[March 12, 2015] |
|
Journal Communications Reports Fourth Quarter and Full Year 2014 Results
Journal Communications, Inc. (NYSE:JRN):
Fourth Quarter 2014 Highlights and Changes from Fourth Quarter 2013:
-
Revenue of $122.0 million, up 13.6%; up 11.1% excluding the fiscal
year change.
-
Television revenue of $60.0 million, up 32.9%; up 29.9% excluding the
fiscal year change.
-
Radio revenue of $22.1 million, up 7.7%; up 5.5% excluding the fiscal
year change.
-
Television retransmission revenue of $9.8 million, up 65.2%; up 60.0%
excluding the fiscal year change.
-
Political revenue of $11.9 million compared to $0.4 million in 2013.
-
Publishing revenue of $40.0 million, down 4.3%; down 6.5% excluding
the fiscal year change.
-
Operating earnings of $28.2 million, up 41.4%, including $2.8 million
of transaction costs and $0.5 million from the fiscal year change.
-
Diluted EPS from continuing operations of $0.31, compared to $0.22.
Full Year 2014 Highlights and Changes from Full Year 2013:
-
Revenue of $428.4 million, up 7.8%; up 7.2% excluding the fiscal year
change.
-
Political and Olympics revenue of $21.1 million, compared to $1.6
million in 2013.
-
Television revenue up 20.5%; up 19.7% excluding the fiscal year change.
-
Radio revenue up 3.0%; up 2.4% excluding the fiscal year change.
-
Retransmission revenue of $39.0 million, up 78.0%; up 76.6% excluding
the fiscal year change.
-
Publishing revenue of $149.0 million down 3.6%; down 4.2% excluding
the fiscal year change.
-
Operating earnings of $71.7 million, up 39.8% including $6.4 million
of transaction costs and $0.5 million from the fiscal year change.
-
Diluted EPS from continuing operations of $0.77, up from $0.52.
Journal Communications, Inc. (NYSE:JRN) today announced results for its
fourth quarter and full year ended December 31, 2014. As previously
reported, we changed our fiscal year to a calendar year basis effective
in the fourth quarter of 2014. All reported results below were impacted
by the change in our fiscal year in 2014 which added 3 days in the
fourth quarter and full year 2014 compared to 2013.
"Journal Communications delivered a solid fourth quarter. Results were
driven by political and issue advertising, gains in retransmission
revenue and local revenue growth in radio. Consolidated revenue of
$122.0 million was up 13.6% compared to 2013, though up 11.1% excluding
the change in our fiscal year in 2014," said Steven J. Smith, Chairman
and CEO of Journal Communications.
"Within the television group, revenue was up 33%, or 30% excluding the
fiscal year change and radio revenue was up almost 8%, or more than 5%
excluding the fiscal year change. Television retransmission revenue grew
to $9.8 million in the quarter. Publishing saw revenue down 4%, or more
than 6% excluding the change in fiscal year. Publishing also remained
focused on cost cutting efforts, resulting in almost $2 million in
workforce reduction charges in the quarter with annualized savings of
more than $3.2 million from our workforce actions in 2014. Publishing
costs were down more than 6%, excluding these charges and the change in
the fiscal year.
"The balance sheet of the company remained strong as we reduced debt by
almost $78 million and increased cash balances to more than $13 million,
leaving us net debt of just over $117 million at the end of 2014."
Fourth Quarter 2014 Results (Continuing Operations)
Note that unless otherwise indicated, all comparisons are to the fourth
quarter ended December 29, 2013. The fourth quarter of 2014 contained
three additional days as compared to the same period in 2013. The
estimated impact on revenue of the extra three days in the fourth
quarter of 2014 is summarized in Table 4.
In the fourth quarter, revenue of $122.0 million increased 13.6%, or
11.1% excluding the fiscal year change. Excluding political and issue
revenue and the fiscal year change, revenue increased 0.4%. Digital
revenue of $5.3 million declined 3.3%. Operating earnings of $28.2
million increased 41.4% driven primarily by higher political and issue
revenue.
Included in operating earnings were the following special items:
-
$2.8 million in transaction related costs in 2014;
-
$2.0 million in publishing workforce reduction charges in 2014;
-
$0.5 million in operating earnings from the 3 extra days in the 2014
fourth quarter;
-
$0.2 million in non-cash radio broadcast license impairment charges in
2014; and,
-
$0.7 million in television contract termination fees in 2013.
Excluding the special items, operating earnings increased 58.2%. Total
expenses of $93.8 million increased 7.3%. Excluding the special items,
total expenses increased 3.0%.
The operating margin was 23.1% compared to 18.6%. Adjusted EBITDA, as
defined in Table 5, was $38.7 million, an increase of 50.1%.
Net earnings were $15.6 million, an increase of 38.2%.
In the fourth quarter, basic and diluted earnings per share of class A
and B common stock were $0.31 compared to $0.22 in 2013. The net impact
of the special items had a $0.08 and a $0.01 negative impact on our
basic earnings per share of class A and B common stock from continuing
operations in 2014 and 2013, respectively.
Full Year 2014 Results (Continuing Operations)
Note that unless otherwise indicated, all comparisons are to the full
year ended December 29, 2013. The full year ended December 31, 2014
includes three extra days as compared to the same period in 2013. The
estimated impact on revenue of the extra three days in fiscal year 2014
is shown in Table 4.
For the full year, revenue of $428.4 million increased 7.8%, or 7.2%
excluding the fiscal year change. Excluding political and issue revenue,
Olympics and the fiscal year change, revenue increased 2.3%. Digital
revenue of $20.4 million grew 5.2%. Operating earnings of $71.7 million
increased 39.8% driven by higher political and Olympics revenue.
Included in operating earnings were the following special items:
-
$6.4 million in transaction related costs in 2014 and $1.6 million in
2013;
-
$2.7 million publishing workforce reduction charges in 2014 and $0.9
million in 2013;
-
$0.2 million in non-cash radio broadcast license impairment charges in
2014;
-
$0.5 million in operating earnings from the 3 extra days in the 2014
fiscal year;
-
$0.7 million in television contract termination fees in 2013; and,
-
$0.2 million in non-cash radio building impairment charges in 2013.
Excluding the special items, operating earnings increased 47.2%. Total
expenses of $356.7 million increased 3.1%. Excluding the special items,
total expenses increased 1.6%.
The operating margin was 16.7% compared to 12.9%. Adjusted EBITDA, as
defined in Table 5, was $103.1 million, an increase of 34.0%.
Net earnings were $45.2 million, an increase of 72.5%. Net earnings from
Palm Springs discontinued operations in 2014 were $5.9 million, driven
primarily by the gain on sale of the stations.
For the full year, diluted earnings per share from continuing operations
of class A and B common stock were $0.77 compared to $0.52. Diluted
earnings per share of class A and B common stock from discontinued
operations in 2014 was $0.12. The net impact of the special items had a
$0.16 and $0.04 negative impact on our diluted earnings per share of
class A and B common stock from continuing operations in 2014 and 2013,
respectively.
Segment Results
Television
In the fourth quarter, revenue increased 32.9% to $60.0 million.
Excluding the change in the fiscal year, revenue increased 29.9%.
Television political and issue revenue was $11.2 million compared to
$0.3 million. Excluding political and issue revenue, total revenue was
up 8.7% primarily due to our continued growth in retransmission revenue.
Local revenue decreased 0.5%, partially due to political displacement,
while national revenue was flat. Retransmission revenue was $9.8 million
compared to $5.9 million.
In the fourth quarter, operating expenses increased 6.7% and were up
over 1% excluding network fees. Excluding special items, expenses were
up 6.0%. Operating earnings were $23.4 million, including $0.3 million
from the fiscal year change.
For the full year, revenue increased 20.5% to $200.8 million. Excluding
the change in the fiscal year, revenue increased 19.7%. Television
political and issue revenue and Olympics revenue was $19.8 million
compared to political and issue revenue of $1.3 million in 2013.
Excluding political and issue and Olympics revenue, total revenue
increased 9.5%, again, primarily driven by retransmission revenue
growth. Local revenue decreased 0.6% and national revenue decreased
2.8%. Retransmission revenue was $39.0 million, up 78.0%.
For the full year, operating expenses increased 4.6% and were down
nearly 1% excluding network fees. Excluding special items, expenses
increased 5.6%. Operating earnings were $59.5 million, including $0.3
million from the fiscal year change.
Radio
In the fourth quarter, revenue increased 7.7% to $22.1 million.
Excluding the change in the fiscal year, revenue increased 5.5%. Radio
political and issue revenue was $0.7 million compared to $0.1 million.
Excluding political and issue, total revenue increased 4.9%, local
revenue increased 6.5%, though national revenue decreased 0.9%.
Automotive revenue, up 13%, was a driver of local growth.
In the fourth quarter, operating expenses increased 7.2%. Excluding
special items, expenses increased 4.8%. Operating earnings were $4.7
million, including $0.1 million from the fiscal year change.
For the full year, revenue increased 3.0% to $79.1 million. Excluding
the change in the fiscal year, revenue increased 2.4%. Radio political
and issue revenue was $1.3 million compared to $0.4 million. Excluding
political and issue revenue, total revenue increased 1.8%, local revenue
increased 2.6%, though national revenue, a small component of our
revenue, decreased 6.6%.
For the full year, operating expenses increased 2.2%. Excluding special
items, expenses increased 2.7% due to higher employee costs. Operating
earnings from radio were $14.9 million, including $0.1 million from the
fiscal year change.
Publishing
Revenue of $40.0 million decreased 4.3% for the fourth quarter.
Excluding the change in the fiscal year, revenue declined 6.5%.
Advertising revenue of $21.3 million was down 7.2%, with classified
revenue down 7.5%. At the daily newspaper, classified employment revenue
was down 13.7% and classified auto revenue was down 14.7%. Circulation
revenue of $12.8 million was down 1.4%. Other revenue of $5.9 million
was up 0.6%. Digital advertising revenue of $3.3 million decreased 8.6%.
Expenses increased 1.2% in the fourth quarter due to almost $2.0 million
in workforce reduction charges, that when combined with previous
workforce actions in 2014, we expect to generate $3.2 million in
annualized savings. Excluding special items, expenses decreased 6.4% in
the fourth quarter. Total newsprint and paper expense decreased 11.5% in
the fourth quarter driven by lower volume and lower newsprint prices.
Operating earnings were $4.4 million in the fourth quarter, including
$0.1 million from the change in the fiscal year.
For the full year, revenue of $149.0 million decreased 3.6%. Excluding
the change in the fiscal year, revenue declined 4.2%. Advertising
revenue of $77.9 million was down 4.5%. Within advertising, classified
revenue was down 5.7%, the lowest annual decline in more than eight
years. At the daily newspaper, classified employment was down 13.7% and
auto was up 1.8%. Circulation revenue of $48.4 million was down 3.4%.
Other revenue of $22.7 million was down 1.1%. Digital advertising
revenue of $12.9 million was essentially flat.
For the full year, expenses decreased 1.5%. Excluding special items,
expenses decreased 3.4% for the full year. Total newsprint and paper
expense decreased 8.4% for the year driven by lower volume and lower
newsprint prices. Operating earnings were $10.2 million, including $0.1
million from the fiscal year change.
Corporate
The operating loss for the fourth quarter was $4.4 million compared to
$1.9 million. The increase in the operating loss was driven by $2.8
million in transaction costs in 2014.
For the full year, the operating loss was $12.9 million, compared to
$7.9 million, driven by $6.4 million in transaction costs.
Discontinued Operations
Discontinued operations reflect the after-tax results of our two Palm
Springs television stations which we sold effective January 1, 2014. For
the full year 2014, there were $5.9 million in earnings from
discontinued operations, primarily due to the gain on the sale of the
stations, net of tax.
Non-Operating Items
Other expense, which primarily consists of interest expense, was $1.3
million in the fourth quarter compared to $1.8 million due to a lower
average debt balance in 2014 and lower interest rates. For the full
year, other expense was $5.9 million compared to $7.9 million driven by
a lower average debt balance in 2014 and lower interest rates.
The fourth quarter and full year effective tax rates were 41.8% and
40.3% in 2014, respectively, compared to 38.9% and 39.5% in 2013,
respectively. The higher effective tax rates in 2014 were primarily the
result of non-deductible transaction costs incurred in 2014.
Notes Payable to Banks and Cash Flows
At year end, total debt was $130.6 million, a decrease of $77.6 million
from year-end 2013. Of the $130.6 million debt, $120.0 million was drawn
on our senior secured credit facilities and an additional $10.6 million
remained outstanding in unsecured subordinated notes payable to the
former holders of our class C shares. We chose to increase our cash
position to $13.2 million instead of making payments on our term loan,
which puts our net debt at $117.4 million. Our consolidated funded debt
ratio, as defined in our credit agreement, was 1.32-to-1. Cash from
operating activities in 2014 was $82.9 million, an increase of 54.0%,
driven by higher operating earnings. Capital expenditures in 2014 were
$9.1 million compared to $12.4 million.
Conference Call and Webcast
The company will not hold an earnings conference call due to the pending
transaction with The E.W. Scripps Company. Please see an expanded Q&A
section below.
Expanded Q&A
Broadcast Television and Radio
1. Discuss political and issue and Olympics revenue
performance.
We were very pleased with political and issue advertising revenue of
over $18 million this year, $17 million on television and $1 million on
radio. This total exceeded what we saw in our last non-presidential
election year.
Our Olympics revenue of $2.6 million also exceeded our expectations,
above the levels we saw back in the 2010 Winter games.
2. Discuss local and national advertising performance.
Local television revenue was down 0.5% and down 0.6% for the year,
primarily driven by the displacement of incremental political
advertising. National revenue was flat in the quarter and down for the
year, attributable to both political displacement and pullbacks earlier
in the year experienced across the industry.
We finished the year strong in the important local category for radio,
up 6.5% in the quarter and 2.6% on the year. While we did see some
declines in national, it is important to remember that national is a
very small component of radio spot revenue.
3. How was automotive advertising revenue on both television
and radio?
Television automotive revenue was down 1% in the fourth quarter
primarily due to political displacement. Pre-election, we experienced
declines but after the election we saw a return to healthy growth for
December that nearly offset the displacement impact. For the year,
television automotive revenue was up 1%.
Automotive revenue was a significant growth factor for radio,
particularly in the fourth quarter, up 13%, and also on the year, up 3%,
which helped propel our strong local revenue performance.
4. Did you have any major cable or satellite renewals in 2014?
We announced the Dish Network renewal in December. The Dish Network
renewal was our only significant renewal in 2014.
Publishing
5. Discuss advertising revenue performance for fourth quarter
and full year 2014.
Advertising revenue performance slowed in the fourth quarter, down 7.2%,
as retailers grew cautious about heavy promotional spending in the face
of stronger-than-expected holiday sales that began in October.
Gains in ROP spending by department stores in the fourth quarter could
not offset preprint losses in the same category, as faster-paced
promotional decisions were made weekly with efficiencies in mind. ROP
declines in finance, auto dealers, communications and entertainment
impacted business at the daily newspaper for the quarter. Preprint
losses were impacted by the loss of two major insert advertisers we
discussed last quarter. The challenges we faced in the second half of
the year and overall industry headwinds led to advertising revenue being
down 4.5% for the full year.
The Milwaukee Journal Sentinel appointed Dani Longoria, managing
director of national media sales at Scripps, as VP Advertising Sales.
Dani joined us from Knoxville and began her new duties in Milwaukee this
week.
6. What was impacting your digital results?
Publishing digital advertising revenue was down 8.6%. We experienced
declines in remnant/refresh advertising and in retail display
sponsorships, which have been challenged by the growth of third-party
networks with aggressive rating programs. Audience retargeting programs
and classified upsells were digital bright spots where we saw some
growth.
Annual digital advertising revenue for publishing was virtually flat,
down 0.2%.
7. Discuss circulation revenue performance for the fourth
quarter and full year 2014.
Circulation revenue was down 1.4% in the quarter and 3.4% for the year.
We saw volume declines in both home delivery and single copy.
Circulation revenue declines were also impacted by a previously
discussed change in our methodology to defer revenue during the
subscription grace period. While this impacts revenue, it has minimal
impact to earnings. Excluding this change, the decline would have been
more moderate.
8. What expense savings did you realize or put into effect in
the fourth quarter?
Newshole reductions for the daily newspaper were implemented in the
fourth quarter as well as call center changes and reductions in wire
services and marketing expected to yield in excess of $1.0 million in
annual savings.
9. What was your workforce reduction charge in the fourth
quarter and full year 2014?
Severance in the fourth quarter was $1.9 million, with annualized
anticipated payroll savings of $2.6 million. For the year, total
severance was $2.7 million, with $3.2 million in anticipated annualized
savings tied to the reduction of approximately 43 FTEs.
Other
10. Can you give an update on pension?
We were not required to make a contribution in 2014 to our qualified
defined benefit pension plan. The underfunded status of the qualified
defined benefit pension plan increased by $29.7 million in the year
ended December 31, 2014 to $72.6 million at December 31, 2014 due
primarily to: (1) an unfavorable effect of $16.8 million from a decrease
in discount rates; (2) an unfavorable effect of $13.0 million from an
increase in life expectancies, resulting in an increase in the benefit
obligations; (3) interest cost of $7.1 million; and (4) other actuarial
adjustments of $0.5 million; partially offset by (5) a favorable effect
of $7.7 million from actual returns on plan assets.
About Journal Communications
Journal Communications, Inc., headquartered in Milwaukee, Wisconsin, was
founded in 1882. We are a diversified media company with operations in
television and radio broadcasting, publishing and digital media. We own
and operate or provide services to 14 television stations and 34 radio
stations in 11 states. We publish the Milwaukee Journal Sentinel, which
serves as the only major daily newspaper for the Milwaukee metropolitan
area, and several community publications in Wisconsin. Our digital media
assets build on our strong publishing and broadcasting brands.
Forward-looking Statements
This press release contains certain forward-looking statements related
to our businesses that are based on our current expectations.
Forward-looking statements are subject to certain risks, trends and
uncertainties that could cause actual results to differ materially from
the expectations expressed in the forward-looking statements, including,
but not limited to, the possibility that the proposed spin and merger
transactions with The E. W. Scripps Company do not close (including, but
not limited to, due to the failure to satisfy closing conditions),
disruption from the proposed transactions making it more difficult to
maintain our business and operational relationships, and the risk that
unexpected costs will be incurred during this process; changes in
network affiliation agreements, including increased costs; the
availability of quality broadcast programming at competitive prices;
quality and rating of network over-the-air broadcast programs, including
programs changing networks and changing competitive dynamics regarding
how and when programs are made available to viewers; changes in video
programming distribution channels, including new Internet and mobile
programming competitors; the effects of the rapidly changing nature of
the publishing, broadcasting and printing industries, including general
business issues, competitive issues and the introduction of new
technologies; changes in federal or state laws and regulations or their
interpretations (including changes in regulations governing the number
and types of broadcast and cable system properties, newspapers and
licenses that a person may control in a given market or in total or
changes in spectrum allocation policies); effects of the loss of
commercial inventory resulting from uninterrupted television news
coverage and potential advertising cancellations due to war or terrorist
acts, or other significant events; changes in advertising demand or the
buying strategies of advertisers or the migration of advertising to
digital platforms; changes in newsprint prices and other costs of
materials; and, changes in legislation or customs relating to the
collection, management and aggregation and use of consumer information
through telemarketing and electronic communication efforts. All
forward-looking statements should be evaluated with the understanding of
their inherent uncertainty. Our written policy on forward-looking
statements can be found in our most recent Annual Report on Form 10-K
and Quarterly Report on Form 10-Q, as filed with the Securities and
Exchange Commission.
Tables Follow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 1
|
Journal Communications, Inc.
|
Consolidated Statements of Operations (unaudited)
|
(dollars in thousands, except for shares and per-share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter (A)
|
|
|
|
Four Quarters (B)
|
|
|
|
|
2014
|
|
2013
|
|
% Change
|
|
2014
|
|
2013
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 59,979
|
|
|
$ 45,139
|
|
|
32.9
|
|
|
$ 200,847
|
|
|
$ 166,616
|
|
|
20.5
|
|
Radio
|
|
22,099
|
|
|
20,527
|
|
|
7.7
|
|
|
79,120
|
|
|
76,816
|
|
|
3.0
|
|
Publishing
|
|
40,038
|
|
|
41,841
|
|
|
(4.3
|
)
|
|
148,958
|
|
|
154,558
|
|
|
(3.6
|
)
|
Corporate eliminations
|
|
(129
|
)
|
|
(141
|
)
|
|
8.5
|
|
|
(489
|
)
|
|
(723
|
)
|
|
32.4
|
|
Total revenue
|
|
121,987
|
|
|
107,366
|
|
|
13.6
|
|
|
428,436
|
|
|
397,267
|
|
|
7.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
24,000
|
|
|
21,453
|
|
|
11.9
|
|
|
93,516
|
|
|
85,945
|
|
|
8.8
|
|
Radio
|
|
9,022
|
|
|
8,742
|
|
|
3.2
|
|
|
33,095
|
|
|
33,040
|
|
|
0.2
|
|
Publishing
|
|
26,300
|
|
|
25,771
|
|
|
2.1
|
|
|
98,683
|
|
|
100,973
|
|
|
(2.3
|
)
|
Corporate eliminations
|
|
(129
|
)
|
|
(141
|
)
|
|
8.5
|
|
|
(489
|
)
|
|
(721
|
)
|
|
32.2
|
|
Total operating costs and expenses
|
|
59,193
|
|
|
55,825
|
|
|
6.0
|
|
|
224,805
|
|
|
219,237
|
|
|
2.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and administrative expenses
|
|
34,618
|
|
|
31,617
|
|
|
9.5
|
|
|
131,884
|
|
|
126,714
|
|
|
4.1
|
|
Total operating costs and expenses and selling and
administrative expenses
|
|
93,811
|
|
|
87,442
|
|
|
7.3
|
|
|
356,689
|
|
|
345,951
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
28,176
|
|
|
19,924
|
|
|
41.4
|
|
|
71,747
|
|
|
51,316
|
|
|
39.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(1,279
|
)
|
|
(1,777
|
)
|
|
28.0
|
|
|
(5,935
|
)
|
|
(7,706
|
)
|
|
23.0
|
|
Other
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
(188
|
)
|
|
|
Total other income and (expense)
|
|
(1,279
|
)
|
|
(1,777
|
)
|
|
28.0
|
|
|
(5,935
|
)
|
|
(7,894
|
)
|
|
24.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations before income taxes
|
|
26,897
|
|
|
18,147
|
|
|
48.2
|
|
|
65,812
|
|
|
43,422
|
|
|
51.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
11,235
|
|
|
7,068
|
|
|
59.0
|
|
|
26,494
|
|
|
17,172
|
|
|
54.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
15,662
|
|
|
11,079
|
|
|
41.4
|
|
|
39,318
|
|
|
26,250
|
|
|
49.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from discontinued operations, net of tax
|
|
(105
|
)
|
|
181
|
|
|
N/A
|
|
|
5,872
|
|
|
(49
|
)
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$ 15,557
|
|
|
$ 11,260
|
|
|
38.2
|
|
|
$ 45,190
|
|
|
$ 26,201
|
|
|
72.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares-Class A and B common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
50,585,550
|
|
|
50,345,141
|
|
|
|
|
50,529,113
|
|
|
50,259,276
|
|
|
|
Diluted
|
|
50,814,821
|
|
|
50,547,474
|
|
|
|
|
50,749,260
|
|
|
50,436,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic - Class A and B common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$ 0.31
|
|
|
$ 0.22
|
|
|
|
|
$ 0.78
|
|
|
$ 0.52
|
|
|
|
Discontinued operations
|
|
-
|
|
|
-
|
|
|
|
|
0.12
|
|
|
-
|
|
|
|
Net earnings per share - basic
|
|
$ 0.31
|
|
|
$ 0.22
|
|
|
|
|
$ 0.90
|
|
|
$ 0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted - Class A and B common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$ 0.31
|
|
|
$ 0.22
|
|
|
|
|
$ 0.77
|
|
|
$ 0.52
|
|
|
|
Discontinued operations
|
|
-
|
|
|
-
|
|
|
|
|
0.12
|
|
|
-
|
|
|
|
Net earnings per share - diluted
|
|
$ 0.31
|
|
|
$ 0.22
|
|
|
|
|
$ 0.89
|
|
|
$ 0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) 2014 fourth quarter: September 29, 2014 to December 31, 2014
|
2013 fourth quarter: September 30, 2013 to December 29, 2013
|
(B) 2014 four quarters: December 30, 2013 to December 31, 2014
|
2013 four quarters: December 31, 2012 to December 29, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 2
|
Journal Communications, Inc.
|
Segment Information (unaudited)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter (A)
|
|
|
|
Four Quarters (B)
|
|
|
|
|
2014
|
|
2013
|
|
% Change
|
|
2014
|
|
2013
|
|
% Change
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 59,979
|
|
|
$ 45,139
|
|
|
32.9
|
|
|
$ 200,847
|
|
|
$ 166,616
|
|
|
20.5
|
|
Radio
|
|
22,099
|
|
|
20,527
|
|
|
7.7
|
|
|
79,120
|
|
|
76,816
|
|
|
3.0
|
|
Publishing
|
|
40,038
|
|
|
41,841
|
|
|
(4.3
|
)
|
|
148,958
|
|
|
154,558
|
|
|
(3.6
|
)
|
Corporate eliminations
|
|
(129
|
)
|
|
(141
|
)
|
|
8.5
|
|
|
(489
|
)
|
|
(723
|
)
|
|
32.4
|
|
|
|
$ 121,987
|
|
|
$ 107,366
|
|
|
13.6
|
|
|
$ 428,436
|
|
|
$ 397,267
|
|
|
7.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 23,449
|
|
|
$ 10,894
|
|
|
115.2
|
|
|
$ 59,459
|
|
|
$ 31,395
|
|
|
89.4
|
|
Radio
|
|
4,691
|
|
|
4,281
|
|
|
9.6
|
|
|
14,937
|
|
|
14,017
|
|
|
6.6
|
|
Publishing
|
|
4,419
|
|
|
6,637
|
|
|
(33.4
|
)
|
|
10,242
|
|
|
13,778
|
|
|
(25.7
|
)
|
Corporate
|
|
(4,383
|
)
|
|
(1,888
|
)
|
|
U
|
|
(12,891
|
)
|
|
(7,874
|
)
|
|
(63.7
|
)
|
|
|
$ 28,176
|
|
|
$ 19,924
|
|
|
41.4
|
|
|
$ 71,747
|
|
|
$ 51,316
|
|
|
39.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 3,270
|
|
|
$ 3,542
|
|
|
(7.7
|
)
|
|
$ 12,905
|
|
|
$ 13,192
|
|
|
(2.2
|
)
|
Radio
|
|
513
|
|
|
360
|
|
|
42.5
|
|
|
1,993
|
|
|
2,002
|
|
|
(0.4
|
)
|
Publishing
|
|
1,613
|
|
|
1,801
|
|
|
(10.4
|
)
|
|
6,597
|
|
|
7,058
|
|
|
(6.5
|
)
|
Corporate
|
|
109
|
|
|
142
|
|
|
(23.2
|
)
|
|
464
|
|
|
661
|
|
|
(29.8
|
)
|
|
|
$ 5,505
|
|
|
$ 5,845
|
|
|
(5.8
|
)
|
|
$ 21,959
|
|
|
$ 22,913
|
|
|
(4.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) 2014 fourth quarter: September 29, 2014 to December 31, 2014
|
2013 fourth quarter: September 30, 2013 to December 29, 2013
|
(B) 2014 four quarters: December 30, 2013 to December 31, 2014
|
2013 four quarters: December 31, 2012 to December 29, 2013
|
U Greater than 100% unfavorable variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 3
|
Journal Communications, Inc.
|
Television, Radio and Publishing Segment Information (unaudited)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter (A)
|
|
% Change
|
|
Four Quarters (B)
|
|
% Change
|
|
|
2014
|
|
2013
|
|
Total
|
|
2014
|
|
2013
|
|
Total
|
Television:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$ 59,979
|
|
$ 45,139
|
|
32.9
|
|
|
$ 200,847
|
|
$ 166,616
|
|
20.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
$ 23,449
|
|
$ 10,894
|
|
115.2
|
|
|
$ 59,459
|
|
$ 31,395
|
|
89.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue
|
|
$ 22,099
|
|
$ 20,527
|
|
7.7
|
|
|
$ 79,120
|
|
$ 76,816
|
|
3.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
$ 4,691
|
|
$ 4,281
|
|
9.6
|
|
|
$ 14,937
|
|
$ 14,017
|
|
6.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Publishing:
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$ 17,181
|
|
$ 18,518
|
|
(7.2
|
)
|
|
$ 61,474
|
|
$ 64,018
|
|
(4.0
|
)
|
Classified
|
|
3,321
|
|
3,589
|
|
(7.5
|
)
|
|
13,929
|
|
14,768
|
|
(5.7
|
)
|
National
|
|
825
|
|
876
|
|
(5.8
|
)
|
|
2,451
|
|
2,717
|
|
(9.8
|
)
|
Total advertising revenue
|
|
21,327
|
|
22,983
|
|
(7.2
|
)
|
|
77,854
|
|
81,503
|
|
(4.5
|
)
|
Circulation revenue
|
|
12,767
|
|
12,947
|
|
(1.4
|
)
|
|
48,430
|
|
50,135
|
|
(3.4
|
)
|
Other revenue
|
|
5,944
|
|
5,911
|
|
0.6
|
|
|
22,674
|
|
22,920
|
|
(1.1
|
)
|
Total revenue
|
|
$ 40,038
|
|
$ 41,841
|
|
(4.3
|
)
|
|
$ 148,958
|
|
$ 154,558
|
|
(3.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
$ 4,419
|
|
$ 6,637
|
|
(33.4
|
)
|
|
$ 10,242
|
|
$ 13,778
|
|
(25.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) 2014 fourth quarter: September 29, 2014 to December 31, 2014
|
2013 fourth quarter: September 30, 2013 to December 29, 2013
|
(B) 2014 four quarters: December 30, 2013 to December 31, 2014
|
2013 four quarters: December 31, 2012 to December 29, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE:
|
Television, radio and publishing segment information is provided
to facilitate comparison of our television, radio and publishing
segment results with those of other television, radio and
publishing companies and is not representative of the overall
business of Journal Communications or its operating results.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 4
|
Journal Communications, Inc.
|
Broadcasting and Publishing Non-GAAP Information (unaudited)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
|
2014 As
|
|
Stub Period
|
|
|
|
|
|
|
|
|
Reported
|
|
(12/29-12/31)
|
|
2014 Adjusted
|
|
2013
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Broadcasting:
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 59,979
|
|
|
$ (1,327
|
)
|
|
$ 58,652
|
|
|
$ 45,139
|
|
|
29.9
|
|
Radio
|
|
22,099
|
|
|
(446
|
)
|
|
21,653
|
|
|
20,527
|
|
|
5.5
|
|
Total broadcasting revenue
|
|
$ 82,078
|
|
|
$ (1,773
|
)
|
|
$ 80,305
|
|
|
$ 65,666
|
|
|
22.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Publishing:
|
|
|
|
|
|
|
|
|
|
|
Advertising revenue:
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$ 17,181
|
|
|
$ (382
|
)
|
|
$ 16,799
|
|
|
$ 18,518
|
|
|
(9.3
|
)
|
Classified
|
|
3,321
|
|
|
(100
|
)
|
|
3,221
|
|
|
3,589
|
|
|
(10.3
|
)
|
National
|
|
825
|
|
|
(7
|
)
|
|
818
|
|
|
876
|
|
|
(6.6
|
)
|
Total advertising revenue
|
|
21,327
|
|
|
(489
|
)
|
|
20,838
|
|
|
22,983
|
|
|
(9.3
|
)
|
Circulation revenue
|
|
12,767
|
|
|
(318
|
)
|
|
12,449
|
|
|
12,947
|
|
|
(3.8
|
)
|
Other revenue
|
|
5,944
|
|
|
(105
|
)
|
|
5,839
|
|
|
5,911
|
|
|
(1.2
|
)
|
Total revenue
|
|
$ 40,038
|
|
|
$ (912
|
)
|
|
$ 39,126
|
|
|
$ 41,841
|
|
|
(6.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Corporate eliminations
|
|
$ (129
|
)
|
|
$ -
|
|
|
$ (129
|
)
|
|
$ (141
|
)
|
|
8.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$ 121,987
|
|
|
$ (2,685
|
)
|
|
$ 119,302
|
|
|
$ 107,366
|
|
|
11.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Four Quarters
|
|
|
2014 As
|
|
Stub Period
|
|
|
|
|
|
|
|
|
Reported
|
|
(12/29-12/31)
|
|
2014 Adjusted
|
|
2013
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
Broadcasting:
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
$ 200,847
|
|
|
$ (1,327
|
)
|
|
$ 199,520
|
|
|
$ 166,616
|
|
|
19.7
|
|
Radio
|
|
79,120
|
|
|
(446
|
)
|
|
78,674
|
|
|
76,816
|
|
|
2.4
|
|
Total broadcasting revenue
|
|
$ 279,967
|
|
|
$ (1,773
|
)
|
|
$ 278,194
|
|
|
$ 243,432
|
|
|
14.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Publishing:
|
|
|
|
|
|
|
|
|
|
|
Advertising revenue:
|
|
|
|
|
|
|
|
|
|
|
Retail
|
|
$ 61,474
|
|
|
$ (382
|
)
|
|
$ 61,092
|
|
|
$ 64,018
|
|
|
(4.6
|
)
|
Classified
|
|
13,929
|
|
|
(100
|
)
|
|
13,829
|
|
|
14,768
|
|
|
(6.4
|
)
|
National
|
|
2,451
|
|
|
(7
|
)
|
|
2,444
|
|
|
2,717
|
|
|
(10.0
|
)
|
Total advertising revenue
|
|
77,854
|
|
|
(489
|
)
|
|
77,365
|
|
|
81,503
|
|
|
(5.1
|
)
|
Circulation revenue
|
|
48,430
|
|
|
(318
|
)
|
|
48,112
|
|
|
50,135
|
|
|
(4.0
|
)
|
Other revenue
|
|
22,674
|
|
|
(105
|
)
|
|
22,569
|
|
|
22,920
|
|
|
(1.5
|
)
|
Total revenue
|
|
$ 148,958
|
|
|
$ (912
|
)
|
|
$ 148,046
|
|
|
$ 154,558
|
|
|
(4.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Corporate eliminations
|
|
$ (489
|
)
|
|
$ -
|
|
|
$ (489
|
)
|
|
$ (723
|
)
|
|
32.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$ 428,436
|
|
|
$ (2,685
|
)
|
|
$ 425,751
|
|
|
$ 397,267
|
|
|
7.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 5
|
Journal Communications, Inc.
|
Reconciliation of Consolidated Net Earnings to Consolidated EBITDA
and Adjusted EBITDA (unaudited)
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter (A)
|
|
Four Quarters (B)
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Net earnings from continuing operations
|
|
$ 15,662
|
|
$ 11,079
|
|
$ 39,318
|
|
$ 26,250
|
Provision for income taxes
|
|
11,235
|
|
7,068
|
|
26,494
|
|
17,172
|
Total other expense, net
|
|
1,279
|
|
1,777
|
|
5,935
|
|
7,894
|
Depreciation
|
|
4,802
|
|
5,136
|
|
19,141
|
|
20,058
|
Amortization
|
|
703
|
|
709
|
|
2,818
|
|
2,855
|
EBITDA
|
|
$ 33,681
|
|
$ 25,769
|
|
$ 93,706
|
|
$ 74,229
|
|
|
|
|
|
|
|
|
|
Impairment of long-lived assets
|
|
37
|
|
-
|
|
69
|
|
238
|
Transaction costs
|
|
2,840
|
|
-
|
|
6,357
|
|
1,588
|
Impairment of intangible assets
|
|
211
|
|
-
|
|
211
|
|
-
|
Workforce reduction charges
|
|
1,954
|
|
35
|
|
2,738
|
|
863
|
Adjusted EBITDA
|
|
$ 38,723
|
|
$ 25,804
|
|
$ 103,081
|
|
$ 76,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) 2014 fourth quarter: September 29, 2014 to December 31, 2014
|
2013 fourth quarter: September 30, 2013 to December 29, 2013
|
(B) 2014 four quarters: December 30, 2013 to December 31, 2014
|
2013 four quarters: December 31, 2012 to December 29, 2013
|
|
|
|
|
|
|
|
|
|
We define EBITDA as net earnings excluding earnings from
discontinued operations, net, provision for income taxes, total
other expense (which is comprised of interest income and expense),
depreciation, and amortization; and we define Adjusted EBITDA as
EBITDA excluding non-cash impairment charges, transaction and
integration-related costs, and workforce reduction charges. Our
management uses EBITDA and Adjusted EBITDA, among other things, to
evaluate our operating performance, and to value prospective
acquisitions. EBITDA and Adjusted EBITDA are not measures of
performance calculated in accordance with accounting principles
generally accepted in the United States. EBITDA and Adjusted EBITDA
should not be considered in isolation of, or as substitutes for, net
earnings as indicators of operating performance or cash flows from
operating activities as measures of liquidity. EBITDA and Adjusted
EBITDA, as we calculate them, may not be comparable to EBITDA and
Adjusted EBITDA reported by other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table No. 6
|
Journal Communications, Inc.
|
Calculation of Diluted Earnings Per Share - Class A and B (unaudited)
|
(dollars and shares in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter (A)
|
|
Four Quarters (B)
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Numerator for diluted earnings per share:
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
15,662
|
|
|
11,079
|
|
39,318
|
|
26,250
|
|
Earnings from discontinued operations, net of tax
|
|
(105
|
)
|
|
181
|
|
5,872
|
|
(49
|
)
|
Net earnings
|
|
$ 15,557
|
|
|
$ 11,260
|
|
$ 45,190
|
|
$ 26,201
|
|
|
|
|
|
|
|
|
|
|
Denominator for diluted earnings per class A and B share:
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - Class A and B
|
|
50,586
|
|
|
50,345
|
|
50,529
|
|
50,259
|
|
Impact of non-vested restricted shares and performance-based
restricted stock units
|
|
229
|
|
|
202
|
|
220
|
|
177
|
|
Adjusted weighted average shares outstanding for class A and B
|
|
50,815
|
|
|
50,547
|
|
50,749
|
|
50,436
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share of class A and B:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$ 0.31
|
|
|
$ 0.22
|
|
$ 0.77
|
|
$ 0.52
|
|
Discontinued operations
|
|
-
|
|
|
-
|
|
0.12
|
|
-
|
|
Net earnings per share - diluted
|
|
$ 0.31
|
|
|
$ 0.22
|
|
$ 0.89
|
|
$ 0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) 2014 fourth quarter: September 29, 2014 to December 31, 2014
|
2013 fourth quarter: September 30, 2013 to December 29, 2013
|
(B) 2014 four quarters: December 30, 2013 to December 31, 2014
|
2013 four quarters: December 31, 2012 to December 29, 2013
|
|
|
|
|
|
|
|
|
|
Table No. 7
|
Journal Communications, Inc.
|
Consolidated Condensed Balance Sheets
|
(dollars in thousands)
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 29, 2013
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
|
$ 13,233
|
|
$ 1,912
|
Receivables, net
|
|
66,061
|
|
66,670
|
Inventories, net
|
|
1,852
|
|
2,191
|
Prepaid expenses and other current assets
|
|
3,569
|
|
3,305
|
Syndicated programs
|
|
2,598
|
|
2,816
|
Deferred income taxes
|
|
3,122
|
|
2,508
|
Current assets of discontinued operations
|
|
-
|
|
7,048
|
Total current assets
|
|
90,435
|
|
86,450
|
Property and equipment, net
|
|
150,396
|
|
160,549
|
Syndicated programs
|
|
3,424
|
|
5,162
|
Goodwill
|
|
121,740
|
|
124,702
|
Broadcast licenses
|
|
134,055
|
|
135,166
|
Other intangible assets, net
|
|
54,945
|
|
57,763
|
Deferred income taxes
|
|
20,557
|
|
20,125
|
Other assets
|
|
4,928
|
|
6,101
|
Total assets
|
|
$ 580,480
|
|
$ 596,018
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$ 24,930
|
|
$ 22,154
|
Accrued compensation
|
|
11,665
|
|
9,134
|
Accrued employee benefits
|
|
5,149
|
|
4,865
|
Deferred revenue
|
|
14,812
|
|
15,459
|
Syndicated programs
|
|
2,356
|
|
2,247
|
Accrued income taxes
|
|
5,487
|
|
3,286
|
Other current liabilities
|
|
4,486
|
|
5,560
|
Current portion of unsecured subordinated notes payable
|
|
2,656
|
|
2,656
|
Current portion of long-term notes payable to banks
|
|
15,000
|
|
15,000
|
Current portion of long-term liabilities
|
|
259
|
|
276
|
Current liabilities of discontinued operations
|
|
-
|
|
885
|
Total current liabilities
|
|
86,800
|
|
81,522
|
Accrued employee benefits
|
|
93,460
|
|
64,541
|
Syndicated programs
|
|
3,866
|
|
5,741
|
Long-term notes payable to banks
|
|
105,000
|
|
179,950
|
Unsecured subordinated notes payable
|
|
7,968
|
|
10,623
|
Other long-term liabilities
|
|
3,678
|
|
3,554
|
Shareholders' equity
|
|
279,708
|
|
250,087
|
Total liabilities and equity
|
|
$ 580,480
|
|
$ 596,018
|
[ Back To TMCnet.com's Homepage ]
|