These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
42-0823980
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
Large accelerated filer
|
[ ]
|
Accelerated filer
|
[X]
|
|
|
Non-accelerated filer
|
[ ]
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
[ ]
|
|
|
|
Table Of Contents
|
|
PAGE
|
||
|
|
|
|
||
|
FORWARD LOOKING STATEMENTS
|
|
|||
|
|
|
|
|
|
|
PART I
|
FINANCIAL INFORMATION
|
|
||
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets - December 27, 2015 and September 27, 2015
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Operations and Comprehensive Operations - 13 weeks ended December 27, 2015 and December 28, 2014
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows - 13 weeks ended December 27, 2015 and December 28, 2014
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
|
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
|
|
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
|
|
|
|
|
|
|
|
|
PART II
|
OTHER INFORMATION
|
|
||
|
|
|
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
|
|
|
|
|
|
|
Item 6.
|
Exhibits
|
|
|
|
|
|
|
|
|
|
SIGNATURES
|
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
September 27
2015 |
|
|
|
|
|
||
|
ASSETS
|
|
|
||
|
|
|
|
||
|
Current assets:
|
|
|
||
|
Cash and cash equivalents
|
11,813
|
|
11,134
|
|
|
Accounts receivable, net
|
66,580
|
|
58,899
|
|
|
Income taxes receivable
|
62
|
|
413
|
|
|
Inventories
|
3,956
|
|
3,914
|
|
|
Other
|
6,131
|
|
8,304
|
|
|
Total current assets
|
88,542
|
|
82,664
|
|
|
Investments:
|
|
|
||
|
Associated companies
|
34,640
|
|
35,069
|
|
|
Other
|
9,363
|
|
9,083
|
|
|
Total investments
|
44,003
|
|
44,152
|
|
|
Property and equipment:
|
|
|
||
|
Land and improvements
|
22,252
|
|
22,257
|
|
|
Buildings and improvements
|
179,766
|
|
179,731
|
|
|
Equipment
|
286,857
|
|
290,127
|
|
|
Construction in process
|
1,630
|
|
997
|
|
|
|
490,505
|
|
493,112
|
|
|
Less accumulated depreciation
|
349,660
|
|
349,343
|
|
|
Property and equipment, net
|
140,845
|
|
143,769
|
|
|
Goodwill
|
243,729
|
|
243,729
|
|
|
Other intangible assets, net
|
179,346
|
|
185,962
|
|
|
Postretirement assets, net
|
13,915
|
|
13,421
|
|
|
Other
|
33,024
|
|
34,128
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
Total assets
|
743,404
|
|
747,825
|
|
|
(Thousands of Dollars and Shares, Except Per Share Data)
|
December 27
2015 |
|
September 27
2015 |
|
|
|
|
|
||
|
LIABILITIES AND EQUITY
|
|
|
||
|
|
|
|
||
|
Current liabilities:
|
|
|
||
|
Current maturities of long-term debt
|
26,135
|
|
25,000
|
|
|
Accounts payable
|
18,013
|
|
20,113
|
|
|
Compensation and other accrued liabilities
|
20,721
|
|
27,055
|
|
|
Accrued interest
|
13,436
|
|
4,184
|
|
|
Unearned revenue
|
28,824
|
|
28,929
|
|
|
Total current liabilities
|
107,129
|
|
105,281
|
|
|
Long-term debt, net of current maturities
|
677,861
|
|
700,872
|
|
|
Pension obligations
|
51,152
|
|
52,522
|
|
|
Postretirement and postemployment benefit obligations
|
10,689
|
|
11,060
|
|
|
Deferred income taxes
|
28,679
|
|
22,137
|
|
|
Income taxes payable
|
5,093
|
|
4,856
|
|
|
Other
|
9,594
|
|
9,680
|
|
|
Total liabilities
|
890,197
|
|
906,408
|
|
|
Equity (deficit):
|
|
|
||
|
Stockholders' equity (deficit):
|
|
|
||
|
Serial convertible preferred stock, no par value; authorized 500 shares; none issued
|
—
|
|
—
|
|
|
Common Stock, $0.01 par value; authorized 120,000 shares; issued and outstanding:
|
555
|
|
547
|
|
|
December 27, 2015; 55,499 shares;
|
|
|
||
|
September 27, 2015; 54,679 shares
|
|
|
||
|
Class B Common Stock, $2 par value; authorized 30,000 shares; none issued
|
—
|
|
—
|
|
|
Additional paid-in capital
|
247,862
|
|
247,302
|
|
|
Accumulated deficit
|
(379,729
|
)
|
(390,966
|
)
|
|
Accumulated other comprehensive loss
|
(16,319
|
)
|
(16,276
|
)
|
|
Total stockholders' deficit
|
(147,631
|
)
|
(159,393
|
)
|
|
Non-controlling interests
|
838
|
|
810
|
|
|
Total deficit
|
(146,793
|
)
|
(158,583
|
)
|
|
Total liabilities and deficit
|
743,404
|
|
747,825
|
|
|
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars, Except Per Common Share Data)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Operating revenue:
|
|
|
||
|
Advertising and marketing services
|
105,637
|
|
115,830
|
|
|
Subscription
|
50,430
|
|
50,399
|
|
|
Other
|
12,338
|
|
10,981
|
|
|
Total operating revenue
|
168,405
|
|
177,210
|
|
|
Operating expenses:
|
|
|
||
|
Compensation
|
58,665
|
|
61,937
|
|
|
Newsprint and ink
|
6,685
|
|
8,846
|
|
|
Other operating expenses
|
58,869
|
|
60,237
|
|
|
Depreciation
|
4,327
|
|
4,616
|
|
|
Amortization of intangible assets
|
6,616
|
|
6,880
|
|
|
Gain on sales of assets, net
|
(971
|
)
|
(257
|
)
|
|
Workforce adjustments
|
604
|
|
211
|
|
|
Total operating expenses
|
134,795
|
|
142,470
|
|
|
Equity in earnings of associated companies
|
2,799
|
|
2,757
|
|
|
Operating income
|
36,409
|
|
37,497
|
|
|
Non-operating income (expense):
|
|
|
||
|
Financial income
|
76
|
|
78
|
|
|
Interest expense
|
(17,142
|
)
|
(18,790
|
)
|
|
Debt financing and administrative costs
|
(1,333
|
)
|
(1,102
|
)
|
|
Other, net
|
645
|
|
(1,178
|
)
|
|
Total non-operating expense, net
|
(17,754
|
)
|
(20,992
|
)
|
|
Income before income taxes
|
18,655
|
|
16,505
|
|
|
Income tax expense
|
7,147
|
|
6,498
|
|
|
Net income
|
11,508
|
|
10,007
|
|
|
Net income attributable to non-controlling interests
|
(271
|
)
|
(254
|
)
|
|
Income attributable to Lee Enterprises, Incorporated
|
11,237
|
|
9,753
|
|
|
Other comprehensive loss, net of income taxes
|
(43
|
)
|
(192
|
)
|
|
Comprehensive income attributable to Lee Enterprises, Incorporated
|
11,194
|
|
9,561
|
|
|
Earnings per common share:
|
|
|
||
|
Basic:
|
0.21
|
|
0.19
|
|
|
Diluted:
|
0.21
|
|
0.18
|
|
|
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Cash provided by operating activities:
|
|
|
||
|
Net income
|
11,508
|
|
10,007
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
||
|
Depreciation and amortization
|
10,943
|
|
11,496
|
|
|
Gain on sales of assets, net
|
(971
|
)
|
(257
|
)
|
|
Stock compensation expense
|
570
|
|
443
|
|
|
Distributions greater than earnings of MNI
|
567
|
|
638
|
|
|
Deferred income tax expense
|
6,572
|
|
6,289
|
|
|
Debt financing and administrative costs
|
1,333
|
|
1,102
|
|
|
Gain on extinguishment of debt
|
(525
|
)
|
—
|
|
|
Changes in operating assets and liabilities:
|
|
|
||
|
Increase in receivables
|
(7,681
|
)
|
(9,616
|
)
|
|
Decrease (increase) in inventories and other
|
(291
|
)
|
1,473
|
|
|
Increase in accounts payable, compensation and other accrued liabilities and unearned revenue
|
162
|
|
485
|
|
|
Decrease in pension, postretirement and postemployment benefit obligations
|
(2,309
|
)
|
(1,115
|
)
|
|
Change in income taxes receivable or payable
|
588
|
|
206
|
|
|
Other, net
|
603
|
|
1,139
|
|
|
Net cash provided by operating activities
|
21,069
|
|
22,290
|
|
|
Cash provided by (required for) investing activities:
|
|
|
||
|
Purchases of property and equipment
|
(1,470
|
)
|
(3,547
|
)
|
|
Decrease in restricted cash
|
—
|
|
441
|
|
|
Proceeds from sales of assets
|
2,614
|
|
315
|
|
|
Distributions less than earnings of TNI
|
(137
|
)
|
(451
|
)
|
|
Other, net
|
—
|
|
410
|
|
|
Net cash provided by (required for) investing activities
|
1,007
|
|
(2,832
|
)
|
|
Cash provided by (required for) financing activities:
|
|
|
||
|
Proceeds from long-term debt
|
5,000
|
|
3,000
|
|
|
Payments on long-term debt
|
(26,351
|
)
|
(23,250
|
)
|
|
Debt financing costs paid
|
(44
|
)
|
(17
|
)
|
|
Common stock transactions, net
|
(2
|
)
|
48
|
|
|
Net cash required for financing activities
|
(21,397
|
)
|
(20,219
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
679
|
|
(761
|
)
|
|
Cash and cash equivalents:
|
|
|
||
|
Beginning of period
|
11,134
|
|
16,704
|
|
|
End of period
|
11,813
|
|
15,943
|
|
|
1
|
BASIS OF PRESENTATION
|
|
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Operating revenue
|
14,782
|
|
15,600
|
|
|
Operating expenses, excluding workforce adjustments, depreciation and amortization
|
11,341
|
|
12,102
|
|
|
Workforce adjustments
|
—
|
|
—
|
|
|
Operating income
|
3,441
|
|
3,498
|
|
|
Company's 50% share of operating income
|
1,721
|
|
1,749
|
|
|
Less amortization of intangible assets
|
105
|
|
105
|
|
|
Equity in earnings of TNI
|
1,616
|
|
1,644
|
|
|
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Operating revenue
|
17,789
|
|
18,657
|
|
|
Operating expenses, excluding workforce adjustments, depreciation and amortization
|
13,612
|
|
14,631
|
|
|
Workforce adjustments
|
—
|
|
11
|
|
|
Depreciation and amortization
|
410
|
|
464
|
|
|
Operating income
|
3,767
|
|
3,551
|
|
|
Net income
|
2,358
|
|
2,224
|
|
|
Equity in earnings of MNI
|
1,183
|
|
1,112
|
|
|
3
|
GOODWILL AND OTHER INTANGIBLE ASSETS
|
|
|
13 Weeks Ended
|
|
|
(Thousands of Dollars)
|
December 27
2015 |
|
|
|
|
|
|
Goodwill, gross amount
|
1,532,458
|
|
|
Accumulated impairment losses
|
(1,288,729
|
)
|
|
Goodwill, beginning of period
|
243,729
|
|
|
Goodwill, end of period
|
243,729
|
|
|
(Thousands of Dollars)
|
December 27
2015 |
|
September 27
2015 |
|
|
|
|
|
||
|
Nonamortized intangible assets:
|
|
|
||
|
Mastheads
|
25,102
|
|
25,102
|
|
|
Amortizable intangible assets:
|
|
|
||
|
Customer and newspaper subscriber lists
|
687,182
|
|
687,182
|
|
|
Less accumulated amortization
|
532,938
|
|
526,322
|
|
|
|
154,244
|
|
160,860
|
|
|
Noncompete and consulting agreements
|
28,524
|
|
28,524
|
|
|
Less accumulated amortization
|
28,524
|
|
28,524
|
|
|
|
—
|
|
—
|
|
|
Other intangible assets, net
|
179,346
|
|
185,962
|
|
|
4
|
|
|
•
|
$400,000,000
aggregate principal amount of
9.5%
Senior Secured Notes (the “Notes”), pursuant to an Indenture dated as of March 31, 2014 (the “Indenture”).
|
|
•
|
$250,000,000
first lien term loan (the "1
st
Lien Term Loan") and
$40,000,000
revolving facility (the "Revolving Facility") under a First Lien Credit Agreement dated as of March 31, 2014 (together the “1
st
Lien Credit Facility”).
|
|
•
|
$150,000,000
second lien term loan under a Second Lien Loan Agreement dated as of March 31, 2014 (the “2
nd
Lien Term Loan”).
|
|
Period Beginning
|
Percentage of Principal Amount
|
|
|
|
|
March 15, 2018
|
104.75
|
|
March 15, 2019
|
102.38
|
|
March 15, 2020
|
100.00
|
|
|
13 Weeks Ended
|
13 Weeks Ending
|
||||||
|
(Thousands of Dollars)
|
December 27
2015 |
|
March 27
2016 |
|
June 26
2016 |
|
September 25
2016 |
|
|
|
|
|
|
|
||||
|
Mandatory
|
6,250
|
|
6,250
|
|
6,250
|
|
6,250
|
|
|
Voluntary
|
5,000
|
|
—
|
|
—
|
|
—
|
|
|
Asset sales
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Excess cash flow
|
—
|
|
1,135
|
|
—
|
|
—
|
|
|
|
11,250
|
|
7,385
|
|
6,250
|
|
6,250
|
|
|
Period Beginning
|
Percentage of Principal Amount
|
|
|
|
|
March 31, 2014
|
112
|
|
March 31, 2017
|
106
|
|
March 31, 2018
|
103
|
|
March 31, 2019
|
100
|
|
|
|
|
Interest Rates
(%)
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
September 27
2015 |
|
December 27
2015 |
|
|
|
|
|
||
|
Revolving Facility
|
—
|
|
—
|
|
5.65
|
|
1
st
Lien Term Loan
|
169,622
|
|
180,872
|
|
7.25
|
|
Notes
|
395,000
|
|
400,000
|
|
9.50
|
|
2
nd
Lien Term Loan
|
139,374
|
|
145,000
|
|
12.00
|
|
|
703,996
|
|
725,872
|
|
|
|
Less current maturities of long-term debt
|
26,135
|
|
25,000
|
|
|
|
Total long-term debt
|
677,861
|
|
700,872
|
|
|
|
5
|
PENSION, POSTRETIREMENT AND POSTEMPLOYMENT DEFINED BENEFIT PLANS
|
|
PENSION PLANS
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Service cost for benefits earned during the period
|
49
|
|
226
|
|
|
Interest cost on projected benefit obligation
|
1,515
|
|
1,859
|
|
|
Expected return on plan assets
|
(2,174
|
)
|
(2,466
|
)
|
|
Amortization of net loss
|
599
|
|
420
|
|
|
Amortization of prior service benefit
|
(34
|
)
|
(34
|
)
|
|
Pension expense (benefit)
|
(45
|
)
|
5
|
|
|
|
|
|
||
|
POSTRETIREMENT MEDICAL PLANS
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Service cost for benefits earned during the period
|
16
|
|
39
|
|
|
Interest cost on projected benefit obligation
|
156
|
|
211
|
|
|
Expected return on plan assets
|
(331
|
)
|
(361
|
)
|
|
Amortization of net gain
|
(273
|
)
|
(347
|
)
|
|
Amortization of prior service benefit
|
(365
|
)
|
(365
|
)
|
|
Postretirement medical benefit
|
(797
|
)
|
(823
|
)
|
|
6
|
INCOME TAXES
|
|
7
|
EARNINGS PER COMMON SHARE
|
|
|
13 Weeks Ended
|
|
||
|
(Thousands of Dollars and Shares, Except Per Share Data)
|
December 27
2015 |
|
December 28
2014 |
|
|
|
|
|
||
|
Income attributable to Lee Enterprises, Incorporated:
|
11,237
|
|
9,753
|
|
|
Weighted average common shares
|
54,856
|
|
53,913
|
|
|
Less weighted average restricted Common Stock
|
(1,716
|
)
|
(1,442
|
)
|
|
Basic average common shares
|
53,140
|
|
52,471
|
|
|
Dilutive stock options and restricted Common Stock
|
718
|
|
1,483
|
|
|
Diluted average common shares
|
53,858
|
|
53,954
|
|
|
Earnings per common share:
|
|
|
||
|
Basic
|
0.21
|
|
0.19
|
|
|
Diluted
|
0.21
|
|
0.18
|
|
|
8
|
STOCK OWNERSHIP PLANS
|
|
(Thousands of Dollars and Shares, Except Per Share Data)
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
(Years)
|
Aggregate
Intrinsic
Value
|
|
|
|
|
|
|
|
|||
|
Outstanding, September 27, 2015
|
1,871
|
|
2.71
|
|
|
|
|
|
Exercised
|
(3
|
)
|
1.13
|
|
|
|
|
|
Cancelled
|
(27
|
)
|
23.17
|
|
|
|
|
|
Outstanding, December 27, 2015
|
1,841
|
|
2.41
|
|
5.1
|
455
|
|
|
|
|
|
|
|
|||
|
Exercisable, December 27, 2015
|
1,814
|
|
2.42
|
|
5.1
|
445
|
|
|
(Thousands of Shares, Except Per Share Data)
|
Shares
|
|
Weighted
Average
Grant Date
Fair Value
|
|
|
|
|
|
||
|
Outstanding, September 27, 2015
|
1,546
|
|
3.62
|
|
|
Vested
|
(8
|
)
|
3.62
|
|
|
Granted
|
868
|
|
1.53
|
|
|
Cancelled
|
(47
|
)
|
3.63
|
|
|
Outstanding, December 27, 2015
|
2,359
|
|
2.84
|
|
|
9
|
FAIR VALUE MEASUREMENTS
|
|
10
|
COMMITMENTS AND CONTINGENT LIABILITIES
|
|
11
|
RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS
|
|
•
|
50 daily and 38 Sunday newspapers with subscribers totaling
1.0 million
and
1.4 million
, respectively, read by over three million people in print; and
|
|
•
|
Nearly 300 weekly newspapers and classified and niche publications.
|
|
•
|
$400,000,000
aggregate principal amount of 9.5% Senior Secured Notes (the “Notes”), pursuant to an Indenture dated as of March 31, 2014 (the “Indenture”), of which
$395,000,000
is outstanding at
December 27, 2015
; and
|
|
•
|
$250,000,000
first lien term loan (the "1st Lien Term Loan") and
$40,000,000
revolving facility (the "Revolving Facility") under a First Lien Credit Agreement dated as of March 31, 2014 (together, the “1
st
Lien Credit Facility”), of which
$169,622,000
is outstanding at
December 27, 2015
; and
|
|
•
|
$150,000,000
second lien term loan under a Second Lien Loan Agreement dated as of March 31, 2014 (the “ 2
nd
Lien Term Loan”), of which
$139,374,000
is outstanding at
December 27, 2015
.
|
|
|
13 Weeks Ended
|
|
||||
|
(Thousands of Dollars, Except Per Share Data)
|
December 27
2015 |
|
December 28
2014 |
|
Percent
Change
|
|
|
|
|
|
|
|||
|
Advertising and marketing services revenue:
|
|
|
|
|||
|
Retail
|
70,587
|
|
77,083
|
|
(8.4
|
)
|
|
Classified
|
25,358
|
|
29,279
|
|
(13.4
|
)
|
|
National
|
6,746
|
|
7,151
|
|
(5.7
|
)
|
|
Niche publications and other
|
2,946
|
|
2,317
|
|
27.1
|
|
|
Total advertising and marketing services revenue
|
105,637
|
|
115,830
|
|
(8.8
|
)
|
|
Subscription
|
50,430
|
|
50,399
|
|
0.1
|
|
|
Digital services
|
3,316
|
|
3,136
|
|
5.7
|
|
|
Commercial printing
|
3,226
|
|
2,816
|
|
14.6
|
|
|
Other
|
5,796
|
|
5,029
|
|
15.3
|
|
|
Total operating revenue
|
168,405
|
|
177,210
|
|
(5.0
|
)
|
|
Operating expenses:
|
|
|
|
|||
|
Compensation
|
58,665
|
|
61,937
|
|
(5.3
|
)
|
|
Newsprint and ink
|
6,685
|
|
8,846
|
|
(24.4
|
)
|
|
Other operating expenses
|
58,869
|
|
60,237
|
|
(2.3
|
)
|
|
Workforce adjustments
|
604
|
|
211
|
|
NM
|
|
|
Cash costs
|
124,823
|
|
131,231
|
|
(4.9
|
)
|
|
Operating cash flow
|
43,582
|
|
45,979
|
|
(5.2
|
)
|
|
Depreciation and amortization
|
10,943
|
|
11,496
|
|
(4.8
|
)
|
|
Gain on sales of assets, net
|
(971
|
)
|
(257
|
)
|
NM
|
|
|
Equity in earnings of associated companies
|
2,799
|
|
2,757
|
|
1.5
|
|
|
Operating income
|
36,409
|
|
37,497
|
|
(2.9
|
)
|
|
Non-operating expense, net
|
(17,754
|
)
|
(20,992
|
)
|
(15.4
|
)
|
|
Income before income taxes
|
18,655
|
|
16,505
|
|
13.0
|
|
|
Income tax expense
|
7,147
|
|
6,498
|
|
10.0
|
|
|
Net income
|
11,508
|
|
10,007
|
|
15.0
|
|
|
Net income attributable to non-controlling interests
|
(271
|
)
|
(254
|
)
|
6.7
|
|
|
Income attributable to Lee Enterprises, Incorporated
|
11,237
|
|
9,753
|
|
15.2
|
|
|
Other comprehensive loss, net of income taxes
|
(43
|
)
|
(192
|
)
|
(77.6
|
)
|
|
Comprehensive income attributable to Lee Enterprises, Incorporated
|
11,194
|
|
9,561
|
|
17.1
|
|
|
Earnings per common share:
|
|
|
|
|||
|
Basic
|
0.21
|
|
0.19
|
|
15.8
|
|
|
Diluted
|
0.21
|
|
0.18
|
|
16.7
|
|
|
|
13 Weeks Ended
|
|
||||||
|
|
December 27
2015 |
|
December 28
2014 |
|
||||
|
(Thousands of Dollars, Except Per Share Data)
|
Amount
|
|
Per Share
|
|
Amount
|
|
Per Share
|
|
|
|
|
|
|
|
||||
|
Income attributable to Lee Enterprises, Incorporated, as reported
|
11,237
|
|
0.21
|
|
9,753
|
|
0.18
|
|
|
Adjustments:
|
|
|
|
|
||||
|
Debt financing costs
|
1,333
|
|
|
1,102
|
|
|
||
|
Warrants fair value adjustment
|
(73
|
)
|
|
1,302
|
|
|
||
|
Other, including workforce adjustments
|
54
|
|
|
(54
|
)
|
|
||
|
|
1,314
|
|
|
2,350
|
|
|
||
|
Income tax effect of adjustments, net
|
(494
|
)
|
|
(367
|
)
|
|
||
|
|
820
|
|
0.02
|
|
1,983
|
|
0.04
|
|
|
Income attributable to Lee Enterprises, Incorporated, as adjusted
|
12,057
|
|
0.22
|
|
11,736
|
|
0.22
|
|
|
|
13 Weeks Ended
|
|
|
52 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
December 27
2015 |
|
|
|
|
|
|
|
|||
|
Advertising and marketing services
|
105,637
|
|
115,830
|
|
|
401,906
|
|
|
Subscription
|
50,430
|
|
50,399
|
|
|
194,505
|
|
|
Other
|
12,338
|
|
10,981
|
|
|
43,327
|
|
|
Total operating revenue
|
168,405
|
|
177,210
|
|
|
639,738
|
|
|
Compensation
|
58,665
|
|
61,937
|
|
|
235,756
|
|
|
Newsprint and ink
|
6,685
|
|
8,846
|
|
|
28,102
|
|
|
Other operating expenses
|
58,869
|
|
60,237
|
|
|
227,796
|
|
|
Depreciation and amortization
|
10,943
|
|
11,496
|
|
|
45,009
|
|
|
Gain on sales of assets, net
|
(971
|
)
|
(257
|
)
|
|
(608
|
)
|
|
Workforce adjustments
|
604
|
|
211
|
|
|
3,698
|
|
|
Total operating expenses
|
134,795
|
|
142,470
|
|
|
539,753
|
|
|
Equity in earnings of TNI and MNI
|
2,799
|
|
2,757
|
|
|
8,296
|
|
|
Operating income
|
36,409
|
|
37,497
|
|
|
108,281
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Depreciation and amortization
|
10,943
|
|
11,496
|
|
|
45,009
|
|
|
Gain on sale of assets, net
|
(971
|
)
|
(257
|
)
|
|
(608
|
)
|
|
Equity in earnings of TNI and MNI
|
(2,799
|
)
|
(2,757
|
)
|
|
(8,296
|
)
|
|
Operating cash flow
|
43,582
|
|
45,979
|
|
|
144,386
|
|
|
Add:
|
|
|
|
|
|||
|
Ownership share of TNI and MNI EBITDA (50%)
|
3,809
|
|
3,757
|
|
|
11,298
|
|
|
EBITDA
|
47,391
|
|
49,736
|
|
|
155,684
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Workforce adjustments
|
604
|
|
211
|
|
|
3,698
|
|
|
Stock compensation
|
570
|
|
443
|
|
|
2,098
|
|
|
Adjusted EBITDA
|
48,565
|
|
50,390
|
|
|
161,480
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Ownership share of TNI and MNI EBITDA (50%)
|
(3,809
|
)
|
(3,757
|
)
|
|
(11,298
|
)
|
|
Add (deduct):
|
|
|
|
|
|||
|
Distributions from TNI and MNI
|
3,229
|
|
2,944
|
|
|
11,260
|
|
|
Capital expenditures, net of insurance proceeds
|
(1,470
|
)
|
(3,547
|
)
|
|
(7,630
|
)
|
|
Pension contributions
|
(744
|
)
|
—
|
|
|
(4,321
|
)
|
|
Cash income tax refunds (payments)
|
11
|
|
(4
|
)
|
|
(470
|
)
|
|
Unlevered free cash flow
|
45,782
|
|
46,026
|
|
|
149,021
|
|
|
Add (deduct):
|
|
|
|
|
|||
|
Financial income
|
76
|
|
78
|
|
|
335
|
|
|
Interest expense to be settled in cash
|
(17,142
|
)
|
(18,790
|
)
|
|
(70,761
|
)
|
|
Debt financing and administration costs paid
|
(44
|
)
|
(17
|
)
|
|
(760
|
)
|
|
Free cash flow
|
28,672
|
|
27,297
|
|
|
77,835
|
|
|
|
13 Weeks Ended
|
|
|
52 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
December 27
2015 |
|
|
|
|
|
|
|
|||
|
Advertising and marketing services
|
72,438
|
|
80,194
|
|
|
279,661
|
|
|
Subscription
|
34,538
|
|
33,546
|
|
|
132,344
|
|
|
Other
|
10,407
|
|
9,069
|
|
|
36,666
|
|
|
Total operating revenue
|
117,383
|
|
122,809
|
|
|
448,671
|
|
|
Compensation
|
44,848
|
|
46,246
|
|
|
178,637
|
|
|
Newsprint and ink
|
5,147
|
|
6,523
|
|
|
20,931
|
|
|
Other operating expenses
|
34,066
|
|
34,003
|
|
|
130,592
|
|
|
Depreciation and amortization
|
7,635
|
|
7,951
|
|
|
31,041
|
|
|
Loss (gain) on sale of assets, net
|
37
|
|
(79
|
)
|
|
7
|
|
|
Workforce adjustments
|
543
|
|
72
|
|
|
1,455
|
|
|
Total operating expenses
|
92,276
|
|
94,716
|
|
|
362,663
|
|
|
Equity in earnings of MNI
|
1,183
|
|
1,112
|
|
|
3,487
|
|
|
Operating income
|
26,290
|
|
29,205
|
|
|
89,495
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Depreciation and amortization
|
7,635
|
|
7,951
|
|
|
31,041
|
|
|
Loss (gain) on sales of assets, net
|
37
|
|
(79
|
)
|
|
7
|
|
|
Equity in earnings of MNI
|
(1,183
|
)
|
(1,112
|
)
|
|
(3,487
|
)
|
|
Operating cash flow
|
32,779
|
|
35,965
|
|
|
117,056
|
|
|
Add:
|
|
|
|
|
|||
|
Ownership share of MNI EBITDA (50%)
|
2,089
|
|
2,008
|
|
|
6,070
|
|
|
EBITDA
|
34,867
|
|
37,973
|
|
|
123,126
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Workforce adjustments
|
543
|
|
72
|
|
|
1,455
|
|
|
Stock compensation
|
570
|
|
443
|
|
|
2,098
|
|
|
Adjusted EBITDA
|
35,980
|
|
38,488
|
|
|
126,679
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Ownership share of MNI EBITDA (50%)
|
(2,088
|
)
|
(2,008
|
)
|
|
(6,070
|
)
|
|
Add (deduct):
|
|
|
|
|
|||
|
Distributions from MNI
|
1,750
|
|
1,750
|
|
|
5,500
|
|
|
Capital expenditures, net of insurance proceeds
|
(1,203
|
)
|
(2,080
|
)
|
|
(5,870
|
)
|
|
Pension contributions
|
—
|
|
—
|
|
|
—
|
|
|
Cash income tax refunds (payments)
|
11
|
|
(4
|
)
|
|
(381
|
)
|
|
Intercompany charges not settled in cash
|
—
|
|
(2,318
|
)
|
|
(4,635
|
)
|
|
Other
|
(697
|
)
|
—
|
|
|
(2,697
|
)
|
|
Unlevered free cash flow
|
33,753
|
|
33,828
|
|
|
112,526
|
|
|
|
13 Weeks Ended
|
|
|
52 Weeks Ended
|
|
||
|
(Thousands of Dollars)
|
December 27
2015 |
|
December 28
2014 |
|
|
December 27
2015 |
|
|
|
|
|
|
|
|||
|
Advertising and marketing services
|
33,199
|
|
35,636
|
|
|
122,245
|
|
|
Subscription
|
15,892
|
|
16,853
|
|
|
62,161
|
|
|
Other
|
1,931
|
|
1,912
|
|
|
6,661
|
|
|
Total operating revenue
|
51,022
|
|
54,401
|
|
|
191,067
|
|
|
Compensation
|
13,817
|
|
15,691
|
|
|
57,119
|
|
|
Newsprint and ink
|
1,538
|
|
2,323
|
|
|
7,171
|
|
|
Other operating expenses
|
24,803
|
|
26,234
|
|
|
97,204
|
|
|
Depreciation and amortization
|
3,308
|
|
3,545
|
|
|
13,968
|
|
|
Gain on sale of assets, net
|
(1,008
|
)
|
(178
|
)
|
|
(615
|
)
|
|
Workforce adjustments
|
61
|
|
139
|
|
|
2,243
|
|
|
Total operating expenses
|
42,519
|
|
47,754
|
|
|
177,090
|
|
|
Equity in earnings of TNI
|
1,616
|
|
1,645
|
|
|
4,809
|
|
|
Operating income
|
10,119
|
|
8,292
|
|
|
18,786
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Depreciation and amortization
|
3,308
|
|
3,545
|
|
|
13,968
|
|
|
Gain on sales of assets, net
|
(1,008
|
)
|
(178
|
)
|
|
(615
|
)
|
|
Equity in earnings of TNI
|
(1,616
|
)
|
(1,645
|
)
|
|
(4,809
|
)
|
|
Operating cash flow
|
10,803
|
|
10,014
|
|
|
27,330
|
|
|
Add:
|
|
|
|
|
|||
|
Ownership share of TNI EBITDA (50%)
|
1,721
|
|
1,749
|
|
|
5,228
|
|
|
EBITDA
|
12,524
|
|
11,763
|
|
|
32,558
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Workforce adjustments
|
61
|
|
139
|
|
|
2,243
|
|
|
Adjusted EBITDA
|
12,585
|
|
11,902
|
|
|
34,801
|
|
|
Adjusted to exclude:
|
|
|
|
|
|||
|
Ownership share of TNI EBITDA (50%)
|
(1,721
|
)
|
(1,749
|
)
|
|
(5,228
|
)
|
|
Add (deduct):
|
|
|
|
|
|||
|
Distributions from TNI
|
1,479
|
|
1,194
|
|
|
5,760
|
|
|
Capital expenditures, net of insurance proceeds
|
(267
|
)
|
(1,467
|
)
|
|
(1,760
|
)
|
|
Pension contributions
|
(744
|
)
|
—
|
|
|
(4,321
|
)
|
|
Cash income tax refunds (payments)
|
—
|
|
—
|
|
|
(89
|
)
|
|
Intercompany charges not settled in cash
|
—
|
|
2,318
|
|
|
4,635
|
|
|
Other
|
697
|
|
—
|
|
|
2,697
|
|
|
Unlevered free cash flow
|
12,029
|
|
12,198
|
|
|
36,495
|
|
|
Number
|
|
Description
|
|
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d-14(a) certification
|
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) certification
|
|
32
|
|
Section 1350 certification
|
|
|
|
|
|
LEE ENTERPRISES, INCORPORATED
|
|
|
|
|
|
|
|
/s/ Ronald A. Mayo
|
|
February 5, 2016
|
|
Ronald A. Mayo
|
|
|
|
Vice President, Chief Financial Officer and Treasurer
|
|
|
|
(Principal Financial and Accounting Officer)
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|