Exhibit 99.1
Journal Communications, Inc.
Consolidated Statements of Earnings (unaudited)
(dollars in thousands, except for shares and per-share amounts)
| | 2009 | | | 2008 | |
| | First Quarter | | | Second Quaarter | | | Third Quarter | | | Fourth Quarter | | | Fiscal Year | | | Fiscal Year | |
Continuing Operations: | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | |
Publishing | | $ | 48,124 | | | $ | 49,433 | | | $ | 46,479 | | | $ | 50,160 | | | $ | 194,196 | | | $ | 241,972 | |
Broadcasting | | | 39,215 | | | | 43,742 | | | | 42,453 | | | | 46,081 | | | | 171,491 | | | | 209,914 | |
Printing services | | | 14,295 | | | | 11,240 | | | | 11,086 | | | | 11,628 | | | | 48,249 | | | | 65,201 | |
Coporate eliminations | | | (112 | ) | | | (156 | ) | | | (60 | ) | | | (101 | ) | | | (429 | ) | | | (476 | ) |
Total revenue | | | 101,522 | | | | 104,259 | | | | 99,958 | | | | 107,768 | | | | 413,507 | | | | 516,611 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | |
Publishing | | | 34,816 | | | | 32,060 | | | | 31,604 | | | | 30,176 | | | | 128,656 | | | | 154,413 | |
Broadcasting | | | 23,501 | | | | 21,911 | | | | 25,231 | | | | 22,256 | | | | 92,899 | | | | 104,586 | |
Printing services | | | 12,427 | | | | 9,832 | | | | 9,957 | | | | 9,515 | | | | 41,731 | | | | 54,537 | |
Coporate eliminations | | | (114 | ) | | | (168 | ) | | | (76 | ) | | | (106 | ) | | | (464 | ) | | | (570 | ) |
Total operating costs and expenses | | | 70,630 | | | | 63,635 | | | | 66,716 | | | | 61,841 | | | | 262,822 | | | | 312,966 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Selling and administrative expenses | | | 31,298 | | | | 31,105 | | | | 29,191 | | | | 28,230 | | | | 119,824 | | | | 150,324 | |
Goodwill and broadcast license impairment | | | - | | | | 18,975 | | | | - | | | | 1,158 | | | | 20,133 | | | | 375,086 | |
Total operating costs and expenses and selling and administrative expenses | | | 101,928 | | | | 113,715 | | | | 95,907 | | | | 91,229 | | | | 402,779 | | | | 838,376 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating earnings (loss) | | | (406 | ) | | | (9,456 | ) | | | 4,051 | | | | 16,539 | | | | 10,728 | | | | (321,765 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Other income and expense: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income and dividends | | | - | | | | - | | | | - | | | | 22 | | | | 22 | | | | 2 | |
Interest expense | | | (812 | ) | | | (737 | ) | | | (645 | ) | | | (632 | ) | | | (2,826 | ) | | | (8,166 | ) |
Total other income and expense | | | (812 | ) | | | (737 | ) | | | (645 | ) | | | (610 | ) | | | (2,804 | ) | | | (8,164 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings from continuing operations before income taxes | | | (1,218 | ) | | | (10,193 | ) | | | 3,406 | | | | 15,929 | | | | 7,924 | | | | (329,929 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes | | | (1,479 | ) | | | (5,665 | ) | | | 1,362 | | | | 8,096 | | | | 2,314 | | | | (105,688 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations | | | 261 | | | | (4,528 | ) | | | 2,044 | | | | 7,833 | | | | 5,610 | | | | (224,241 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Discontinued operations | | | (140 | ) | | | (304 | ) | | | (219 | ) | | | (640 | ) | | | (1,303 | ) | | | (162 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Earnings (Loss) | | $ | 121 | | | $ | (4,832 | ) | | $ | 1,825 | | | $ | 7,193 | | | $ | 4,307 | | | $ | (224,403 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares-Class A and B | | | | | | | | | | | | | | | | | | | | | | | | |
common stock: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 50,272,054 | | | | 50,316,845 | | | | 50,499,814 | | | | 50,510,197 | | | | 50,399,727 | | | | 51,917,175 | |
Diluted | | | 50,272,054 | | | | 50,316,845 | | | | 50,499,814 | | | | 50,510,197 | | | | 50,399,727 | | | | 51,917,175 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares-Class C common stock | | | 3,264,000 | | | | 3,264,000 | | | | 3,264,000 | | | | 3,264,000 | | | | 3,264,000 | | | | 3,264,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic - Class A and B common stock: | | | | | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.01 | ) | | $ | (0.10 | ) | | $ | 0.03 | | | $ | 0.13 | | | $ | 0.07 | | | $ | (4.36 | ) |
Discontinued operations | | | - | | | | (0.01 | ) | | | (0.01 | ) | | | (0.01 | ) | | | (0.02 | ) | | | - | |
Net earnings (loss) | | $ | (0.01 | ) | | $ | (0.11 | ) | | $ | 0.02 | | | $ | 0.12 | | | $ | 0.05 | | | $ | (4.36 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Diluted - Class A and B common stock: | | | | | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | (0.01 | ) | | $ | (0.10 | ) | | $ | 0.03 | | | $ | 0.13 | | | $ | 0.07 | | | $ | (4.36 | ) |
Discontinued operations | | | - | | | | (0.01 | ) | | | (0.01 | ) | | | (0.01 | ) | | | (0.02 | ) | | | - | |
Net earnings (loss) | | $ | (0.01 | ) | | $ | (0.11 | ) | | $ | 0.02 | | | $ | 0.12 | | | $ | 0.05 | | | $ | (4.36 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted - Class C common stock: | | | | | | | | | | | | | | | | | | | | | | | | |
Continuing operations | | $ | 0.14 | | | $ | 0.14 | | | $ | 0.17 | | | $ | 0.27 | | | $ | 0.62 | | | $ | 0.57 | |
Discontinued operations | | | - | | | | - | | | | - | | | | (0.01 | ) | | | (0.02 | ) | | | - | |
Net earnings | | $ | 0.14 | | | $ | 0.14 | | | $ | 0.17 | | | $ | 0.26 | | | $ | 0.60 | | | $ | 0.57 | |