24,297 )     (28,322 )     (24,297 )     (28,322 )
   Other - net
    119       309       265       (5 )
      (67,084 )     (54,056 )     (200,032 )     (109,101 )
INCOME  FROM CONTINUING OPERATIONS
                               
   BEFORE INCOME TAX PROVISION
    17,772       50,163       38,851       89,411  
                                 
INCOME TAX PROVISION
    1,983       17,779       5,661       29,147  
                                 
INCOME  FROM CONTINUING OPERATIONS
    15,789       32,384       33,190       60,264  
INCOME (LOSS) FROM DISCONTINUED OPERATIONS -
                         
   NET OF INCOME TAXES
    (917 )     (6,555 )     3,083       (6,174 )
NET INCOME
  $ 14,872     $ 25,829     $ 36,273     $ 54,090  
NET INCOME (LOSS) PER COMMON SHARE:
                               
   Basic:
                               
     Income  from continuing operations
  $ 0.19     $ 0.38     $ 0.39     $ 0.72  
     (Loss) income from discontinued operations
  $ (0.01 )   $ (0.08 )   $ 0.04     $ (0.07 )
     Net income per share
  $ 0.18     $ 0.30     $ 0.43     $ 0.65  
   Diluted:
                               
     Income from continuing operations
  $ 0.18     $ 0.38     $ 0.39     $ 0.72  
     (Loss) income from discontinued operations
  $ (0.01 )   $ (0.08 )   $ 0.04     $ (0.07 )
     Net income per share
  $ 0.17     $ 0.30     $ 0.43     $ 0.65  
WEIGHTED AVERAGE NUMBER OF COMMON SHARES:
                         
   Basic
    84,957       84,446       84,760       83,785  
   Diluted
    85,774       84,740       85,539       83,810  
 
 
7

 
 
***The McClatchy Company***
 
Consolidated Statistical Report
 
(In thousands, except for preprints)
 
                                                       
   
Quarter 4
 
   
Combined
   
Print Only
   
Digital Only
 
                                                       
                                                       
Revenues - Net:
 
2010
   
2009
   
% Change
   
2010
   
2009
   
% Change
   
2010
   
2009
   
% Change
 
                                                       
Advertising
                                                     
Retail
  $ 158,960     $ 173,560       -8.4 %   $ 137,194     $ 153,399       -10.6 %   $ 21,766     $ 20,161       8.0 %
National
    26,000       30,460       -14.6 %     19,752       23,410       -15.6 %     6,248       7,050       -11.4 %
Classified Total
    65,492       70,148       -6.6 %     42,399       48,718       -13.0 %     23,093       21,430       7.8 %
Automotive
    20,642       21,115       -2.2 %     11,425       13,411       -14.8 %     9,217       7,704       19.6 %
Real Estate
    12,210       15,024       -18.7 %     8,520       11,286       -24.5 %     3,690       3,738       -1.3 %
Employment
    12,747       12,516       1.8 %     6,173       5,968       3.4 %     6,575       6,549       0.4 %
Other
    19,893       21,492       -7.4 %     16,282       18,053       -9.8 %     3,611       3,440       5.0 %
Direct Marketing
    36,663       34,009       7.8 %     36,663       34,009       7.8 %                        
Other Advertising
    254       482       -47.3 %     254       482       -47.3 %                        
Total Advertising
  $ 287,369     $ 308,659       -6.9 %   $ 236,262     $ 260,018       -9.1 %   $ 51,107     $ 48,641       5.1 %
                                                                         
Circulation
    69,041       71,396       -3.3 %                                                
Other
    13,517       13,179       2.6 %                                                
Total Revenues
  $ 369,927     $ 393,234       -5.9 %                                                
                                                                         
Advertising Revenues by Market:
California
  $ 49,778     $ 54,970       -9.4 %   $ 41,400     $ 46,606       -11.2 %   $ 8,378     $ 8,365       0.2 %
Florida
    44,911       49,404       -9.1 %     37,564       42,139       -10.9 %     7,347       7,266       1.1 %
Texas
    31,806       34,490       -7.8 %     26,348       29,230       -9.9 %     5,458       5,260       3.8 %
Southeast
    81,885       87,503       -6.4 %     66,849       73,753       -9.4 %     15,036       13,750       9.4 %
Midwest
    47,970       49,947       -4.0 %     38,881       41,338       -5.9 %     9,090       8,609       5.6 %
Northwest
    31,003       32,323       -4.1 %     25,220       26,952       -6.4 %     5,782       5,369       7.7 %
Other
    16       22       -27.3 %     0       0       0.0 %     16       22       -27.3 %
Total Advertising
  $ 287,369     $ 308,659       -6.9 %   $ 236,262     $ 260,018       -9.1 %   $ 51,107     $ 48,641       5.1 %
                                                                         
Advertising Statistics for Dailies:
Full Run ROP Linage
                            5,202.9       5,439.5       -4.3 %                        
                                                                         
Millions of Preprints Distributed
                      1,603.4       1,642.8       -2.4 %                        
                                                                         
Average Paid Circulation:*
Daily
                            2,146.5       2,246.9       -4.5 %                        
Sunday
                            2,760.6       2,881.7       -4.2 %                        
                                                                         
Columns may not add due to rounding
                                                                 
                                                                         
* Reflects average paid circulation based upon number of days in period. Does not reflect ABC reported figures.
 

 
8

 



***The McClatchy Company***
 
Consolidated Statistical Report
 
(In thousands, except for preprints)
 
                                                       
   
December Year-to-Date
 
   
Combined
   
Print Only
   
Digital Only
 
                                                       
Revenues - Net:
 
2010
   
2009
   
% Change
   
2010
   
2009
   
% Change
   
2010
   
2009
   
% Change
 
Advertising
                                                     
Retail
  $ 550,993     $ 610,280       -9.7 %   $ 476,153     $ 539,628       -11.8 %   $ 74,840     $ 70,652       5.9 %
National
    97,068       106,251       -8.6 %     74,311       83,361       -10.9 %     22,756       22,890       -0.6 %
Classified Total
    279,822       307,497       -9.0 %     187,517       215,551       -13.0 %     92,306       91,946       0.4 %
Automotive
    83,221       90,667       -8.2 %     50,296       58,721       -14.3 %     32,925       31,946       3.1 %
Real Estate
    55,468       70,655       -21.5 %     40,793       53,946       -24.4 %     14,675       16,709       -12.2 %
Employment
    56,032       58,963       -5.0 %     26,341       29,403       -10.4 %     29,691       29,561       0.4 %
Other
    85,101       87,212       -2.4 %     70,086       73,482       -4.6 %     15,015       13,730       9.4 %
Direct Marketing
    120,829       117,292       3.0 %     120,829       117,292       3.0 %                        
Other Advertising
    1,252       1,809       -30.8 %     1,252       1,809       -30.8 %                        
Total Advertising
  $ 1,049,964     $ 1,143,129       -8.1 %   $ 860,062     $ 957,641       -10.2 %   $ 189,902     $ 185,488       2.4 %
                                                                         
Circulation
    272,776       278,256       -2.0 %                                                
Other
    52,492       50,199       4.6 %                                                
Total Revenues
  $ 1,375,232     $ 1,471,584       -6.5 %                                                
                                                                         
Advertising Revenues by Market:
California
  $ 186,765     $ 206,693       -9.6 %   $ 155,068     $ 174,762       -11.3 %   $ 31,698     $ 31,931       -0.7 %
Florida
    152,098       169,568       -10.3 %     125,637       141,813       -11.4 %     26,460       27,755       -4.7 %
Texas
    118,235       128,040       -7.7 %     97,861       108,503       -9.8 %     20,374       19,537       4.3 %
Southeast
    302,482       327,627       -7.7 %     246,568       273,583       -9.9 %     55,914       54,044       3.5 %
Midwest
    175,231       185,523       -5.5 %     141,482       154,225       -8.3 %     33,749       31,298       7.8 %
Northwest
    115,085       125,578       -8.4 %     93,446       104,755       -10.8 %     21,639       20,823       3.9 %
Other
    68       100       -32.0 %     0       0       0.0 %     68       100       -32.0 %
Total Advertising
  $ 1,049,964     $ 1,143,129       -8.1 %   $ 860,062     $ 957,641       -10.2 %   $ 189,902     $ 185,488       2.4 %
                                                                         
Advertising Statistics for Dailies:
Full Run ROP Linage
                            20,196.7       21,370.3       -5.5 %                        
                                                                         
Millions of Preprints Distributed
                            5,379.5       5,621.0       -4.3 %                        
                                                                         
Average Paid Circulation:*
Daily
                            2,140.1       2,298.6       -6.9 %                        
Sunday
                            2,761.2       2,946.4       -6.3 %                        
                                                                         
Columns may not add due to rounding
                                                                 
                                                                         
* Reflects average paid circulation based upon number of days in period. Does not reflect ABC reported figures.
 

 
9

 


***The McClatchy Company***
 
Reconciliation of GAAP Measures to Non-GAAP Amounts
 
(in thousands, except per share amounts)
 
                         
Reconciliation of Operating Income to Operating Cash Flows
 
                         
   
Three Months Ended
   
Year Ended
 
   
Dec 26,
   
Dec 27,
   
Dec 26,
   
Dec 27,
 
   
2010
   
2009
   
2010
   
2009
 
REVENUES - NET:
                       
   Advertising
  $ 287,369     $ 308,659     $ 1,049,964     $ 1,143,129  
   Circulation
    69,041       71,396       272,776       278,256  
   Other
    13,517       13,179       52,492       50,199  
      369,927       393,234       1,375,232       1,471,584  
OPERATING EXPENSES:
                               
   Compensation excluding restructuring charges      121,990       125,278       509,326       553,666  
   Newsprint and supplements
    38,717       33,981       136,642       167,164  
   Other operating expenses
    88,288       94,072       347,124       380,778  
   Cash operating expenses excluding
                               
     restructuring charges
    248,995       253,331       993,092       1,101,608  
   Restructuring related compensation
    3,045       3,480       9,853       28,575  
   Depreciation and amortization
    33,031       32,204       133,404       142,889  
   Total operating expenses
    285,071       289,015       1,136,349       1,273,072  
OPERATING INCOME
    84,856       104,219       238,883       198,512  
Add back:
                               
   Depreciation and amortization
    33,031       32,204       133,404       142,889  
   Restructuring related compensation charges     3,045       3,480       9,853       28,575  
OPERATING CASH FLOW
  $ 120,932     $ 139,903     $ 382,140     $ 369,976  
                                 
OPERATING CASH FLOW MARGIN
    32.7 %     35.6 %     27.8 %     25.1 %
                                 
Reconciliation of Net Income to Adjusted Net Income
 
                                 
Net income from continuing operations
  $ 15,789     $ 32,384     $ 33,190     $ 60,264  
                                 
Add back certain items, net of tax:
                               
   Loss (gain) on extinguishment of debt
    1,979       20       6,713       (27,780 )
   Restructuring related charges
    1,881       1,596       6,086       15,672  
   Impairment related charges
    15,331       17,834       15,331       17,834  
   Accelerated depreciation on equipment
    1,583       -       3,676       5,794  
   Other
    -       4       61       (271 )
   Reversal of interest on tax items
    (205 )     (3,839 )     (657 )     (3,839 )
Impact of revised projected annual tax rate
    -       6,442       -       -  
Certain discrete tax items
    (2,787 )     (4,797 )     (6,408 )     (7,061 )
Adjusted income from continuing operations
  $ 33,571     $ 49,644     $ 57,992     $ 60,613  
                                 
Diluted earnings per share:
                               
Income from continuing operations
  $ 0.18     $ 0.38     $ 0.39     $ 0.72  
Adjusted income from continuing operations
  $ 0.39     $ 0.59     $ 0.68     $ 0.72  
 
10