|
| |
| FOR IMMEDIATE RELEASE | Monday, February 27, 2017 |
TEGNA Inc. Reports Record 2016 Fourth Quarter and Full Year Results
Highlights for the fourth quarter include the following:
| |
| • | GAAP earnings per diluted share from continuing operations of $0.61. Non-GAAP earnings per diluted share from continuing operations of $0.74, a 40 percent increase compared to the fourth quarter of 2015 |
| |
| • | Total company revenues were 10 percent higher driven by strong Media Segment results |
| |
| • | Media Segment revenues were 14 percent higher and reached a record $529 million; adjusted for three fewer days in the fourth quarter this year, grew 17 percent year-over-year, reflecting substantial increases in political advertising and retransmission revenues |
| |
| • | Net income from continuing operations was $133 million; Adjusted EBITDA totaled $350 million, a 15 percent increase year-over-year |
| |
| • | Net cash flow from operating activities totaled $229 million; free cash flow was $202 million |
Highlights for the full year include the following:
| |
| • | GAAP earnings per diluted share from continuing operations of $2.02 compared to $1.56 per diluted share last year. Non-GAAP earnings per diluted share from continuing operations of $2.33, an increase of 62 percent year-over-year |
| |
| • | Total company revenues were up 10 percent driven by record Media Segment results |
| |
| • | Media Segment revenues of $1.9 billion were 15 percent higher reflecting strong political advertising and advertising related to the Summer Olympics as well as a substantial increase in retransmission revenue |
| |
| • | Net income from continuing operations was $444 million; Adjusted EBITDA totaled $1.2 billion, a 17 percent increase year-over-year |
| |
| • | Net cash flow from operating activities totaled $683 million; free cash flow was $589 million |
| |
| • | Announced the intention to spin-off Cars.com, which is anticipated to occur in the first half of 2017, and commenced a strategic review of CareerBuilder |
McLEAN, VA - TEGNA Inc. (NYSE: TGNA) today reported GAAP earnings per diluted share from continuing operations of $0.61 for the fourth quarter of 2016. Non-GAAP earnings per diluted share were $0.74, a 39.6 percent increase compared to the fourth quarter of 2015.
Gracia Martore, president and chief executive officer, said, “2016 was a record year for TEGNA, capped by a strong fourth quarter despite a highly unusual presidential election season. Non-GAAP earnings per share were 40 percent higher than the fourth quarter of 2015 and increased 62 percent year-over-year. Total company revenues for both the quarter and the year were up 10 percent, boosted by record results across TEGNA Media. Higher retransmission revenues and political spending helped Media revenues grow 14 percent in the fourth quarter and reach a record level. While political spending on the presidential race was lower than predicted, TEGNA Media’s strong geographic footprint and increased non-presidential spending enabled the company to capture a large share of the overall broadcast political spend. Across TEGNA Digital, total revenues at Cars.com increased nearly five percent in the quarter thanks to the acquisition of DealerRater and an increase in display advertising revenues. CareerBuilder's revenue growth in the quarter were the best results of the year as the company continued its integration of two recent acquisitions, Aurico and Workterra. CareerBuilder also saw positive results in its resume database, employer services products and human capital software solutions.”
Martore continued, “We continue to make progress toward our planned spin-off of Cars.com and strategic review of CareerBuilder as we move ahead on evaluating strategic alternatives for the businesses. In every decision we make, we are driving the company forward and maximizing return for our investors. Our businesses remain strong and are well positioned for growth in 2017.”
FOURTH QUARTER
CONTINUING OPERATIONS
The following table summarizes the year-over-year changes in continuing operations for both GAAP and non-GAAP measures (in thousands).
|
| | | | | | | | | | | | | | | |
| | GAAP | | Non-GAAP |
| | Fourth Quarter Ended Dec. 31, 2016 | | Fourth Quarter Ended Dec. 31, 2015 | | Fourth Quarter Ended Dec. 31, 2016 | | Fourth Quarter Ended Dec. 31, 2015 |
| | | | | | | | |
| Operating revenue | $ | 887,416 |
| | $ | 805,264 |
| | $ | 887,416 |
| | $ | 805,264 |
|
| Operating expense | 607,627 |
| | 478,369 |
| | 588,928 |
| | 549,260 |
|
| Operating income | $ | 279,789 |
| | $ | 326,895 |
| | $ | 298,488 |
| | $ | 256,004 |
|
| | | | | | | | |
| Net income from continuing operations attributable to TEGNA | $ | 133,119 |
| | $ | 155,942 |
| | $ | 160,394 |
| | $ | 119,334 |
|
| | | | | | | | |
| See Table 3 for reconciliations between non-GAAP measures and the most directly comparable GAAP reported numbers. |
Total company revenues increased 10.2 percent in the fourth quarter of 2016 compared to the fourth quarter of 2015 driven by revenue growth in both the Media Segment and Digital Segment.
On a non-GAAP basis, operating expenses were up 7.2 percent primarily due to higher Media Segment expenses. Corporate expenses in the fourth quarter of 2016 totaled $15.9 million. Excluding special items, corporate expenses were $14.3 million (see Table 4).
Reported operating income declined 14.4 percent compared to the fourth quarter in 2015 while on a non-GAAP basis, operating income was 16.6 percent higher. Net income from continuing operations attributable to TEGNA was 14.6 percent lower compared to the fourth quarter of 2015. On a non-
GAAP basis, net income from continuing operations attributable to TEGNA was up 34.4 percent. Adjusted EBITDA (a non-GAAP measure detailed in Table 4) totaled $349.8 million, an increase of 15.0 percent compared to the fourth quarter in 2015. The Adjusted EBITDA margin in the quarter equaled 39.4 percent, 1.6 percentage points higher than the same quarter last year.
Special items in the fourth quarter of 2016 unfavorably impacted GAAP results by $0.13 per share due primarily to non-cash impairments, facility consolidation, severance and other expenses primarily related to the potential spin-off of Cars.com and strategic review of CareerBuilder (refer to Table 3 for a reconciliation of results on a GAAP and non-GAAP basis).
FOURTH QUARTER
TEGNA MEDIA
In the fourth quarter of 2015, we changed our financial reporting cycle to a calendar year-end, which resulted in our fourth quarter of 2016 having three fewer days than the same quarter in 2015. The extra days in the fourth quarter of 2015 contributed approximately $11 million to Media Segment revenues.
The following table summarizes the year-over-year changes in select Media Segment revenue categories (in thousands).
|
| | | | | | | | | | |
| | Fourth Quarter Ended | | |
| | Dec. 31, 2016 | | Dec. 31, 2015 | | Percentage Change |
| Core (Local & National) (a) | $ | 254,088 |
| | $ | 296,325 |
| | (14.3 | %) |
| Political (a) | 90,758 |
| | 10,525 |
| | **** |
|
| Retransmission (b) | 145,441 |
| | 119,944 |
| | 21.3 | % |
| Online (a) | 33,298 |
| | 31,080 |
| | 7.1 | % |
| Other | 5,532 |
| | 4,359 |
| | 26.9 | % |
| Total | $ | 529,117 |
| | $ | 462,233 |
| | 14.5 | % |
| | | | | | |
| (a) Amounts in 2015 have not been reduced for the three fewer days in 2016. |
| (b) Reverse compensation to networks is included as part of programming costs. |
Media Segment revenues reached a record $529.1 million in the quarter, a 14.5 percent increase compared to the fourth quarter in 2015. Excluding the extra days in the fourth quarter last year, Media Segment revenues would have been up 17.3 percent. The growth was driven by an $80.2 million increase in political advertising and a $25.5 million increase in retransmission revenues. These increases were partially offset by a decline in core advertising due to the displacement effect of political advertising in the quarter. Excluding the extra days in the fourth quarter last year, core advertising revenues would have been approximately 11.0 percent lower reflecting, in part, political displacement.
Media Segment operating expenses were $292.6 million compared to $261.6 million in the fourth quarter of 2015. The increase was due primarily to higher programming fees and continued investment in growth initiatives. Operating income was $236.5 million, an increase of 17.9 percent compared to $200.7 million in the fourth quarter in 2015. On a non-GAAP basis, operating income in the quarter was 17.6 percent higher and totaled $243.7 million. Adjusted EBITDA was $261.2 million, an increase of 16.4 percent resulting in an Adjusted EBITDA margin of 49.4 percent in the quarter.
Based on current trends, we expect Media Segment revenue in the first quarter of 2017 to be flat to slightly above the first quarter of 2016. The year-over-year comparison will be unfavorably impacted by substantially lower political advertising revenue ($16 million in the first quarter of 2016) and the move of the Super Bowl to our 3 small FOX stations in 2017 from our 11 CBS stations in 2016. Excluding the unfavorable impact of the Super Bowl shift (approximately $9 million) and lower politically-related advertising, the percentage increase in Media Segment revenues is expected to be up in the mid-single digits in the first quarter of 2017 compared to the first quarter of 2016.
FOURTH QUARTER
TEGNA DIGITAL
Digital Segment revenues rose 4.5 percent in the fourth quarter reflecting $7.4 million in revenue growth at Cars.com and a $10.1 million revenue increase at CareerBuilder offset, in part, by the impact of the sale of the PointRoll business in November 2015.
Total revenues at Cars.com were 4.8 percent higher in the fourth quarter. Cars.com revenues sold directly by the company were up 7.5 percent driven by the acquisition of DealerRater and an increase in display advertising revenues and higher lead spending by auto manufacturers. Wholesale revenues (fees paid by newspaper affiliates) were 2.5 percent lower in the quarter compared to the fourth quarter in 2015.
CareerBuilder revenues grew 5.9 percent (6.9 percent on a constant currency basis) in the fourth quarter, a significant sequential improvement from the growth rate in the third quarter and the best quarterly revenue growth of the year. CareerBuilder results reflect continued growth in its resume database and employer services products and human capital software solutions as well as the acquisitions of Aurico and Workterra. Partially offsetting these increases was a decline in job site advertising.
Digital Segment operating expenses totaled $299.1 million, an increase of 3.5 percent. The increase reflects primarily the acquisitions of Aurico and Workterra and higher cost of sales in support of revenue growth at CareerBuilder, partially offset by the impact of the disposition of PointRoll. Digital Segment operating expenses on a non-GAAP basis were 4.2 percent higher compared to the fourth quarter in 2015.
Digital Segment operating income was $59.2 million. Excluding special items, non-GAAP operating income was $69.0 million, an increase of 5.6 percent compared to the fourth quarter in 2015. Adjusted EBITDA totaled $102.7 million resulting in an Adjusted EBITDA margin of 28.7 percent.
FOURTH QUARTER
NON-OPERATING AND CASH FLOW ITEMS
Interest expense totaled $56.6 million in the quarter, a decline of $10.2 million from $66.8 million in the fourth quarter of 2015, due to lower average debt outstanding and a lower average interest rate. On November 1, 2016, we opportunistically redeemed at par the remaining $70 million of 7.125 percent notes outstanding that were to mature in September 2018 generating a total net reduction of interest expense of approximately $5 million through the original maturity.
Other non-operating expense was $9.2 million, an increase of $3.0 million from the fourth quarter of 2015 reflecting primarily expenses associated with the anticipated spin-off of Cars.com and strategic review of CareerBuilder. Other non-operating income on a non-GAAP basis in the fourth quarter of 2016 was $1.9 million compared to $2.6 million in the fourth quarter of 2015.
Cash flow from operating activities for the fourth quarter of 2016 was $228.7 million. Free cash flow (a non-GAAP measure - Refer to Table 5) totaled $202.4 million for the quarter. Long-term debt outstanding was $4.0 billion and total cash was $76.9 million at the end of the quarter. During the quarter, we repurchased 497,621 shares of our outstanding stock for $11.0 million. Dividends paid in the quarter totaled $30.0 million. The effective tax rate in the quarter was 34.2 percent on a GAAP basis. On a non-GAAP basis, the effective tax rate was 30.7 percent reflecting the benefit of various tax planning initiatives and the tax benefit of restricted stock units which vested in the quarter.
FULL YEAR 2016
CONTINUING OPERATIONS
Total operating revenues for the full year were $3.34 billion, an increase of 9.5 percent compared to 2015 reflecting revenue increases in the Media Segment and the Digital Segment. Media Segment revenues increased 14.9 percent compared to 2015 to a record $1.9 billion driven by a $133.4 million increase in political spending, advertising related to the Summer Olympics of $55.9 million and a 29.7 percent increase in retransmission revenue. Adjusting for the change to a calendar fiscal year, Media Segment revenues were up approximately 16 percent. Digital Segment revenues were 2.8 percent higher reflecting revenue growth of 6.1 percent at Cars.com and 2.3 percent at CareerBuilder.
Operating expenses totaled $2.37 billion, an increase of 10.8 percent compared to 2015, reflecting higher expenses in the Media Segment and the Digital Segment and the gain on sale of the corporate headquarters in 2015 and offset partially by the absence of unallocated costs that impacted results in 2015. On a non-GAAP basis, operating expenses were up 5.0 percent to $2.31 billion primarily due to higher programming fees, expenses associated with revenue growth in the year and continued investment in growth initiatives at our Media Segment. Operating income totaled $972.1 million compared to $913.2 million in 2015. On a non-GAAP basis, operating income was 21.3 percent higher and totaled $1.03 billion while net income from continuing operations attributable to TEGNA was 54.7 percent higher.
Adjusted EBITDA was $1.23 billion in 2016 compared to $1.05 billion in 2015, an increase of 17.1 percent. The Adjusted EBITDA margin in 2016 was 36.9 percent, an increase of 2.3 percentage points from 34.6 percent in 2015.
* * * *
As previously announced, the company will hold an earnings conference call at 10:00 a.m. E.T. today. The call can be accessed via a live webcast through the company's Investors website, investors.TEGNA.com, or listen-only conference lines. U.S. callers should dial 1-888-282-4591 and international callers should dial 1-719-325-2455 at least 10 minutes prior to the scheduled start of the call. The confirmation code for the conference call is 1551080. A replay of the conference call will be available under “Investor Relations” at www.TEGNA.com from Monday, February 27 at 2 p.m. (ET) to Monday, March 13 at 2 p.m. (ET). To access the replay, dial 888-203-1112 or 719-457-0820. The confirmation code for the replay is 1551080. Materials related to the call will be available through the Investor Relations section of the company's website Monday morning.
TEGNA Inc. (NYSE: TGNA) is comprised of a dynamic portfolio of media and digital businesses that provide content that matters and brands that deliver. TEGNA offers highly relevant, useful and smart content, when and how people need it, to make the best decisions possible. TEGNA Media includes 46 television stations (including those serviced by TEGNA) and is the largest independent station group of major network affiliates in the top 25 markets, reaching approximately one-third of all
television households nationwide. TEGNA Digital is comprised of Cars.com, a leading online destination for automotive consumers, CareerBuilder, a global leader in human capital solutions, and G/O Digital, a customized local digital marketing company. For more information, visit www.tegna.com.
Certain statements in this press release may be forward looking in nature or “forward looking statements” as defined in the Private Securities Litigation Reform Act of 1995. The forward looking statements contained in this press release are subject to a number of risks, trends and uncertainties that could cause actual performance to differ materially from these forward looking statements. A number of those risks, trends and uncertainties are discussed in the company's SEC reports, including the company's annual report on Form 10-K and quarterly reports on Form 10-Q. Any forward looking statements in this press release should be evaluated in light of these important risk factors.
TEGNA is not responsible for updating the information contained in this press release beyond the published date, or for changes made to this press release by wire services, Internet service providers or other media.
# # #
|
| | |
| For investor inquiries, contact: | | For media inquiries, contact: |
| Jeffrey Heinz | | Steve Kidera |
| Vice President, Investor Relations | | Corporate Communications |
| 703-873-6917 | | 703-873-6434 |
| jheinz@TEGNA.com | | skidera@TEGNA.com |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME Continuing Operations TEGNA Inc. Unaudited, in thousands (except per share amounts) |
| | | | | | | | | | | |
| | | | | | | |
| Table No. 1 | | | | | | |
| | | Fourth
Quarter Ended
Dec. 31, 2016 | | Fourth
Quarter Ended
Dec. 31, 2015 | | % Increase
(Decrease) |
| | | | | | | |
| Operating revenues: | | | | | | |
| Media | | $ | 529,117 |
| | $ | 462,233 |
| | 14.5 |
|
| Digital | | 358,299 |
| | 343,031 |
| | 4.5 |
|
| Total | | 887,416 |
| | 805,264 |
| | 10.2 |
|
| | | | | | | |
| Operating expenses: | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | | 273,874 |
| | 232,555 |
| | 17.8 |
|
| Selling, general and administrative expenses, exclusive of depreciation | | 269,276 |
| | 273,571 |
| | (1.6 | ) |
| Depreciation | | 22,037 |
| | 20,051 |
| | 9.9 |
|
| Amortization of intangible assets | | 29,256 |
| | 28,128 |
| | 4.0 |
|
| Asset impairment and facility consolidation charges (gains) | | 13,184 |
| | (75,936 | ) | | **** |
|
| Total | | 607,627 |
| | 478,369 |
| | 27.0 |
|
| Operating income | | 279,789 |
| | 326,895 |
| | (14.4 | ) |
| | | | | | | |
| Non-operating expense: | | | | | | |
| Equity loss in unconsolidated investments, net | | (640 | ) | | (941 | ) | | (32.0 | ) |
| Interest expense | | (56,552 | ) | | (66,758 | ) | | (15.3 | ) |
| Other non-operating expense, net | | (9,219 | ) | | (6,183 | ) | | 49.1 |
|
| Total | | (66,411 | ) | | (73,882 | ) | | (10.1 | ) |
| | | | | | | |
| Income before income taxes | | 213,378 |
| | 253,013 |
| | (15.7 | ) |
| Provision for income taxes | | 69,135 |
| | 81,608 |
| | (15.3 | ) |
| Income from continuing operations | | 144,243 |
| | 171,405 |
| | (15.8 | ) |
| Net income attributable to noncontrolling interests | | (11,124 | ) | | (15,463 | ) | | (28.1 | ) |
| Net income from continuing operations attributable to TEGNA Inc. | | $ | 133,119 |
| | $ | 155,942 |
| | (14.6 | ) |
| | | | | | | |
| Earnings from continuing operations per share: | | | | | | |
| Basic | | $ | 0.62 |
| | $ | 0.71 |
| | (12.7 | ) |
| Diluted | | $ | 0.61 |
| | $ | 0.69 |
| | (11.6 | ) |
| | | | | | | |
| Weighted average number of common shares outstanding: | | | | | | |
| Basic | | 214,847 |
| | 220,768 |
| | (2.7 | ) |
| Diluted | | 217,200 |
| | 225,129 |
| | (3.5 | ) |
| | | | | | | |
| Dividends declared per share | | $ | 0.14 |
| | $ | 0.14 |
| | — |
|
| | | | | | | |
| | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME Continuing Operations TEGNA Inc. Unaudited, in thousands (except per share amounts) |
| | | | | | | | | | | |
| Table No. 1 (continued) | | | | | | |
| | | Year Ended Dec. 31, 2016 | | Year Ended Dec. 31, 2015 | | % Increase
(Decrease) |
| | | | | | | |
| Operating revenues: | | | | | | |
| Media | | $ | 1,933,579 |
| | $ | 1,682,144 |
| | 14.9 |
|
| Digital | | 1,407,619 |
| | 1,368,801 |
| | 2.8 |
|
| Total | | 3,341,198 |
| | 3,050,945 |
| | 9.5 |
|
| | | | | | | |
| Operating expenses: | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | | 1,038,667 |
| | 923,336 |
| | 12.5 |
|
| Selling, general and administrative expenses, exclusive of depreciation | | 1,093,837 |
| | 1,068,221 |
| | 2.4 |
|
| Depreciation | | 89,531 |
| | 90,803 |
| | (1.4 | ) |
| Amortization of intangible assets | | 114,959 |
| | 114,284 |
| | 0.6 |
|
| Asset impairment and facility consolidation charges (gains) | | 32,130 |
| | (58,857 | ) | | **** |
|
| Total | | 2,369,124 |
| | 2,137,787 |
| | 10.8 |
|
| Operating income | | 972,074 |
| | 913,158 |
| | 6.5 |
|
| | | | | | | |
| Non-operating expense: | | | | | | |
| Equity loss in unconsolidated investments, net | | (7,170 | ) | | (5,064 | ) | | 41.6 |
|
| Interest expense | | (232,013 | ) | | (273,629 | ) | | (15.2 | ) |
| Other non-operating expense, net | | (20,439 | ) | | (11,529 | ) | | 77.3 |
|
| Total | | (259,622 | ) | | (290,222 | ) | | (10.5 | ) |
| | | | | | | |
| Income before income taxes | | 712,452 |
| | 622,936 |
| | 14.4 |
|
| Provision for income taxes | | 216,979 |
| | 202,314 |
| | 7.2 |
|
| Income from continuing operations | | 495,473 |
| | 420,622 |
| | 17.8 |
|
| Net income attributable to noncontrolling interests | | (51,302 | ) | | (63,164 | ) | | (18.8 | ) |
| Net income from continuing operations attributable to TEGNA Inc. | | $ | 444,171 |
| | $ | 357,458 |
| | 24.3 |
|
| | | | | | | |
| Earnings from continuing operations per share: | | | | | | |
| Basic | | $ | 2.05 |
| | $ | 1.59 |
| | 28.9 |
|
| Diluted | | $ | 2.02 |
| | $ | 1.56 |
| | 29.5 |
|
| | | | | | | |
| Weighted average number of common shares outstanding: | | | | | | |
| Basic | | 216,358 |
| | 224,688 |
| | (3.7 | ) |
| Diluted | | 219,681 |
| | 229,721 |
| | (4.4 | ) |
| | | | | | | |
| Dividends declared per share | | $ | 0.56 |
| | $ | 0.68 |
| | (17.6 | ) |
| | | | | | | |
| | | | | | | |
BUSINESS SEGMENT INFORMATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | | | | | |
| | | | | | | |
| Table No. 2 | | | | | | |
| | | Fourth
Quarter Ended
Dec. 31, 2016 | | Fourth
Quarter Ended
Dec. 31, 2015 | | % Increase (Decrease) |
| | | | | | | |
| Operating revenues: | | | | | | |
| Media | | $ | 529,117 |
| | $ | 462,233 |
| | 14.5 |
|
| Digital | | 358,299 |
| | 343,031 |
| | 4.5 |
|
| Total | | $ | 887,416 |
| | $ | 805,264 |
| | 10.2 |
|
| | | | | | | |
| Operating income (net of depreciation, amortization, asset impairment and facility consolidation charges): | | | | | | |
| Media | | $ | 236,523 |
| | $ | 200,680 |
| | 17.9 |
|
| Digital | | 59,182 |
| | 53,924 |
| | 9.8 |
|
| Corporate | | (15,916 | ) | | (17,601 | ) | | (9.6 | ) |
| Net gain on sale of corporate headquarters building | | — |
| | 89,892 |
| | (100.0 | ) |
| Total | | $ | 279,789 |
| | $ | 326,895 |
| | (14.4 | ) |
| | | | | | | |
| Depreciation, amortization, asset impairment and facility consolidation charges (gains): | | | | | | |
| Media | | $ | 24,262 |
| | $ | 20,173 |
| | 20.3 |
|
| Digital | | 39,654 |
| | 40,857 |
| | (2.9 | ) |
| Corporate | | 561 |
| | (88,787 | ) | | **** |
|
| Total | | $ | 64,477 |
| | $ | (27,757 | ) | | **** |
|
| | | | | | | |
| Adjusted EBITDA (a): | | | | | | |
| Media | | $ | 261,242 |
| | $ | 224,474 |
| | 16.4 |
|
| Digital | | 102,729 |
| | 96,205 |
| | 6.8 |
|
| Corporate | | (14,190 | ) | | (16,496 | ) | | (14.0 | ) |
| Total | | $ | 349,781 |
| | $ | 304,183 |
| | 15.0 |
|
| | | | | | | |
| (a) "Adjusted EBITDA" is a non-GAAP measure used by management to measure, analyze and compare the performance of its business segment operations at a more detailed level and in a meaningful and consistent manner. The definition of "Adjusted EBITDA" is provided in the section "Use of Non-GAAP Information" and Table No. 4 provides reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income. |
BUSINESS SEGMENT INFORMATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | | | | | |
| | | | | | | |
| Table No. 2 (continued) | | | | | | |
| | | Year Ended Dec. 31, 2016 | | Year Ended Dec. 31, 2015 | | % Increase (Decrease) |
| | | | | | | |
| Operating revenues: | | | | | | |
| Media | | $ | 1,933,579 |
| | $ | 1,682,144 |
| | 14.9 |
|
| Digital | | 1,407,619 |
| | 1,368,801 |
| | 2.8 |
|
| Total | | $ | 3,341,198 |
| | $ | 3,050,945 |
| | 9.5 |
|
| | | | | | | |
| Operating income (net of depreciation, amortization, asset impairment and facility consolidation charges): | | | | | | |
| Media | | $ | 806,411 |
| | $ | 714,237 |
| | 12.9 |
|
| Digital | | 230,121 |
| | 229,386 |
| | 0.3 |
|
| Corporate | | (64,458 | ) | | (68,418 | ) | | (5.8 | ) |
| Net gain on sale of corporate headquarters building | | — |
| | 89,892 |
| | (100.0 | ) |
| Unallocated costs (b) | | — |
| | (51,939 | ) | | 100.0 |
|
| Total | | $ | 972,074 |
| | $ | 913,158 |
| | 6.5 |
|
| | | | | | | |
| Depreciation, amortization, asset impairment and facility consolidation charges (gains): | | | | | | |
| Media | | $ | 82,639 |
| | $ | 81,665 |
| | 1.2 |
|
| Digital | | 150,382 |
| | 146,907 |
| | 2.4 |
|
| Corporate | | 3,599 |
| | (82,342 | ) | | **** |
|
| Total | | $ | 236,620 |
| | $ | 146,230 |
| | 61.8 |
|
| | | | | | | |
| Adjusted EBITDA (a): | | | | | | |
| Media | | $ | 908,068 |
| | $ | 787,162 |
| | 15.4 |
|
| Digital | | 384,619 |
| | 379,889 |
| | 1.2 |
|
| Corporate | | (58,137 | ) | | (60,868 | ) | | (4.5 | ) |
| Unallocated costs (b) | | — |
| | (51,939 | ) | | (100.0 | ) |
| Total | | $ | 1,234,550 |
| | $ | 1,054,244 |
| | 17.1 |
|
| | | | | | | |
| (a) "Adjusted EBITDA" is a non-GAAP measure used by management to measure, analyze and compare the performance of its business segment operations at a more detailed level and in a meaningful and consistent manner. The definition of "Adjusted EBITDA" is provided in the section "Use of Non-GAAP Information" and Table No. 4 provides reconciliations to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income. |
| (b) Unallocated costs in 2015 represent certain expenses that historically were allocated to the former Publishing Segment but that could not be allocated to discontinued operations because they were not clearly and specifically identifiable to the spun-off businesses, the accounting criteria for reclassification to discontinued operations. |
USE OF NON-GAAP INFORMATION
The company uses non-GAAP financial performance and liquidity 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 the non-GAAP financial measures for purposes of evaluating business unit and consolidated company performance. Furthermore, the Executive 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 discusses in this report non-GAAP financial performance measures that exclude from its reported GAAP results the impact of “special items” consisting of severance expense, impairment charges on operating assets and equity investments, facility consolidation charges, gains related to building sales, gains/losses related to business disposals, expenses related to business acquisitions, costs associated with the company's spin-off transactions and benefits to our income tax provision. We also adjust net income attributed to noncontrolling interests to the extent any of the above items are related to our CareerBuilder business unit. The company believes that such expenses, charges and gains are not indicative of normal, ongoing operations. Such items vary from period to period and are significantly impacted by the timing and nature of these events. Therefore, while the company may incur or recognize these types of expenses, charges and gains in the future, management believes that removing these items for purposes of calculating the non-GAAP financial measures provides investors with a more focused presentation of the company's ongoing operating performance.
The company also discusses Adjusted EBITDA, 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 from continuing operations attributable to TEGNA before (1) net income attributable to noncontrolling interests, (2) interest expense, (3) income taxes, (4) equity income (losses) in unconsolidated investees, net, (5) other non-operating items such as spin-off transaction expenses, investment income and currency gains and losses, (6) severance expense, (7) facility consolidation charges, (8) impairment charges, (9) depreciation and (10) amortization. When Adjusted EBITDA is discussed in reference to performance on a consolidated basis, the most directly comparable GAAP financial measure is Net income from continuing operations attributable to TEGNA. Management does not analyze non-operating items such as interest expense and income taxes on a segment level; therefore, the most directly comparable GAAP financial measure to Adjusted EBITDA when performance is discussed on a segment level is Operating income. 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 alternative 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 free 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 liquidity measure. Free cash flow is defined as “net cash flow from operating activities” as reported on the statement of cash flows reduced by “purchase of property and equipment”. The company believes that free cash flow is a useful measure
for management and investors to evaluate the level of cash generated by operations and the ability of its operations to fund investments in new and existing businesses, return cash to shareholders under the company’s capital program, repay indebtedness, add to the company’s cash balance, or use in other discretionary activities. Management uses free cash flow to monitor cash available for repayment of indebtedness and in its discussions with the investment community. Like Adjusted EBITDA, free cash flow is not intended to be a measure of cash flow available for management’s discretionary use.
Tabular reconciliations for all of the non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in the following tables.
NON-GAAP FINANCIAL INFORMATION TEGNA Inc. Unaudited, in thousands of dollars (except per share amounts) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Table No. 3 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| 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 condensed consolidated statements of income follow: |
| | | | |
| | GAAP Measure | | Special Items | | Non-GAAP Measure |
| | Fourth
Quarter Ended
Dec. 31, 2016 | | Severance expense | | Asset impairment and facility consolidation charges | | Other non-operating items | | Impact of special items attributable to NCI | | Special tax benefit | | Fourth
Quarter Ended
Dec. 31, 2016 |
| | | | | | | | | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | $ | 273,874 |
| | $ | (1,429 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 272,445 |
|
| Selling general and administrative expenses, exclusive of depreciation | 269,276 |
| | (4,086 | ) | | — |
| | — |
| | — |
| | — |
| | 265,190 |
|
| Asset impairment and facility consolidation charges | 13,184 |
| | — |
| | (13,184 | ) | | — |
| | — |
| | — |
| | — |
|
| Operating expenses | 607,627 |
| | (5,515 | ) | | (13,184 | ) |
| — |
| | — |
| | — |
| | 588,928 |
|
| Operating income | 279,789 |
| | 5,515 |
| | 13,184 |
|
| — |
| | — |
| | — |
| | 298,488 |
|
| Equity loss in unconsolidated investments, net | (640 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (640 | ) |
| Other non-operating (expense) income | (9,219 | ) | | — |
| | — |
| | 11,124 |
| | — |
| | — |
| | 1,905 |
|
| Total non-operating expense | (66,411 | ) | | — |
| | — |
|
| 11,124 |
| | — |
| | — |
| | (55,287 | ) |
| Income before income taxes | 213,378 |
| | 5,515 |
| | 13,184 |
|
| 11,124 |
| | — |
| | — |
| | 243,201 |
|
| Provision for income taxes | 69,135 |
| | 1,911 |
| | 5,061 |
| | (8,208 | ) | | (283 | ) | | 3,339 |
| | 70,955 |
|
| Net income attributable to noncontrolling interests | (11,124 | ) | | — |
| | — |
| | — |
| | (728 | ) | | — |
| | (11,852 | ) |
| Net income from continuing operations attributable to TEGNA | 133,119 |
| | 3,604 |
| | 8,123 |
|
| 19,332 |
| | (445 | ) | | (3,339 | ) | | 160,394 |
|
| Net income from continuing operations per share-diluted | $ | 0.61 |
| | $ | 0.02 |
| | $ | 0.04 |
|
| $ | 0.09 |
| | $ | — |
| | $ | (0.02 | ) | | $ | 0.74 |
|
| | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | GAAP Measure | | Special Items | | Non-GAAP
Measure |
| | Fourth
Quarter Ended
Dec. 31, 2015 | | Severance expense | | Asset impairment and facility consolidation charges | | Gain on sale of Corporate HQ building, net | | Other non-operating items | | Special tax benefit | | Fourth
Quarter Ended
Dec. 31, 2015 |
| | | | | | | | | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | $ | 232,555 |
| | $ | (4,288 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 228,267 |
|
| Selling general and administrative expenses, exclusive of depreciation | 273,571 |
| | (757 | ) | | — |
| | — |
| | — |
| | — |
| | 272,814 |
|
| Asset impairment and facility consolidation charges (gains) | (75,936 | ) | | — |
| | (13,956 | ) | | 89,892 |
| | — |
| | — |
| | — |
|
| Operating expenses | 478,369 |
| | (5,045 | ) | | (13,956 | ) |
| 89,892 |
| | — |
| | — |
|
| 549,260 |
|
| Operating income | 326,895 |
| | 5,045 |
| | 13,956 |
|
| (89,892 | ) | | — |
| | — |
|
| 256,004 |
|
| Other non-operating (expense) income | (6,183 | ) | | — |
| | — |
| | — |
| | 8,829 |
| | — |
| | 2,646 |
|
| Total non-operating expense | (73,882 | ) | | — |
| | — |
|
| — |
| | 8,829 |
| | — |
|
| (65,053 | ) |
| Income before income taxes | 253,013 |
| | 5,045 |
| | 13,956 |
|
| (89,892 | ) | | 8,829 |
| | — |
|
| 190,951 |
|
| Provision for income taxes | 81,608 |
| | 1,961 |
| | 2,828 |
| | (34,968 | ) | | 3,442 |
| | 1,283 |
| | 56,154 |
|
| Net income from continuing operations attributable to TEGNA | 155,942 |
| | 3,084 |
| | 11,128 |
|
| (54,924 | ) | | 5,387 |
| | (1,283 | ) |
| 119,334 |
|
Net income from continuing operations per share - diluted (a) | $ | 0.69 |
| | $ | 0.01 |
| | $ | 0.05 |
| | $ | (0.24 | ) | | $ | 0.02 |
| | $ | (0.01 | ) | | $ | 0.53 |
|
(a) - Per share amounts do not foot due to rounding
NON-GAAP FINANCIAL INFORMATION TEGNA Inc. Unaudited, in thousands of dollars (except per share amounts) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Table No. 3 (continued) | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| 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 condensed consolidated statements of income follow: |
| | | | | | |
| | GAAP Measure | | Special Items | | Non-GAAP Measure |
| | Year Ended
Dec. 31, 2016 | | Severance expense | | Asset impairment and facility consolidation charges | | Other non-operating items and equity investment impairments | | Impact of special items attributable to NCI | | Special tax benefit | | Year Ended
Dec. 31, 2016 |
| | | | | | | | | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | $ | 1,038,667 |
| | $ | (14,030 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 1,024,637 |
|
| Selling general and administrative expenses, exclusive of depreciation | 1,093,837 |
| | (11,826 | ) | | — |
| | — |
| | — |
| | — |
| | 1,082,011 |
|
| Asset impairment and facility consolidation charges | 32,130 |
| | — |
| | (32,130 | ) | | — |
| | — |
| | — |
| | — |
|
| Operating expenses | 2,369,124 |
| | (25,856 | ) | | (32,130 | ) | | — |
| | — |
| | — |
| | 2,311,138 |
|
| Operating income | 972,074 |
| | 25,856 |
| | 32,130 |
| | — |
| | — |
| | — |
| | 1,030,060 |
|
| Equity loss in unconsolidated investments, net | (7,170 | ) | | — |
| | — |
| | 3,899 |
| | — |
| | — |
| | (3,271 | ) |
| Other non-operating (expense) income | (20,439 | ) | | — |
| | — |
| | 29,118 |
| | — |
| | — |
| | 8,679 |
|
| Total non-operating expense | (259,622 | ) | | — |
| | — |
| | 33,017 |
| | — |
| | — |
| | (226,605 | ) |
| Income before income taxes | 712,452 |
| | 25,856 |
| | 32,130 |
| | 33,017 |
| | — |
| | — |
| | 803,455 |
|
| Provision for income taxes | 216,979 |
| | 9,787 |
| | 12,473 |
| | (1,755 | ) | | (283 | ) | | 3,339 |
| | 240,540 |
|
| Net income attributable to noncontrolling interests | (51,302 | ) | | — |
| | — |
| | | | (728 | ) | | — |
| | (52,030 | ) |
| Net income from continuing operations attributable to TEGNA | 444,171 |
| | 16,069 |
| | 19,657 |
| | 34,772 |
| | (445 | ) | | (3,339 | ) | | 510,885 |
|
Net income from continuing operations per share - diluted (a) | $ | 2.02 |
| | $ | 0.07 |
| | $ | 0.09 |
| | $ | 0.16 |
| | $ | — |
| | $ | (0.02 | ) | | $ | 2.33 |
|
| (a) - Per share amounts do not foot due to rounding | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | GAAP Measure | | Special Items | | Non-GAAP
Measure |
| | Year Ended
Dec. 31, 2015 | | Severance expense | | Asset impairment and facility consolidation charges | | Gain on sale of Corporate HQ building, net and other building sale gain | | Other non-operating items | | Special tax benefit | | Year Ended
Dec. 31, 2015 |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Cost of revenues and operating expenses, exclusive of depreciation | $ | 923,336 |
| | $ | (6,430 | ) | | $ | — |
| | $ | 12,709 |
| | $ | — |
| | $ | — |
| | $ | 929,615 |
|
| Selling general and administrative expenses, exclusive of depreciation | 1,068,221 |
| | (1,135 | ) | | — |
| | — |
| | — |
| | — |
| | 1,067,086 |
|
| Asset impairment and facility consolidation charges (gains) | (58,857 | ) | | — |
| | (31,035 | ) | | 89,892 |
| | — |
| | — |
| | — |
|
| Operating expenses | 2,137,787 |
| | (7,565 | ) | | (31,035 | ) | | 102,601 |
| | — |
| | — |
| | 2,201,788 |
|
| Operating income | 913,158 |
| | 7,565 |
| | 31,035 |
| | (102,601 | ) | | — |
| | — |
| | 849,157 |
|
| Other non-operating expense | (11,529 | ) | | — |
| | — |
| | — |
| | 10,282 |
| | — |
| | (1,247 | ) |
| Total non-operating expense | (290,222 | ) | | — |
| | — |
| | — |
| | 10,282 |
| | — |
| | (279,940 | ) |
| Income before income taxes | 622,936 |
| | 7,565 |
| | 31,035 |
| | (102,601 | ) | | 10,282 |
| | — |
| | 569,217 |
|
| Provision for income taxes | 202,314 |
| | 2,899 |
| | 9,180 |
| | (39,694 | ) | | (2,295 | ) | | 3,305 |
| | 175,709 |
|
| Net income from continuing operations attributable to TEGNA | 357,458 |
| | 4,666 |
| | 21,855 |
| | (62,907 | ) | | 12,577 |
| | (3,305 | ) | | 330,344 |
|
Net income from continuing operations per share - diluted (a) | $ | 1.56 |
| | $ | 0.02 |
| | $ | 0.10 |
| | $ | (0.27 | ) | | $ | 0.05 |
| | $ | (0.01 | ) | | $ | 1.44 |
|
(a) - Per share amounts do not foot due to rounding
NON-GAAP FINANCIAL INFORMATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | | | | | | | | | |
| | | | | | | | |
| Table No. 4 | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Reconciliations of Adjusted EBITDA to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income follow: |
| | | | | | | | |
| Fourth Quarter Ended Dec. 31, 2016: | | | | | | | |
| | Media | | Digital | | Corporate | | Consolidated Total |
| | | | | | | | |
| Net income from continuing operations attributable to TEGNA Inc. (GAAP basis) | | | | | | | $ | 133,119 |
|
| Net income attributable to noncontrolling interests | | | | | | | 11,124 |
|
| Provision for income taxes | | | | | | | 69,135 |
|
| Interest expense | | | | | | | 56,552 |
|
| Equity loss in unconsolidated investments, net | | | | | | | 640 |
|
| Other non-operating expense | | | | | | | 9,219 |
|
| Operating income (GAAP basis) | $ | 236,523 |
| | $ | 59,182 |
| | $ | (15,916 | ) | | $ | 279,789 |
|
| Severance expense | 457 |
| | 3,893 |
| | 1,165 |
| | 5,515 |
|
| Asset impairment and facility consolidation charges | 6,769 |
| | 5,915 |
| | 500 |
| | 13,184 |
|
| Adjusted operating income (non-GAAP basis) | 243,749 |
| | 68,990 |
| | (14,251 | ) | | 298,488 |
|
| Depreciation | 12,047 |
| | 9,929 |
| | 61 |
| | 22,037 |
|
| Amortization | 5,446 |
| | 23,810 |
| | — |
| | 29,256 |
|
| Adjusted EBITDA (non-GAAP basis) | $ | 261,242 |
| | $ | 102,729 |
| | $ | (14,190 | ) | | $ | 349,781 |
|
| | | | | | | | |
| Fourth Quarter Ended Dec. 31, 2015: | | | | | | | |
| | Media | | Digital | | Corporate | | Consolidated Total |
| | | | | | | | |
| Net income from continuing operations attributable to TEGNA Inc. (GAAP basis) | | | | | | | $ | 155,942 |
|
| Net income attributable to noncontrolling interests | | | | | | | 15,463 |
|
| Provision for income taxes | | | | | | | 81,608 |
|
| Interest expense | | | | | | | 66,758 |
|
| Equity loss in unconsolidated investments, net | | | | | | | 941 |
|
| Other non-operating expense | | | | | | | 6,183 |
|
| Operating income (GAAP basis) | $ | 200,680 |
| | $ | 53,924 |
| | $ | 72,291 |
| | $ | 326,895 |
|
| Severance expense | 3,621 |
| | 1,424 |
| | — |
| | 5,045 |
|
| Asset impairment and facility consolidation charges | 3,006 |
| | 9,988 |
| | 962 |
| | 13,956 |
|
| Gain on sale of Corporate HQ building, net | — |
| | — |
| | (89,892 | ) | | (89,892 | ) |
| Adjusted operating income (non-GAAP basis) | 207,307 |
| | 65,336 |
| | (16,639 | ) | | 256,004 |
|
| Depreciation | 11,676 |
| | 8,232 |
| | 143 |
| | 20,051 |
|
| Amortization | 5,491 |
| | 22,637 |
| | — |
| | 28,128 |
|
| Adjusted EBITDA (non-GAAP basis) | $ | 224,474 |
| | $ | 96,205 |
| | $ | (16,496 | ) | | $ | 304,183 |
|
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
NON-GAAP FINANCIAL INFORMATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| Table No. 4 (continued) | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| Reconciliations of Adjusted EBITDA to the most directly comparable financial measure calculated and presented in accordance with GAAP on the company's condensed consolidated statements of income follow: |
| | | | | | | | | | |
| Year Ended Dec. 31, 2016: | | | | | | | | | |
| | Media | | Digital | | Corporate | | Consolidated Total | | |
| | | | | | | | | | |
| Net income from continuing operations attributable to TEGNA Inc. (GAAP basis) | | | | | | | $ | 444,171 |
| | |
| Net income attributable to noncontrolling interests | | | | | | | 51,302 |
| | |
| Provision for income taxes | | | | | | | 216,979 |
| | |
| Interest expense | | | | | | | 232,013 |
| | |
| Equity loss in unconsolidated investments, net | | | | | | | 7,170 |
| | |
| Other non-operating expense | | | | | | | 20,439 |
| | |
| Operating income (GAAP basis) | $ | 806,411 |
| | $ | 230,121 |
| | $ | (64,458 | ) | | $ | 972,074 |
| | |
| Severance expense | 19,018 |
| | 4,116 |
| | 2,722 |
| | 25,856 |
| | |
| Asset impairment and facility consolidation charges | 8,633 |
| | 21,133 |
| | 2,364 |
| | 32,130 |
| | |
| Adjusted operating income (non-GAAP basis) | 834,062 |
| | 255,370 |
| | (59,372 | ) | | 1,030,060 |
| | |
| Depreciation | 51,973 |
| | 36,323 |
| | 1,235 |
| | 89,531 |
| | |
| Amortization | 22,033 |
| | 92,926 |
| | — |
| | 114,959 |
| | |
| Adjusted EBITDA (non-GAAP basis) | $ | 908,068 |
| | $ | 384,619 |
| | $ | (58,137 | ) | | $ | 1,234,550 |
| | |
| | | | | | | | | | |
| Year Ended Dec. 31, 2015: | | | | | | | | | |
| | Media | | Digital | | Corporate | | Unallocated Costs | | Consolidated Total |
| | | | | | | | | | |
| Net income from continuing operations attributable to TEGNA Inc. (GAAP basis) | | | | | | | | | $ | 357,458 |
|
| Net income attributable to noncontrolling interests | | | | | | | | | 63,164 |
|
| Provision for income taxes | | | | | | | | | 202,314 |
|
| Interest expense | | | | | | | | | 273,629 |
|
| Equity loss in unconsolidated investments, net | | | | | | | | | 5,064 |
|
| Other non-operating expense | | | | | | | | | 11,529 |
|
| Operating income (GAAP basis) | $ | 714,237 |
| | $ | 229,386 |
| | $ | 21,474 |
| | $ | (51,939 | ) | | $ | 913,158 |
|
| Severance expense | 3,969 |
| | 3,596 |
| | — |
| | — |
| | 7,565 |
|
| Asset impairment and facility consolidation charges | 8,078 |
| | 21,995 |
| | 962 |
| | — |
| | 31,035 |
|
| Gain on sale of Corporate HQ building, net and other building sale gain | (12,709 | ) | | — |
| | (89,892 | ) | | — |
| | (102,601 | ) |
| Adjusted operating income (non-GAAP basis) | 713,575 |
| | 254,977 |
| | (67,456 | ) | | (51,939 | ) | | 849,157 |
|
| Depreciation | 51,131 |
| | 33,084 |
| | 6,588 |
| | — |
| | 90,803 |
|
| Amortization | 22,456 |
| | 91,828 |
| | — |
| | — |
| | 114,284 |
|
| Adjusted EBITDA (non-GAAP basis) | $ | 787,162 |
| | $ | 379,889 |
| | $ | (60,868 | ) | | $ | (51,939 | ) | | $ | 1,054,244 |
|
Note: Starting in second quarter of 2016, the company revised the method for computing Adjusted EBITDA to no longer treat non-cash rent as a reconciling item. The first quarter 2016 number was updated to conform to this new method that resulted in a $1.6 million reduction to our previously reported first quarter 2016 Adjusted EBITDA. This change also reduced Adjusted EBITDA for the twelve months ended December 31, 2015 by $1.6 million.
NON-GAAP FINANCIAL INFORMATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | |
| | | | |
| Table No. 5 | | | |
| | | | |
| "Free cash flow" is a non-GAAP liquidity measure used in addition to and in conjunction with results presented in accordance with GAAP. Free cash flow should not be relied upon to the exclusion of similar GAAP financial measures. |
| | | | |
| | | | |
| | Fourth Quarter
Ended
Dec. 31, 2016 | | Year Ended
Dec. 31, 2016 |
| | | | |
| Net cash flow from operating activities | $ | 228,666 |
| | $ | 683,429 |
|
| Purchase of property, plant and equipment | (26,219 | ) | | (94,796 | ) |
| Free cash flow | $ | 202,447 |
| | $ | 588,633 |
|
TAX RATE CALCULATION TEGNA Inc. Unaudited, in thousands of dollars |
| | | | | | | | | | | | | | | |
| | | | | | | | |
| Table No. 6 | | | | | | | |
| | | | | | | | |
| The calculations of the company's effective tax rate on a GAAP and non-GAAP basis are below: |
| | | | | | | | |
| | GAAP | | Non-GAAP |
| | Fourth
Quarter Ended
Dec. 31, 2016 | | Fourth
Quarter Ended
Dec. 31, 2015 | | Fourth
Quarter Ended
Dec. 31, 2016 | | Fourth
Quarter Ended
Dec. 31, 2015 |
| | | | | | | | |
| | | | | | | | |
| Income before taxes (per Table 3) | $ | 213,378 |
| | $ | 253,013 |
| | $ | 243,201 |
| | $ | 190,951 |
|
| Noncontrolling interests (per Tables 1 and 3) | (11,124 | ) | | (15,463 | ) | | (11,852 | ) | | (15,463 | ) |
| Income before taxes attributable to TEGNA | $ | 202,254 |
| | $ | 237,550 |
| | $ | 231,349 |
| | $ | 175,488 |
|
| | | | | | | | |
| Provision for income taxes (per Table 3) | $ | 69,135 |
| | $ | 81,608 |
| | $ | 70,955 |
| | $ | 56,154 |
|
| | | | | | | | |
| Effective tax rate | 34.2 | % | | 34.4 | % | | 30.7 | % | | 32.0 | % |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | GAAP | | Non-GAAP |
| | Year Ended
Dec. 31, 2016 | | Year Ended
Dec. 31, 2015 | | Year Ended
Dec. 31, 2016 | | Year Ended
Dec. 31, 2015 |
| | | | | | | | |
| | | | | | | | |
| Income before taxes (per Table 3) | $ | 712,452 |
| | $ | 622,936 |
| | $ | 803,455 |
| | $ | 569,217 |
|
| Noncontrolling interests (per Tables 1 and 3) | (51,302 | ) | | (63,164 | ) | | (52,030 | ) | | (63,164 | ) |
| Income before taxes attributable to TEGNA | $ | 661,150 |
| | $ | 559,772 |
| | $ | 751,425 |
| | $ | 506,053 |
|
| | | | | | | | |
| Provision for income taxes (per Table 3) | $ | 216,979 |
| | $ | 202,314 |
| | $ | 240,540 |
| | $ | 175,709 |
|
| | | | | | | | |
| Effective tax rate | 32.8 | % | | 36.1 | % | | 32.0 | % | | 34.7 | % |
| | | | | | | | |
| | | | | | | | |
