Thursday, June 22, 2017
 
 
Company News: Page (1) of 1 - 05/10/17 Email this story to a friend. email article Print this page (Article printing at MyDmn.com).print page facebook
Tribune Media Company Reports First Quarter 2017 Results
  By PR Newswire

NEW YORK, Mayá10, 2017 /PRNewswire/ -- Tribune Media Company (the "Company") (NYSE: TRCO) today reported its results for the three months ended March 31, 2017.

"We are pleased and excited with Monday's announcement that Tribune Media has agreed to be acquired by Sinclair Broadcast Group, marking the culmination of a thorough strategic review which focused on optimizing shareholder value," said Peter Kern, Tribune Media's interim Chief Executive Officer. "As for the first quarter, our financial results were in line with our expectations, with anticipated reductions in political advertising and real estate revenues, and increased programming expenses due to airing more hours of originals at WGN America. We expect the next three quarters will be strong as we cycle past core advertising displacement, realize significant acceleration of retransmission revenues, and continue disciplined expense management across the company. We are reaffirming our full year financial guidance for 2017 and are intensely focused on completing our transaction with Sinclair."

FIRST QUARTER 2017 FINANCIAL HIGHLIGHTS (compared to first quarter 2016)


  • Consolidated operating revenues decreased 6% to $439.9 million; excluding political advertising and real estate revenues, consolidated operating revenues decreased 1%
  • Consolidated operating loss was $15.2 million, compared to operating profit of $30.0 million for the first quarter of 2016
  • Consolidated Adjusted EBITDA decreased to $57.5 million from $97.0 million in the first quarter of 2016
  • Total Television and Entertainment net advertising revenues (which include political and digital revenues) fell 9%, to $291.7 million
  • Retransmission revenues increased 13% to $94.2 million
  • Carriage fee revenues increased 8% to $33.6 million
  • Cash distributions from TV Food Network increased 25% to $111.5 million
  • Company met its expectations in the first quarter and reaffirms 2017 full year financial guidance

FIRST QUARTER RESULTS

Consolidated

Consolidated operating revenues for the first quarter of 2017 were $439.9 million compared to $468.5 million in the first quarter of 2016, representing a decrease of $28.6 million, or 6%. The decrease was primarily driven by lower core advertising and political advertising, as well as a decrease in real estate revenues as a result of the sales of certain properties in 2016. These declines were partially offset by an increase in retransmission revenues, carriage fee revenues and digital advertising revenues.

Consolidated operating loss was $15.2 million for the first quarter of 2017 compared to operating profit of $30.0 million for the first quarter of 2016, representing a decrease of $45.2 million. The decrease was primarily attributable to lower Television and Entertainment operating profit as a result of lower advertising revenues and higher programming expenses. Additionally, Corporate and Other had a higher operating loss primarily due to a decline in real estate revenue and increased compensation expense primarily related to the resignation of the CEO in the first quarter of 2017.

In the first quarter of 2017, the Company recorded a non-cash pretax impairment charge totaling $122.0 million ($80.0 million after tax), or $0.92 per common share, to write down its investment in CareerBuilder. The write down resulted from a decline in the fair value of the investment that the Company determined to be other than temporary. The Company estimated the fair value based on the best available evidence from recent developments related to TEGNA Inc.'s evaluation of strategic alternatives for CareerBuilder.

Consolidated loss from continuing operations was $101.2 million in the first quarter of 2017 compared to income from continuing operations of $15.1 million in the first quarter of 2016. Diluted loss per common share from continuing operations for the first quarter of 2017 was $1.17 compared to diluted earnings per share from continuing operations of $0.16 for the first quarter of 2016. Adjusted diluted loss per share for the first quarter of 2017 was $0.07 compared to adjusted diluted earnings per share ("Adjusted EPS") of $0.23 for the first quarter of 2016. Both diluted earnings per common share and Adjusted EPS in the first quarter of 2016 include a $3.8 million, or $0.04 per share, charge related to the write-off of unrealized deferred tax assets related to stock-based compensation included in income tax expense.

Net loss was $85.6 million in the first quarter of 2017 compared to net income of $11.1 million in the first quarter of 2016.

Consolidated Adjusted EBITDA decreased to $57.5 million in the first quarter of 2017 from $97.0 million in the first quarter of 2016, representing a decrease of $39.4 million, or 41%. The decrease in consolidated Adjusted EBITDA was primarily attributable to lower net core advertising and political advertising revenues, as well as higher programming expenses. This was partially offset by increased retransmission revenues and carriage fees revenues.

Cash distributions from TV Food Network in the first quarter of 2017 were $111.5 million compared to $89.3 million in the first quarter of 2016.

Television and Entertainment

Revenuesáwere $436.0 million in the first quarter of 2017 compared to $455.9 million in the first quarter of 2016, a decrease of $19.8 million, or 4%. The decrease was driven by a $17.7 million decrease in net core advertising revenue and a $13.7 million decrease in net political advertising revenue, and was partially offset by an increase in retransmission revenues of $10.7 million, or 13%, and an increase in carriage fee revenues of $2.6 million, or 8%.

Television and Entertainment operating profit was $20.0 million for the first quarter of 2017 compared to $58.6 million in the first quarter of 2016, a decrease of $38.6 million, or 66%. The decrease was primarily due to lower revenues of $19.8 million and increased programming expense of $17.1 million, primarily due to an increase in the number of original hours aired on WGN America, and higher network affiliate fees.áTelevision and Entertainment Adjusted EBITDA was $75.2 million for the first quarter of 2017 compared to $116.0 million in the first quarter of 2016, a decrease of $40.8 million, or 35%, primarily due to lower advertising revenues as well as increased programming expenses, as described above.

Corporate and Other

Real estate revenues for the first quarter of 2017 were $3.9 million, compared to $12.6 million for the first quarter of 2016, representing a decrease of $8.7 million, or 69%. The decrease was primarily driven by the sale of multiple real estate properties in 2016.

Corporate and Other operating loss for the first quarter of 2017 was $35.2 million compared to a loss of $28.6 million for the first quarter of 2016. The increase of the loss was primarily attributable to lower real estate revenues and higher compensation expense related to the resignation of the CEO in the first quarter of 2017. Corporate and Other Adjusted EBITDA represented a loss of $17.6 million for the first quarter of 2017 compared to a loss of $19.1 million for the first quarter of 2016.

Discontinued Operations

On December 19, 2016, the Company entered into an agreement with Nielsen Holding and Finance B.V. ("Nielsen") to sell equity interests in substantially all of the Digital and Data business operations for $560 million in cash, subject to certain purchase price adjustments. The Company completed the sale on January 31, 2017 and received gross proceeds of $581 million. The historical results of operations for the businesses included in the sale are reported as discontinued operations for all periods presented. Accordingly, all references made to financial data in this release are to Tribune Media Company's continuing operations.

RETURN OF CAPITAL TO SHAREHOLDERS

Quarterly Dividend

On May 10, 2017, the Board of Directors (the "Board") declared a quarterly cash dividend on the Company's common stock of $0.25 per share to be paid on June 6, 2017 to holders of record of the Company's common stock and warrants as of May 22, 2017, continuing the Company's dividend program announced on March 6, 2015. Future dividends will be subject to the discretion of the Board and the terms of the agreement and plan of merger between the Company and Sinclair, dated May 8, 2017 (the "Merger Agreement").

Special Dividend

On January 2, 2017, the Board declared a special cash dividend on the Company's common stock of $5.77 per share, which was paid on February 3, 2017 to holders of record of the Company's common stock and warrants as of January 13, 2017. The total aggregate payment on February 3, 2017 totaled $499 million, including the payment to holders of warrants.

Stock Repurchase Program

On February 24, 2016, the Board authorized a new stock repurchase program under which the Company may repurchase up to $400 million of its outstanding Class A common stock. The Company made no stock repurchases during the first quarter of 2017. In 2016, the Company repurchased an aggregate of 6,432,455 shares of the Company's Class A common stock in open market transactions at an aggregate purchase price of approximately $232 million. As of Mayá9, 2017, the remaining authorized amount under the current program totaled $168 million. The terms of the Merger Agreement prohibit the Company from engaging in additional share repurchases.

RECENT DEVELOPMENTS

Sinclair Acquisition

On May 8, 2017, the Company entered into an Agreement and Plan of Merger with Sinclair Broadcast Group, Inc. ("Sinclair"), providing for the acquisition by Sinclair of all of the outstanding shares of the Company's Class A common stock and Class B common stock by means of a merger of a wholly owned subsidiary of Sinclair with and into Tribune Media Company (the "Merger"), with the Company surviving the Merger as a wholly owned subsidiary of Sinclair.

Sale of Digital and Data Business

On December 19, 2016, the Company entered into a definitive share purchase agreement (the "Gracenote SPA") with Nielsen to sell equity interests in substantially all of the Digital and Data business operations for $560 million in cash, subject to certain purchase price adjustments (the "Gracenote Sale"). The Company completed the Gracenote Sale on January 31, 2017 and received gross proceeds of $581 million. The Company expects to receive additional proceeds of approximately $4 million as a result of purchase price adjustments. The Company recognized a pretax gain of $35 million as a result of the sale in the first quarter of 2017. On February 1, 2017, the Company used $400 million of proceeds from the Gracenote Sale to pay down a portion of the Company's term loan facility.

Real Estate Transactions

In the three months ended March 31, 2017, the Company sold two properties for net pretax proceeds totaling $44 million, as further described below. The Company defines net proceeds as pretax cash proceeds on the sale of properties, net of associated selling costs.

On January 26, 2017, the Company sold its Denver, CO property for net proceeds of $23 million, which approximated the carrying value, and entered into a lease for the property. On January 31, 2017, the Company sold one of its Chicago, IL properties for net proceeds of $22 million and entered into a lease with a term of 10 years, subject to renewal, retaining the use of more than a minor portion of the property. The Company recorded a deferred pretax gain of $13 million on the sale, which will be amortized over the life of the lease in accordance with sale-leaseback accounting guidance.

Spectrum Auction

On April 13, 2017, the Federal Communications Commission (the "FCC") announced the conclusion of the incentive auction, the results of the reverse and forward auction and the repacking of broadcast television spectrum. The Company participated in the auction and anticipates receiving approximately $190 million in pretax proceeds resulting from the auction. The anticipated proceeds reflect the FCC's acceptance of one or more bids placed by the Company or channel share partners of television stations owned or operated by the Company during the auction to modify and/or surrender spectrum used by certain of such bidder's television stations. The Company expects to receive the proceeds in the second half of 2017.

The Company cannot predict the timing of FCC incentive auction payments. Any proceeds received by the Dreamcatcher stations as a result of the incentive auction are required to be first used to prepay the Dreamcatcher Credit Facility.

FINANCIAL GUIDANCE

The Company is reaffirming its financial guidance for the full year 2017 for the current business portfolio. The actual results for the full year may differ materially from the below guidance due to, among other factors, any actions we might take pursuant to the strategic and financial review, first announced in February 2016. The following statements, by their nature, are forward-looking and are subject to substantial risks and uncertainties, which are discussed below under "Cautionary Statement Regarding Forward-Looking Statements."

For full year 2017, the Company expects:

Consolidated revenues to be between $1.865 billion and $1.916 billion
Consolidated Adjusted EBITDA to be between $440 million and $480 million

Television and Entertainment segment revenues to be between $1.855 billion and $1.905 billion
Television and Entertainment segment Adjusted EBITDA to be between $523 million and $559 million

Real estate revenues to be between $10 million and $11 million
Real estate expenses to be between $5 million and $6 million
Corporate expenses to be between $84 million and $88 million
Corporate and Other Adjusted EBITDA to be between $(79) million and $(83) million

Capital expenditures to be between $75 million and $95 million
Cash taxes to be between $85 million and $100 million (excludes cash tax payments for transactions such as real estate sales, the Gracenote Sale and anticipated spectrum proceeds)
Cash interest to be approximately $152 million

See "Non-GAAP Financial Measures" below for more information regarding certain financial measures we present that are not recognized under accounting principles generally accepted in the U.S. ("GAAP").

CONFERENCE CALL INFORMATION

The Company will host a conference call today at 8:30 a.m. ET to discuss its first quarter results. The conference call can be accessed on the Investor Relations homepage of Tribune Media's website at www.tribunemedia.com, or by dialing (888) 317-6003 (domestic) or (412) 317-6061 (international). The confirmation code is 2831845.

An audio webcast replay will be available in the Events and Presentations section of the Tribune Media website approximately one hour after completion of the call. A replay of the call will also be available until May 17, 2017 at (877) 344-7529 (domestic) or (412) 317-0088 (international). The confirmation code for the replay is 10105492.

Tribune Media Company (NYSE: TRCO) is home to a diverse portfolio of television and digital properties driven by quality news, entertainment and sports programming. Tribune Media is comprised of Tribune Broadcasting's 42 owned or operated local television stations reaching approximately 50 million households, national entertainment cable network WGN America, whose reach is approximately 80 million households, Tribune Studios, and a variety of digital applications and websites commanding 60 million monthly unique visitors online. Tribune Media also includes Chicago's WGN-AM and the national multicast networks Antenna TV and THIS TV. Additionally, the Company owns and manages a significant number of real estate properties across the U.S. and holds a variety of investments, including a 32% interest in CareerBuilder, LLC and a 31% interest in Television Food Network, G.P., which operates Food Network and Cooking Channel. For more information please visit www.tribunemedia.com.

Non-GAAP Financial Measures

This press release includes a discussion of Adjusted EBITDA, and Adjusted EPS for the Company and Adjusted EBITDA for our operating segments (Television and Entertainment and Corporate and Other) and presents Broadcast Cash Flow for our Television and Entertainment segment. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are financial measures that are not recognized under GAAP. With respect to our expectations under "Financial Guidance" above, no reconciliation of the forecasted range for Adjusted EBITDA on a consolidated or segment basis for fiscal 2017 is included in this release because we are unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. In particular, reconciliation of guidance for Consolidated Adjusted EBITDA or Adjusted EBITDA on a segment basis to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures such as the measures and effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price and other non-recurring or unusual items such as impairment charges, transaction-related costs and gains or losses on sales of assets.áWe expect the variabilityáof the above items to have a significant, and potentially unpredictable, impact on our future GAAP financial results. Adjusted EPS is calculated based on income (loss) from continuing operations before investment transactions, loss on extinguishment and modification of debt, certain special items (including severance), certain income tax charges, non-operating items, gain (loss) on sales of real estate, impairments and other non-cash charges and reorganization items per common share. Adjusted EBITDA for the Company is defined as income (loss) from continuing operations before income taxes, investment transactions, loss on extinguishment and modification of debt, interest and dividend income, interest expense, pension expense (credit), equity income and losses, depreciation and amortization, stock-based compensation, certain special items (including severance), non-operating items, gain (loss) on sales of real estate, impairments and other non-cash charges and reorganization items. Adjusted EBITDA for the Company's operating segments is calculated as segment operating profit plus depreciation, amortization, pension expense (credit), stock-based compensation, impairments and other non-cash charges, gain (loss) on sales of real estate and certain special items (including severance). Broadcast Cash Flow for the Television and Entertainment segment is calculated as Television and Entertainment Adjusted EBITDA plus broadcast rights amortization expense less broadcast rights cash payments. We believe that Adjusted EBITDA and Broadcast Cash Flow are measures commonly used by investors to evaluate our performance with that of our competitors. We also present Adjusted EBITDA because we believe investors, analysts and rating agencies consider it useful in measuring our ability to meet our debt service obligations. We further believe that the disclosure of Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow is useful to investors as these non-GAAP measures are used, among other measures, by our management to evaluate our performance. By disclosing Adjusting EPS, Adjusted EBITDA and Broadcast Cash Flow, we believe that we create for investors a greater understanding of, and an enhanced level of transparency into, the means by which our management operates our company. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are not measures presented in accordance with GAAP, and our use of these terms may vary from that of others in our industry. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow should not be considered as an alternative to net income, operating profit, revenues, cash provided by operating activities or any other measures derived in accordance with GAAP as measures of operating performance or liquidity. The tables at the end of this press release include reconciliations of consolidated Adjusted EPS and Adjusted EBITDA and segment Adjusted EBITDA and Broadcast Cash Flow to the most directly comparable financial measures calculated and presented in accordance with GAAP.áá

Cautionary Statement Regarding Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the federal securities laws.áForward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control.áForward-looking statements may include, but are not limited to, statements concerning our financial outlook and guidance, including our 2017 forecasted revenues, Adjusted EBITDA and other consolidated and segment financial performance guidance, our proposed merger with Sinclair, our real estate monetization strategy, our cost savings initiatives,áthe timing and expected proceeds from the FCC spectrum auction, the conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and product development efforts. Important factors that could cause actual results, developments and business decisions to differ materially from these forward-looking statements are uncertainties discussed below and in the "Risk Factors" section of the Company's filings with the U.S. Securities and Exchange Commission (the "SEC").á"Forward-looking statements" include all statements that do not relate solely to historical or current facts, and can be identified by the use of words such as "may," "might," "will," "could" "should," "estimate," "project," "plan," "anticipate," "expect," "intend," "outlook," "seek," "designed," "assume," "implied," "believe" and other similar expressions. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and uncertainties.áá

The following list represents some, but not necessarily all, of the factors that could cause actual results to differ from projected or historical results or those anticipated or predicted by these forward-looking statements: risks associated with the ability to consummate the Merger with Sinclair and the timing of the closing of the transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement; the risk that the regulatory approvals for the proposed Merger with Sinclair may not be obtained or may be obtained subject to conditions that are not anticipated; risks related to the disruption of management time from ongoing business operations due to the Merger; the effect of the announcement of the Merger on our ability to retain and hire key personnel, on our ability to maintain relationships with advertisers and customers, and on our operating results and businesses generally; potential litigation in the connection with the Merger; changes in advertising demand and audience shares; competition and other economic conditions including incremental fragmentation of the media landscape and competition from other media alternatives; changes in the overall market for broadcast and cable television advertising, including through regulatory and judicial rulings;áour ability to protect our intellectual property and other proprietary rights; our ability to adapt to technological changes; availability and cost of quality network, syndicated and sports programming affecting our television ratings; the loss, cost and / or modification of our network affiliation agreements; our ability to renegotiate retransmission consent agreements with multichannel video programming distributors; our ability to realize the full value, or successfully complete the planned divestitures ofá our real estate assets; the incurrence of additional tax-related liabilities related to historical income tax returns; the payment of proceeds associated with the spectrum auction, the potential impact of the modifications to and/or surrender of spectrum on operation of our television stations, the costs, terms and restrictions associated with the actions necessary to modify and/or surrender the spectrum; the timing and outcome of TEGNA's evaluation of strategic alternatives for CareerBuilder; theá incurrence of costs to address contamination issues at sites owned, operated or used by our businesses; adverse results from litigation, governmental investigations or tax-related proceedings or audits; our ability to settle unresolved claims filed in connection with our and certain of our direct and indirect wholly-owned subsidiaries' Chapter 11 cases and resolve the appeals seeking to overturn the bankruptcy court order confirming the First Amended Joint Plan of Reorganization for Tribune Company and its Subsidiaries; our ability to satisfy pension and other postretirement employee benefit obligations; our ability to attract and retain employees; the effect of labor strikes, lock-outs and labor negotiations; our ability to realize benefits or synergies from acquisitions or divestitures or to operate our businesses effectively following acquisitions or divestitures; the financial performance and valuation of our equity method investments; the impairment of our existing goodwill and other intangible assets; compliance with, and the effect of changes or developments in, government regulations applicable to the television and radio broadcasting industry; changes in accounting standards; the payment ofá cash dividends on our common stock; impact of increases in interest rates on our variable rate indebtedness or refinancings thereof; our indebtedness and ability to comply with covenants applicable to our debt financing and other contractual commitments; our ability to satisfy future capital and liquidity requirements;áour ability to access the credit and capital markets at the times and in the amounts needed and on acceptable terms and other events beyond our control that may result in unexpected adverse operating results.áIn addition, in light of these risks and uncertainties, the matters referred to in the forward-looking statements contained in this press release may not in fact occur. Any forward-looking information presented herein is made only as of the date of this press release and we undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

á

TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of dollars, except per share data)

(Unaudited)



Three Months Ended


March 31, 2017


March 31, 2016

Operating Revenues




Television and Entertainment

$

436,033



$

455,875


Other

3,877



12,597


Total operating revenues

439,910



468,472


Operating Expenses




Programming

141,246



124,167


Direct operating expenses

98,807



97,572


Selling, general and administrative

159,859



160,634


Depreciation

13,571



14,442


Amortization

41,659



41,665


Total operating expenses

455,142



438,480


Operating (Loss) Profit

(15,232)



29,992


Income on equity investments, net

37,037



38,252


Interest and dividend income

505



132


Interest expense

(38,758)



(38,141)


Loss on extinguishment and modification of debt

(19,052)



?


Gain on investment transaction

4,950



?


Write-down of investment

(122,000)



?


Other non-operating (loss) gain, net

(26)



496


Reorganization items, net

(250)



(434)


(Loss) Income from Continuing Operations Before Income Taxes

(152,826)



30,297


Income tax (benefit) expense

(51,614)



15,195


(Loss) Income from Continuing Operations

(101,212)



15,102


Income (Loss) from Discontinued Operations, net of taxes

15,618



(4,009)


Net (Loss) Income

$

(85,594)



$

11,093






Basic (Loss) Earnings Per Common Share from:




Continuing Operations

$

(1.17)



$

0.16


Discontinued Operations

0.18



(0.04)


Net (Loss) Earnings Per Common Share

$

(0.99)



$

0.12






Diluted (Loss) Earnings Per Common Share from:




Continuing Operations

$

(1.17)



$

0.16


Discontinued Operations

0.18



(0.04)


Net (Loss) Earnings Per Common Share

$

(0.99)



$

0.12






Regular dividends declared per common share

$

0.25



$

0.25






Special dividends declared per common share

$

5.77



$

?


á


TRIBUNE MEDIA COMPANY AND SUBSIDIARIESá
CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except for share and per share data)

(Unaudited)



March 31, 2017


December 31, 2016

Assets




Current Assets




Cash and cash equivalents

$

346,221



$

577,658


Restricted cash and cash equivalents

17,566



17,566


Accounts receivable (net of allowances of $14,189 and $12,504)

384,567



429,112


Broadcast rights

137,181



157,817


Income taxes receivable

7,897



9,056


Current assets of discontinued operations

?



62,605


Prepaid expenses

32,084



35,862


Other

11,538



6,624


Total current assets

937,054



1,296,300


Properties




Property, plant and equipment

686,537



711,068


Accumulated depreciation

(198,125)



(187,148)


Net properties

488,412



523,920


Other Assets




Broadcast rights

148,832



153,457


Goodwill

3,228,047



3,227,930


Other intangible assets, net

1,777,360



1,819,134


Non-current assets of discontinued operations

?



608,153


Assets held for sale

16,356



17,176


Investments

1,473,510



1,674,883


Other

82,410



80,098


Total other assets

6,726,515



7,580,831


Total Assets

$

8,151,981



$

9,401,051


á

TRIBUNE MEDIA COMPANY AND SUBSIDIARIESá
CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except for share and per share data)

(Unaudited)



March 31, 2017


December 31, 2016

Liabilities and Shareholders' Equity




Current Liabilities




Accounts payable

$

49,539



$

60,553


Debt due within one year (net of unamortized discounts and debt issuance costs of $3,789 and $7,917)

17,876



19,924


Income taxes payable

97,134



21,166


Employee compensation and benefits

51,905



77,123


Contracts payable for broadcast rights

220,024



241,255


Deferred revenue

12,030



13,690


Interest payable

13,873



30,305


Current liabilities of discontinued operations

?



54,284


Other

34,940



32,553


Total current liabilities

497,321



550,853


Non-Current Liabilities




Long-term debt (net of unamortized discounts and debt issuance costs of $39,224 and $38,830)

3,014,397



3,391,627


Deferred income taxes

861,490



984,248


Contracts payable for broadcast rights

292,264



314,840


Pension obligations, net

438,829



444,401


Postretirement, medical, life and other benefits

11,137



11,385


Other obligations

78,975



62,700


Non-current liabilities of discontinued operations

?



95,314


Total non-current liabilities

4,697,092



5,304,515


Total Liabilities

5,194,413



5,855,368






Commitments and Contingent Liabilities








Shareholders' Equity




Preferred stock ($0.001 par value per share)




Authorized:á40,000,000 shares; No shares issued and outstanding at March 31, 2017 and at December 31, 2016

?



?


Class A Common Stock ($0.001 par value per share)




Authorized:á1,000,000,000 shares; 100,979,448 shares issued and 86,877,263 shares outstanding at March 31, 2017 and 100,416,516 shares issued and 86,314,063 shares outstanding at December 31, 2016

101



100


Class B Common Stock ($0.001 par value per share)




Authorized:á1,000,000,000 shares; Issued and outstanding: 5,605 shares at March 31, 2017 and at December 31, 2016

?



?


Treasury stock, at cost: 14,102,185 shares at March 31, 2017 and 14,102,453 shares at December 31, 2016

(632,194)



(632,207)


Additional paid-in-capital

4,051,836



4,561,760


Retained deficit

(393,953)



(308,105)


Accumulated other comprehensive loss

(74,139)



(81,782)


Total Tribune Media Company shareholders' equity

2,951,651



3,539,766


Noncontrolling interest

5,917



5,917


Total shareholders' equity

2,957,568



3,545,683


Total Liabilities and Shareholders' Equity

$

8,151,981



$

9,401,051


á

TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)



Three Months Ended


March 31, 2017


March 31, 2016

Operating Activities




Net (loss) income

$

(85,594)



$

11,093


Adjustments to reconcile net (loss) income to net cash provided by operating activities:




Stock-based compensation

14,963



8,493


Pension credit, net of contributions

(5,549)



(5,993)


Depreciation

13,571



17,338


Amortization of contract intangible assets and liabilities

208



(4,003)


Amortization of other intangible assets

41,659



49,378


Income on equity investments, net

(37,037)



(38,252)


Distributions from equity investments

111,509



89,346


Non-cash loss on extinguishment and modification of debt

6,823



?


Original issue discount payments

(6,873)



?


Write-down of investment

122,000



?


Amortization of debt issuance costs and original issue discount

2,170



2,786


Gain on sale of business

(35,462)



?


Gain on investment transaction

(4,950)



?


Impairments of real estate

754



7,834


Other non-operating loss (gain)

26



(496)


Changes in working capital items:




Accounts receivable, net

44,963



33,210


Prepaid expenses and other current assets

4,568



2,775


Accounts payable

(6,797)



9,448


Employee compensation and benefits, accrued expenses and other current liabilities

(49,580)



(44,797)


Deferred revenue

(2,326)



(3,941)


Income taxes

77,201



14,406


Change in broadcast rights, net of liabilities

(18,546)



(46,949)


Deferred income taxes

(115,922)



1,722


Other, net

3,434



18,901


Net cash provided by operating activities

75,213



122,299






Investing Activities




Capital expenditures

(14,634)



(17,848)


Investments

?



(88)


Net proceeds from the sale of business

554,725



?


Proceeds from sales of real estate and other assets

44,315



1,486


Proceeds from the sale of investment

4,950



?


Transfers from restricted cash

?



4


Net cash provided by (used in) investing activities

589,356



(16,446)


á


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of dollars)
(Unaudited)






Three Months Ended


March 31, 2017


March 31, 2016

Financing Activities




Long-term borrowings

202,694



?


Repayments of long-term debt

(584,245)



(6,960)


Long-term debt issuance costs

(1,689)



(622)


Payments of dividends

(520,849)



(23,215)


Common stock repurchases

?



(8,938)


Tax withholdings related to net share settlements of share-based awards

(7,053)



(4,126)


Proceeds from stock option exercises

2,385



?


Net cash used in financing activities

(908,757)



(43,861)






Net (Decrease) Increase in Cash and Cash Equivalents

(244,188)



61,992


Cash and cash equivalents, beginning of period (1)

590,409



262,644


Cash and cash equivalents, end of period

$

346,221



$

324,636






Supplemental Schedule of Cash Flow Information




Cash paid (received) during the period for:




áá Interest

$

54,246



$

59,065


áá Income taxes, net

$

752



$

(3,613)




___________________

(1)

Cash and cash equivalents at the beginning of the three months ended March 31, 2017 of $590 million are comprised of $578 million of cash and cash equivalents from continuing operations as reflected in the Company's unaudited Condensed Consolidated Balance Sheets and $13 million of cash and cash equivalents reflected in current assets of discontinued operations.


á

TRIBUNE MEDIA COMPANY - CONSOLIDATED
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA
(in thousands of dollars)
(Unaudited)




Three Months Ended


March 31, 2017


March 31, 2016

Revenue

$

439,910



$

468,472










Net (Loss) Income

$

(85,594)



$

11,093


Income (loss) from discontinued operations, net of taxes

15,618



(4,009)


(Loss) Income from Continuing Operations

$

(101,212)



$

15,102






Income tax (benefit) expense

(51,614)



15,195


Reorganization items, net

250



434


Other non-operating loss (gain), net

26



(496)


Write-down of investment

122,000



?


Gain on investment transaction

(4,950)



?


Loss on extinguishment and modification of debt

19,052



?


Interest expense

38,758



38,141


Interest and dividend income

(505)



(132)


Income on equity investments, net

(37,037)



(38,252)


Operating (Loss) Profit

$

(15,232)



$

29,992


Depreciation

13,571



14,442


Amortization

41,659



41,665


Stock-based compensation

12,971



7,504


Severance and related charges

6,677



?


Transaction-related costs

2,992



1,783


Real estate impairments and other

459



7,561


Pension credit

(5,549)



(5,993)


Adjusted EBITDA

$

57,548



$

96,954



á

TRIBUNE MEDIA COMPANY - TELEVISION AND ENTERTAINMENT
RECONCILATION OF OPERATING PROFIT TO ADJUSTED EBITDA AND BROADCAST CASH FLOW
(in thousands of dollars)
(Unaudited)




Three Months Ended


March 31, 2017


March 31, 2016

Advertising

$

291,707



$

321,462


Retransmission revenues

94,214



83,527


Carriage fees

33,610



31,014


Barter/trade

9,012



10,076


Other

7,490



9,796


Total Revenues (1)

$

436,033



$

455,875






Operating Profit (1)

$

20,013



$

58,605


Depreciation

10,039



11,017


Amortization

41,659



41,665


Stock-based compensation

3,995



3,652


Severance and related charges

210



?


Real estate impairments and other

(727)



1,079


Adjusted EBITDA (1)

$

75,189



$

116,018






Broadcast rights - Amortization

$

126,311



$

105,460


Broadcast rights - Cash Payments

(136,917)



(135,457)


Broadcast Cash Flow

$

64,583



$

86,021




(1)

Beginning in the fourth quarter of 2016, the Company moved its Covers Media Group from the Digital and Data reportable segment to the Television and Entertainment reportable segment. Certain previously reported amounts have been reclassified to conform to the current presentation; the impact of this reclassification was immaterial.


á

TRIBUNE MEDIA COMPANY - CORPORATE AND OTHER
RECONCILIATION OF OPERATING LOSS TO ADJUSTED EBITDA
(in thousands of dollars)
(Unaudited)




Three Months Ended


March 31, 2017


March 31, 2016

Total Revenues

$

3,877



$

12,597










Operating Loss (1)

$

(35,245)



$

(28,613)


Depreciation

3,532



3,425


Stock-based compensation

8,976



3,852


Severance and related charges

6,467



?


Transaction-related costs

2,992



1,783


Real estate impairments and other

1,186



6,482


Pension credit

(5,549)



(5,993)


Adjusted EBITDA (1)

$

(17,641)



$

(19,064)




(1)

Interest expense and transaction-related costs that historically have been recorded in Corporate and Other but are directly attributable to the businesses included in the Gracenote Sale have been reclassified to discontinued operations. As a result, the historical results of Corporate and Other have been adjusted.


á

TRIBUNE MEDIA COMPANY - CONSOLIDATED
RECONCILIATION OF DILUTED EPS TO ADJUSTED EPS
(in thousands of dollars, except per share data)
(Unaudited)




Three Months Ended


March 31, 2017



March 31, 2016


Pre-Tax


After-Tax


Diluted EPS



Pre-Tax


After-Tax


Diluted EPS














Diluted EPS





$

(0.99)








$

0.12


(Income) loss from discontinued operations





(0.18)








0.04


Reorganization items, net

$

250



$

250



0.00




$

434



$

434



0.00


Other non-operating loss (gain), net

26



16



0.00




(496)



(301)



(0.00)


Write-down of investment

122,000



79,997



0.92




?



?



?


Gain on investment transaction

(4,950)



(3,010)



(0.03)




?



?



?


Loss on extinguishment and modification of debt

19,052



11,584



0.13




?



?



?


Severance and related charges

6,677



4,060



0.05




?



?



?


Transaction-related costs

2,992



1,963



0.02




1,783



1,120



0.01


Real estate impairments and other

459



299



0.00




7,561



4,598



0.05


Adjusted EPS (1)





$

(0.07)








$

0.23
















(1)

Adjusted EPS totals may not foot due to rounding.

á

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/tribune-media-company-reports-first-quarter-2017-results-300454813.html

SOURCE Tribune Media Company

Copyright 2014 PR Newswire. All Rights Reserved


Page: 1


 



HOT THREADS on DMN Forums
Tricky one: taking a 2736x2048 180dpi pic and getting down to 121x1xx or so, and have it still sharp (1) • by jigmeg on the on the Digital Photography forum buttom picture (1) • by CoryChase on the on the DVD Creation forum DVDA Brillliance Awards invite your entry (window closing October 2nd!)  • by Bruce Nazarian - the DVD Guy on the on the DVD Creation forum Convert Adobe Illustrator to Flash FLA file  • by iceman42 on the on the Macromedia Flash forum NEH Digital Humanities Grants; deadline: 11/15/06 or 4/3/07  • by DRT on the on the Educators forum laptop battery for Acer Aspire 1200  • by www.sunpowtech.com on the on the Marketing forum SunRocket's Annual Edition  • by Kallodragon on the on the Marketing forum

About Digital Facility - Contact Us - Advertise With Us - Privacy Guidelines