Exhibit 99.3
Lee Enterprises, Incorporated
Earnings, Restated to Exclude Discontinued Operations
Year Ended September 30, 2006
(Thousands)
| | | | | | | | | | | | | | | |
| | Quarter Ended | | | Year Ended | |
| | Dec 05 | | | Mar 06 | | | Jun 06 | | | Sep 06 | | | Sep 06 | |
| | | | | |
Advertising: | | | | | | | | | | | | | | | |
Retail | | 131,346 | | | 104,188 | | | 118,016 | | | 110,441 | | | 463,991 | |
National | | 17,658 | | | 14,121 | | | 13,861 | | | 12,229 | | | 57,869 | |
Classified: | | | | | | | | | | | | | | | |
Daily newspapers | | | | | | | | | | | | | | | |
Employment | | 20,091 | | | 22,738 | | | 23,994 | | | 23,649 | | | 90,472 | |
Automotive | | 14,212 | | | 14,573 | | | 15,964 | | | 16,204 | | | 60,953 | |
Real estate | | 15,388 | | | 14,962 | | | 16,505 | | | 16,947 | | | 63,802 | |
All other | | 9,175 | | | 9,151 | | | 10,814 | | | 10,113 | | | 39,253 | |
Other publications | | 10,478 | | | 10,926 | | | 12,371 | | | 12,093 | | | 45,868 | |
| | | | | |
Total classified | | 69,344 | | | 72,350 | | | 79,648 | | | 79,006 | | | 300,348 | |
| | | | | |
Online | | 7,134 | | | 8,185 | | | 10,050 | | | 10,400 | | | 35,769 | |
Niche | | 3,414 | | | 4,476 | | | 4,422 | | | 4,279 | | | 16,591 | |
| | | | | |
Total advertising | | 228,896 | | | 203,320 | | | 225,997 | | | 216,355 | | | 874,568 | |
| | | | | |
Circulation | | 51,587 | | | 50,903 | | | 51,643 | | | 51,585 | | | 205,718 | |
Commercial printing | | 4,320 | | | 4,146 | | | 4,599 | | | 4,200 | | | 17,265 | |
Online services and other | | 7,442 | | | 7,821 | | | 8,305 | | | 7,529 | | | 31,097 | |
| | | | | |
Total operating revenue | | 292,245 | | | 266,190 | | | 290,544 | | | 279,669 | | | 1,128,648 | |
| | | | | |
Operating expenses | | | | | | | | | | | | | | | |
Compensation | | 110,924 | | | 109,393 | | | 108,337 | | | 107,182 | | | 435,836 | |
Newsprint and ink | | 30,159 | | | 28,511 | | | 30,766 | | | 30,755 | | | 120,191 | |
Other operating expenses | | 70,483 | | | 66,893 | | | 69,852 | | | 72,790 | | | 280,018 | |
Transition costs | | 352 | | | 801 | | | 1,677 | | | 1,759 | | | 4,589 | |
Early retirement program | | 8,373 | | | 281 | | | - | | | - | | | 8,654 | |
| | | | | |
Operating expenses, excluding depreciation and amortization | | 220,291 | | | 205,879 | | | 210,632 | | | 212,486 | | | 849,288 | |
| | | | | |
Operating cash flow | | 71,954 | | | 60,311 | | | 79,912 | | | 67,183 | | | 279,360 | |
| | | | | |
Depreciation | | 8,034 | | | 8,005 | | | 8,578 | | | 9,286 | | | 33,903 | |
Amortization | | 13,847 | | | 13,924 | | | 19,330 | | | 15,066 | | | 62,167 | |
Equity in earnings of associated companies | | | | | | | | | | | | | | | |
Tucson partnership | | 4,138 | | | 3,550 | | | 2,621 | | | 2,573 | | | 12,882 | |
Madison Newspapers | | 2,165 | | | 1,467 | | | 2,226 | | | 1,999 | | | 7,857 | |
| | | | | |
Operating income | | 56,376 | | | 43,399 | | | 56,851 | | | 47,403 | | | 204,029 | |
| | | | | |
Non-operating income (expense) | | | | | | | | | | | | | | | |
Financial income | | 1,356 | | | 1,610 | | | 1,579 | | | 1,509 | | | 6,054 | |
Financial expense | | (24,038 | ) | | (23,694 | ) | | (23,567 | ) | | (24,640 | ) | | (95,939 | ) |
Other, net | | - | | | - | | | - | | | (2,037 | ) | | (2,037 | ) |
| | (22,682 | ) | | (22,084 | ) | | (21,988 | ) | | (25,168 | ) | | (91,922 | ) |
| | | | | |
Income from continuing operations before income taxes | | 33,694 | | | 21,315 | | | 34,863 | | | 22,235 | | | 112,107 | |
| | | | | |
Income tax expense | | 12,041 | | | 7,614 | | | 13,175 | | | 6,910 | | | 39,740 | |
Minority interest | | 259 | | | 264 | | | 369 | | | 340 | | | 1,231 | |
| | | | | |
Income from continuing operations | | 21,394 | | | 13,437 | | | 21,319 | | | 14,985 | | | 71,136 | |
| | | | | |
Discontinued operations | | 1,370 | | | 998 | | | 1,398 | | | (4,069 | ) | | (304 | ) |
| | | | | |
Net income | | 22,764 | | | 14,435 | | | 22,717 | | | 10,916 | | | 70,832 | |
1