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.
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Ohio
(State or other jurisdiction of
incorporation or organization)
|
|
31-1223339
(IRS Employer
Identification Number)
|
|
|
|
312 Walnut Street
Cincinnati, Ohio
(Address of principal executive offices)
|
|
45202
(Zip Code)
|
Registrant's telephone number, including area code: (513) 977-3000
|
||
Not applicable
(Former name, former address and former fiscal year, if changed since last report.)
|
Large accelerated filer
o
|
|
Accelerated filer
þ
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
Item No.
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
THE E. W. SCRIPPS COMPANY
|
|
|
|
|
Dated: November 7, 2014
|
By:
|
/s/ Douglas F. Lyons
|
|
|
Douglas F. Lyons
|
|
|
Vice President and Controller
|
|
|
(Principal Accounting Officer)
|
Item
|
|
Page
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
(in thousands, except share data)
|
|
As of
September 30, 2014 |
|
As of
December 31, 2013 |
||||
|
|
|
|
|
||||
Assets
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
124,369
|
|
|
$
|
221,255
|
|
Restricted cash
|
|
6,810
|
|
|
8,210
|
|
||
Accounts and notes receivable (less allowances - $1,806 and $2,027)
|
|
125,096
|
|
|
139,703
|
|
||
Inventory
|
|
7,495
|
|
|
6,543
|
|
||
Deferred income taxes
|
|
11,510
|
|
|
17,861
|
|
||
Income taxes receivable
|
|
6,200
|
|
|
436
|
|
||
Miscellaneous
|
|
8,400
|
|
|
8,046
|
|
||
Total current assets
|
|
289,880
|
|
|
402,054
|
|
||
Investments
|
|
16,765
|
|
|
16,567
|
|
||
Property, plant and equipment
|
|
348,979
|
|
|
353,797
|
|
||
Goodwill
|
|
106,423
|
|
|
27,966
|
|
||
Other intangible assets
|
|
192,172
|
|
|
137,862
|
|
||
Deferred income taxes
|
|
7,890
|
|
|
8,733
|
|
||
Miscellaneous
|
|
16,334
|
|
|
19,151
|
|
||
Total Assets
|
|
$
|
978,443
|
|
|
$
|
966,130
|
|
Liabilities and Equity
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
16,719
|
|
|
$
|
16,529
|
|
Customer deposits and unearned revenue
|
|
34,058
|
|
|
28,633
|
|
||
Current portion of long-term debt
|
|
2,000
|
|
|
2,000
|
|
||
Accrued liabilities:
|
|
|
|
|
||||
Employee compensation and benefits
|
|
36,802
|
|
|
26,986
|
|
||
Miscellaneous
|
|
33,908
|
|
|
28,930
|
|
||
Other current liabilities
|
|
13,173
|
|
|
10,043
|
|
||
Total current liabilities
|
|
136,660
|
|
|
113,121
|
|
||
Long-term debt (less current portion)
|
|
196,500
|
|
|
198,000
|
|
||
Other liabilities (less current portion)
|
|
108,432
|
|
|
107,272
|
|
||
Equity:
|
|
|
|
|
||||
Preferred stock, $.01 par — authorized: 25,000,000 shares; none outstanding
|
|
—
|
|
|
—
|
|
||
Common stock, $.01 par:
|
|
|
|
|
||||
Class A — authorized: 240,000,000 shares; issued and outstanding: 44,692,345 and 44,094,501 shares
|
|
447
|
|
|
441
|
|
||
Voting — authorized: 60,000,000 shares; issued and outstanding: 11,932,722 and 11,932,722 shares
|
|
119
|
|
|
119
|
|
||
Total
|
|
566
|
|
|
560
|
|
||
Additional paid-in capital
|
|
511,064
|
|
|
509,243
|
|
||
Retained earnings
|
|
102,976
|
|
|
116,893
|
|
||
Accumulated other comprehensive loss, net of income taxes:
|
|
|
|
|
||||
Unrealized loss on derivatives
|
|
(541
|
)
|
|
(718
|
)
|
||
Pension liability adjustments
|
|
(78,876
|
)
|
|
(80,205
|
)
|
||
Total The E.W. Scripps Company shareholders’ equity
|
|
535,189
|
|
|
545,773
|
|
||
Noncontrolling interest
|
|
1,662
|
|
|
1,964
|
|
||
Total equity
|
|
536,851
|
|
|
547,737
|
|
||
Total Liabilities and Equity
|
|
$
|
978,443
|
|
|
$
|
966,130
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
(in thousands, except per share data)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Operating Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Advertising
|
|
$
|
154,030
|
|
|
$
|
141,139
|
|
|
$
|
458,055
|
|
|
$
|
446,391
|
|
Subscriptions
|
|
28,738
|
|
|
28,184
|
|
|
90,736
|
|
|
86,751
|
|
||||
Retransmission
|
|
15,235
|
|
|
10,403
|
|
|
40,409
|
|
|
31,345
|
|
||||
Other
|
|
9,597
|
|
|
9,809
|
|
|
34,140
|
|
|
31,554
|
|
||||
Total operating revenues
|
|
207,600
|
|
|
189,535
|
|
|
623,340
|
|
|
596,041
|
|
||||
Costs and Expenses:
|
|
|
|
|
|
|
|
|
||||||||
Employee compensation and benefits
|
|
103,425
|
|
|
95,581
|
|
|
308,242
|
|
|
292,409
|
|
||||
Programs and program licenses
|
|
16,181
|
|
|
14,318
|
|
|
42,951
|
|
|
40,332
|
|
||||
Newsprint, press supplies and other printing costs
|
|
10,122
|
|
|
10,614
|
|
|
33,206
|
|
|
34,965
|
|
||||
Newspaper distribution
|
|
11,492
|
|
|
11,623
|
|
|
35,046
|
|
|
35,837
|
|
||||
Other expenses
|
|
46,760
|
|
|
49,502
|
|
|
150,727
|
|
|
149,629
|
|
||||
Defined benefit pension plan expense
|
|
1,670
|
|
|
2,490
|
|
|
8,525
|
|
|
7,028
|
|
||||
Acquisition and related integration costs
|
|
5,049
|
|
|
—
|
|
|
9,408
|
|
|
—
|
|
||||
Separation and restructuring costs
|
|
—
|
|
|
1,290
|
|
|
—
|
|
|
3,691
|
|
||||
Total costs and expenses
|
|
194,699
|
|
|
185,418
|
|
|
588,105
|
|
|
563,891
|
|
||||
Depreciation, Amortization, and (Gains) Losses:
|
|
|
|
|
|
|
|
|
||||||||
Depreciation
|
|
10,925
|
|
|
10,360
|
|
|
30,431
|
|
|
30,497
|
|
||||
Amortization of intangible assets
|
|
2,270
|
|
|
1,736
|
|
|
6,088
|
|
|
5,187
|
|
||||
(Gains) losses, net on disposal of property, plant and equipment
|
|
(2,951
|
)
|
|
177
|
|
|
(2,861
|
)
|
|
140
|
|
||||
Net depreciation, amortization, and (gains) losses
|
|
10,244
|
|
|
12,273
|
|
|
33,658
|
|
|
35,824
|
|
||||
Operating income (loss)
|
|
2,657
|
|
|
(8,156
|
)
|
|
1,577
|
|
|
(3,674
|
)
|
||||
Interest expense
|
|
(2,050
|
)
|
|
(2,655
|
)
|
|
(6,347
|
)
|
|
(7,924
|
)
|
||||
Miscellaneous, net
|
|
(216
|
)
|
|
(1,087
|
)
|
|
(1,061
|
)
|
|
(4,025
|
)
|
||||
Income (loss) from operations before income taxes
|
|
391
|
|
|
(11,898
|
)
|
|
(5,831
|
)
|
|
(15,623
|
)
|
||||
Provision (benefit) for income taxes
|
|
1,835
|
|
|
(3,047
|
)
|
|
(341
|
)
|
|
(7,286
|
)
|
||||
Net loss
|
|
(1,444
|
)
|
|
(8,851
|
)
|
|
(5,490
|
)
|
|
(8,337
|
)
|
||||
Net loss attributable to noncontrolling interests
|
|
(103
|
)
|
|
—
|
|
|
(302
|
)
|
|
—
|
|
||||
Net loss attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(1,341
|
)
|
|
$
|
(8,851
|
)
|
|
$
|
(5,188
|
)
|
|
$
|
(8,337
|
)
|
Net loss per basic share of common stock attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(0.02
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.15
|
)
|
Net loss per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(0.02
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.15
|
)
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
(in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net loss
|
|
$
|
(1,444
|
)
|
|
$
|
(8,851
|
)
|
|
$
|
(5,490
|
)
|
|
$
|
(8,337
|
)
|
Changes in fair value of derivative, net of tax of $37, $(107), $111 and $299
|
|
59
|
|
|
(177
|
)
|
|
177
|
|
|
494
|
|
||||
Changes in defined benefit pension plans, net of tax of $364, $460, $924 and $1,759
|
|
441
|
|
|
1,179
|
|
|
1,329
|
|
|
3,135
|
|
||||
Total comprehensive loss
|
|
(944
|
)
|
|
(7,849
|
)
|
|
(3,984
|
)
|
|
(4,708
|
)
|
||||
Less comprehensive loss attributable to noncontrolling interest
|
|
(103
|
)
|
|
—
|
|
|
(302
|
)
|
|
—
|
|
||||
Total comprehensive loss attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(841
|
)
|
|
$
|
(7,849
|
)
|
|
$
|
(3,682
|
)
|
|
$
|
(4,708
|
)
|
|
|
Nine Months Ended
September 30, |
||||||
(in thousands)
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
||||
Cash Flows from Operating Activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(5,490
|
)
|
|
$
|
(8,337
|
)
|
Adjustments to reconcile net loss to net cash flows from operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
36,519
|
|
|
35,684
|
|
||
(Gains) losses on sale of property, plant and equipment
|
|
(2,861
|
)
|
|
140
|
|
||
Deferred income taxes
|
|
4,934
|
|
|
(1,770
|
)
|
||
Stock and deferred compensation plans
|
|
4,608
|
|
|
6,092
|
|
||
Pension expense, net of payments
|
|
3,639
|
|
|
4,294
|
|
||
Liability for withdrawal from GCIU employer retirement fund
|
|
4,100
|
|
|
—
|
|
||
Other changes in certain working capital accounts, net
|
|
27,034
|
|
|
(13,486
|
)
|
||
Miscellaneous, net
|
|
(1,449
|
)
|
|
3,318
|
|
||
Net cash provided by operating activities
|
|
71,034
|
|
|
25,935
|
|
||
Cash Flows from Investing Activities:
|
|
|
|
|
||||
Acquisitions
|
|
(149,334
|
)
|
|
—
|
|
||
Proceeds from sale of property, plant and equipment
|
|
6,453
|
|
|
300
|
|
||
Additions to property, plant and equipment
|
|
(13,437
|
)
|
|
(15,531
|
)
|
||
Purchase of investments
|
|
(2,003
|
)
|
|
(1,425
|
)
|
||
Change in restricted cash
|
|
1,400
|
|
|
1,800
|
|
||
Miscellaneous, net
|
|
453
|
|
|
39
|
|
||
Net cash used in investing activities
|
|
(156,468
|
)
|
|
(14,817
|
)
|
||
Cash Flows from Financing Activities:
|
|
|
|
|
||||
Payments on long-term debt
|
|
(1,500
|
)
|
|
(11,925
|
)
|
||
Repurchase of Class A Common shares
|
|
(21,237
|
)
|
|
(69,313
|
)
|
||
Proceeds from employee stock options
|
|
13,175
|
|
|
40,229
|
|
||
Tax payments related to shares withheld for RSU vesting
|
|
(4,035
|
)
|
|
(6,157
|
)
|
||
Miscellaneous, net
|
|
2,145
|
|
|
(4,458
|
)
|
||
Net cash used in financing activities
|
|
(11,452
|
)
|
|
(51,624
|
)
|
||
Decrease in cash and cash equivalents
|
|
(96,886
|
)
|
|
(40,506
|
)
|
||
Cash and cash equivalents:
|
|
|
|
|
||||
Beginning of year
|
|
221,255
|
|
|
242,642
|
|
||
End of period
|
|
$
|
124,369
|
|
|
$
|
202,136
|
|
|
|
|
|
|
||||
Supplemental Cash Flow Disclosures
|
|
|
|
|
||||
Interest paid
|
|
$
|
5,511
|
|
|
$
|
6,077
|
|
Income taxes paid
|
|
$
|
397
|
|
|
$
|
290
|
|
(in thousands, except share data)
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As of December 31, 2012
|
|
$
|
555
|
|
|
$
|
517,688
|
|
|
$
|
136,293
|
|
|
$
|
(116,840
|
)
|
|
$
|
2,214
|
|
|
$
|
539,910
|
|
Net income
|
|
—
|
|
|
—
|
|
|
(8,337
|
)
|
|
—
|
|
|
—
|
|
|
(8,337
|
)
|
||||||
Changes in defined benefit pension plans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,135
|
|
|
—
|
|
|
3,135
|
|
||||||
Changes in fair value of derivative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
494
|
|
|
—
|
|
|
494
|
|
||||||
Repurchase 4,816,228 Class A Common shares
|
|
(48
|
)
|
|
(52,501
|
)
|
|
(16,764
|
)
|
|
—
|
|
|
—
|
|
|
(69,313
|
)
|
||||||
Compensation plans: 4,980,097 net shares issued *
|
|
50
|
|
|
39,298
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,348
|
|
||||||
As of September 30, 2013
|
|
$
|
557
|
|
|
$
|
504,485
|
|
|
$
|
111,192
|
|
|
$
|
(113,211
|
)
|
|
$
|
2,214
|
|
|
$
|
505,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
As of December 31, 2013
|
|
$
|
560
|
|
|
$
|
509,243
|
|
|
$
|
116,893
|
|
|
$
|
(80,923
|
)
|
|
$
|
1,964
|
|
|
$
|
547,737
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
(5,188
|
)
|
|
—
|
|
|
(302
|
)
|
|
(5,490
|
)
|
||||||
Changes in defined benefit pension plans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,329
|
|
|
—
|
|
|
1,329
|
|
||||||
Changes in fair value of derivative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
177
|
|
||||||
Repurchase 1,181,560 Class A Common shares
|
|
(12
|
)
|
|
(12,496
|
)
|
|
(8,729
|
)
|
|
—
|
|
|
—
|
|
|
(21,237
|
)
|
||||||
Compensation plans: 1,779,404 net shares issued *
|
|
18
|
|
|
14,317
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,335
|
|
||||||
As of September 30, 2014
|
|
$
|
566
|
|
|
$
|
511,064
|
|
|
$
|
102,976
|
|
|
$
|
(79,417
|
)
|
|
$
|
1,662
|
|
|
$
|
536,851
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
(in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Numerator
(for basic and diluted earnings per share)
|
|
|
|
|
|
|
|
|
||||||||
Net loss attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(1,341
|
)
|
|
$
|
(8,851
|
)
|
|
$
|
(5,188
|
)
|
|
$
|
(8,337
|
)
|
Less income allocated to RSUs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Numerator for basic and diluted earnings per share
|
|
$
|
(1,341
|
)
|
|
$
|
(8,851
|
)
|
|
$
|
(5,188
|
)
|
|
$
|
(8,337
|
)
|
Denominator
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted-average shares outstanding
|
|
56,469
|
|
|
56,177
|
|
|
56,200
|
|
|
56,696
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
Stock options held by employees and directors
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Diluted weighted-average shares outstanding
|
|
56,469
|
|
|
56,177
|
|
|
56,200
|
|
|
56,696
|
|
||||
Anti-dilutive securities
(1)
|
|
3,313
|
|
|
5,551
|
|
|
3,313
|
|
|
5,551
|
|
(in thousands)
|
|
|
||
|
|
|
||
Assets:
|
|
|
||
Property, plant and equipment
|
|
$
|
12,025
|
|
Intangible assets
|
|
53,500
|
|
|
Goodwill
|
|
44,475
|
|
|
Net purchase price
|
|
$
|
110,000
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
(in thousands, except per share data) (unaudited)
|
|
2013
|
|
2014
|
|
2013
|
||||||
|
|
|
|
|
|
|
||||||
Operating revenues
|
|
$
|
197,460
|
|
|
$
|
637,579
|
|
|
$
|
619,521
|
|
Loss from operations attributable to the shareholders of The E.W. Scripps Company
|
|
(7,974
|
)
|
|
(3,655
|
)
|
|
(5,129
|
)
|
|||
Loss per share from operations attributable to the shareholders of The E.W. Scripps Company:
|
|
|
|
|
|
|
||||||
Basic
|
|
(0.14
|
)
|
|
(0.07
|
)
|
|
(0.09
|
)
|
|||
Diluted
|
|
(0.14
|
)
|
|
(0.07
|
)
|
|
(0.09
|
)
|
(in thousands)
|
|
|
||
|
|
|
||
Assets:
|
|
|
||
Accounts receivable
|
|
$
|
640
|
|
Other assets
|
|
74
|
|
|
Equipment and software
|
|
631
|
|
|
Intangible assets
|
|
5,900
|
|
|
Goodwill
|
|
28,938
|
|
|
Total assets acquired
|
|
36,183
|
|
|
Current liabilities
|
|
116
|
|
|
Long-term deferred liability
|
|
845
|
|
|
Net purchase price
|
|
$
|
35,222
|
|
(in thousands)
|
|
Television
|
|
Newspapers
|
|
Syndication and other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Gross balance as of December 31, 2013
|
|
$
|
243,380
|
|
|
$
|
778,900
|
|
|
$
|
—
|
|
|
$
|
1,022,280
|
|
Accumulated impairment losses
|
|
(215,414
|
)
|
|
(778,900
|
)
|
|
—
|
|
|
(994,314
|
)
|
||||
Net balance as of December 31, 2013
|
|
27,966
|
|
|
—
|
|
|
—
|
|
|
27,966
|
|
||||
2014 Newsy acquisition
|
|
—
|
|
|
—
|
|
|
28,938
|
|
|
28,938
|
|
||||
2014 Granite Stations acquisitions
|
|
44,475
|
|
|
—
|
|
|
—
|
|
|
44,475
|
|
||||
2014 WeatherSphere acquisition
|
|
—
|
|
|
—
|
|
|
5,044
|
|
|
5,044
|
|
||||
Balance as of September 30, 2014
|
|
$
|
72,441
|
|
|
$
|
—
|
|
|
$
|
33,982
|
|
|
$
|
106,423
|
|
|
|
|
|
|
|
|
|
|
||||||||
Gross balance as of September 30, 2014
|
|
$
|
287,855
|
|
|
$
|
778,900
|
|
|
$
|
33,982
|
|
|
$
|
1,100,737
|
|
Accumulated impairment losses
|
|
(215,414
|
)
|
|
(778,900
|
)
|
|
—
|
|
|
(994,314
|
)
|
||||
Net balance as of September 30, 2014
|
|
$
|
72,441
|
|
|
$
|
—
|
|
|
$
|
33,982
|
|
|
$
|
106,423
|
|
(in thousands)
|
|
As of
September 30, 2014 |
|
As of
December 31, 2013 |
||||
|
|
|
|
|
||||
Amortizable intangible assets:
|
|
|
|
|
||||
Carrying amount:
|
|
|
|
|
||||
Television network affiliation relationships
|
|
$
|
93,944
|
|
|
$
|
78,844
|
|
Customer lists and advertiser relationships
|
|
30,404
|
|
|
22,304
|
|
||
Other
|
|
6,361
|
|
|
3,561
|
|
||
Total carrying amount
|
|
130,709
|
|
|
104,709
|
|
||
Accumulated amortization:
|
|
|
|
|
||||
Television network affiliation relationships
|
|
(12,855
|
)
|
|
(9,691
|
)
|
||
Customer lists and advertiser relationships
|
|
(15,746
|
)
|
|
(13,138
|
)
|
||
Other
|
|
(2,151
|
)
|
|
(1,833
|
)
|
||
Total accumulated amortization
|
|
(30,752
|
)
|
|
(24,662
|
)
|
||
Net amortizable intangible assets
|
|
99,957
|
|
|
80,047
|
|
||
Other indefinite-lived intangible assets — FCC licenses
|
|
92,215
|
|
|
57,815
|
|
||
Total other intangible assets
|
|
$
|
192,172
|
|
|
$
|
137,862
|
|
(in thousands)
|
|
As of
September 30, 2014 |
|
As of
December 31, 2013 |
||||
|
|
|
|
|
||||
Variable rate credit facility
|
|
$
|
—
|
|
|
$
|
—
|
|
Term loan
|
|
198,500
|
|
|
200,000
|
|
||
Long-term debt
|
|
198,500
|
|
|
200,000
|
|
||
Current portion of long-term debt
|
|
2,000
|
|
|
2,000
|
|
||
Long-term debt (less current portion)
|
|
$
|
196,500
|
|
|
$
|
198,000
|
|
Fair value of long-term debt *
|
|
$
|
198,500
|
|
|
$
|
200,000
|
|
|
|
As of September 30, 2014
|
|
As of December 31, 2013
|
||||||||||||||||||||
|
|
Notional
|
|
Fair value
|
|
Notional
|
|
Fair value
|
||||||||||||||||
(in thousands)
|
|
amount
|
|
Asset
|
|
Liability
(1)
|
|
amount
|
|
Asset
|
|
Liability
(1)
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Undesignated derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap
|
|
$
|
75,000
|
|
|
$
|
—
|
|
|
$
|
423
|
|
|
$
|
75,000
|
|
|
$
|
—
|
|
|
$
|
723
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
(in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
|
|
|
||||
Effective portion recognized in accumulated OCL,
gain/(loss)
|
|
—
|
|
|
(455
|
)
|
|
—
|
|
|
290
|
|
Amounts reclassified from accumulated OCL, gain/(loss)
|
|
96
|
|
|
171
|
|
|
288
|
|
|
504
|
|
Gain/(loss) on derivative
|
|
362
|
|
|
—
|
|
|
300
|
|
|
—
|
|
•
|
Level 1 — Quoted prices in active markets for identical assets or liabilities.
|
•
|
Level 2 — Inputs, other than quoted market prices in active markets, that are observable either directly or indirectly.
|
•
|
Level 3 — Unobservable inputs based on our own assumptions.
|
|
|
As of September 30, 2014
|
||||||||||||||
(in thousands)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Assets/(Liabilities):
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swap
|
|
(423
|
)
|
|
—
|
|
|
(423
|
)
|
|
—
|
|
|
|
As of December 31, 2013
|
||||||||||||||
(in thousands)
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Assets/(Liabilities):
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
|
$
|
30,000
|
|
|
$
|
30,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swap
|
|
(723
|
)
|
|
—
|
|
|
(723
|
)
|
|
—
|
|
(in thousands)
|
|
As of
September 30, 2014 |
|
As of
December 31, 2013 |
||||
|
|
|
|
|
||||
Employee compensation and benefits
|
|
$
|
18,578
|
|
|
$
|
19,756
|
|
Liability for pension benefits
|
|
62,903
|
|
|
62,020
|
|
||
Liabilities for uncertain tax positions
|
|
11,078
|
|
|
10,670
|
|
||
Other
|
|
15,873
|
|
|
14,826
|
|
||
Other liabilities (less current portion)
|
|
$
|
108,432
|
|
|
$
|
107,272
|
|
|
|
Nine Months Ended
September 30, |
||||||
(in thousands)
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
||||
Other changes in certain working capital accounts, net
|
|
|
|
|
||||
Accounts and notes receivable
|
|
$
|
15,247
|
|
|
$
|
2,807
|
|
Income taxes receivable/payable, net
|
|
(5,764
|
)
|
|
(2,251
|
)
|
||
Accounts payable
|
|
79
|
|
|
(6,274
|
)
|
||
Accrued employee compensation and benefits
|
|
9,811
|
|
|
(5,827
|
)
|
||
Other accrued liabilities
|
|
4,284
|
|
|
(238
|
)
|
||
Other, net
|
|
3,377
|
|
|
(1,703
|
)
|
||
Total
|
|
$
|
27,034
|
|
|
$
|
(13,486
|
)
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
(in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Service cost
|
|
$
|
21
|
|
|
$
|
17
|
|
|
$
|
64
|
|
|
$
|
51
|
|
Interest cost
|
|
6,600
|
|
|
5,976
|
|
|
19,155
|
|
|
17,927
|
|
||||
Expected return on plan assets, net of expenses
|
|
(5,893
|
)
|
|
(5,371
|
)
|
|
(17,611
|
)
|
|
(16,113
|
)
|
||||
Amortization of actuarial loss
|
|
862
|
|
|
1,060
|
|
|
2,145
|
|
|
3,182
|
|
||||
Total for defined benefit plans
|
|
1,590
|
|
|
1,682
|
|
|
3,753
|
|
|
5,047
|
|
||||
Multi-employer plans
|
|
100
|
|
|
95
|
|
|
324
|
|
|
326
|
|
||||
Withdrawal from GCIU multi-employer plan
|
|
—
|
|
|
—
|
|
|
4,100
|
|
|
—
|
|
||||
SERP
|
|
80
|
|
|
808
|
|
|
672
|
|
|
1,981
|
|
||||
Defined contribution plans
|
|
2,419
|
|
|
2,341
|
|
|
8,635
|
|
|
8,627
|
|
||||
Net periodic benefit cost
|
|
$
|
4,189
|
|
|
$
|
4,926
|
|
|
$
|
17,484
|
|
|
$
|
15,981
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
(in thousands)
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Segment operating revenues:
|
|
|
|
|
|
|
|
|
||||||||
Television
|
|
$
|
121,068
|
|
|
$
|
99,289
|
|
|
$
|
339,004
|
|
|
$
|
307,548
|
|
Newspapers
|
|
84,473
|
|
|
88,346
|
|
|
275,213
|
|
|
281,286
|
|
||||
Syndication and other
|
|
2,059
|
|
|
1,900
|
|
|
9,123
|
|
|
7,207
|
|
||||
Total operating revenues
|
|
$
|
207,600
|
|
|
$
|
189,535
|
|
|
$
|
623,340
|
|
|
$
|
596,041
|
|
Segment profit (loss):
|
|
|
|
|
|
|
|
|
||||||||
Television
|
|
$
|
29,813
|
|
|
$
|
18,921
|
|
|
$
|
78,591
|
|
|
$
|
65,945
|
|
Newspapers
|
|
767
|
|
|
3,038
|
|
|
14,759
|
|
|
14,857
|
|
||||
Syndication and other
|
|
(872
|
)
|
|
(177
|
)
|
|
(1,385
|
)
|
|
(145
|
)
|
||||
Shared services and corporate
|
|
(10,088
|
)
|
|
(13,885
|
)
|
|
(38,797
|
)
|
|
(37,788
|
)
|
||||
Defined benefit pension plan expense
|
|
(1,670
|
)
|
|
(2,490
|
)
|
|
(8,525
|
)
|
|
(7,028
|
)
|
||||
Acquisition and related integration costs
|
|
(5,049
|
)
|
|
—
|
|
|
(9,408
|
)
|
|
—
|
|
||||
Separation and restructuring costs
|
|
—
|
|
|
(1,290
|
)
|
|
—
|
|
|
(3,691
|
)
|
||||
Depreciation and amortization of intangibles
|
|
(13,195
|
)
|
|
(12,096
|
)
|
|
(36,519
|
)
|
|
(35,684
|
)
|
||||
Gains (losses), net on disposal of property, plant and equipment
|
|
2,951
|
|
|
(177
|
)
|
|
2,861
|
|
|
(140
|
)
|
||||
Interest expense
|
|
(2,050
|
)
|
|
(2,655
|
)
|
|
(6,347
|
)
|
|
(7,924
|
)
|
||||
Miscellaneous, net
|
|
(216
|
)
|
|
(1,087
|
)
|
|
(1,061
|
)
|
|
(4,025
|
)
|
||||
Income (loss) from operations before income taxes
|
|
$
|
391
|
|
|
$
|
(11,898
|
)
|
|
$
|
(5,831
|
)
|
|
$
|
(15,623
|
)
|
Depreciation:
|
|
|
|
|
|
|
|
|
||||||||
Television
|
|
$
|
5,894
|
|
|
$
|
5,751
|
|
|
$
|
16,033
|
|
|
$
|
16,958
|
|
Newspapers
|
|
4,255
|
|
|
4,015
|
|
|
12,167
|
|
|
12,132
|
|
||||
Syndication and other
|
|
127
|
|
|
20
|
|
|
327
|
|
|
58
|
|
||||
Shared services and corporate
|
|
649
|
|
|
574
|
|
|
1,904
|
|
|
1,349
|
|
||||
Total depreciation
|
|
$
|
10,925
|
|
|
$
|
10,360
|
|
|
$
|
30,431
|
|
|
$
|
30,497
|
|
Amortization of intangibles:
|
|
|
|
|
|
|
|
|
||||||||
Television
|
|
$
|
1,909
|
|
|
$
|
1,599
|
|
|
$
|
5,108
|
|
|
$
|
4,778
|
|
Newspapers
|
|
92
|
|
|
137
|
|
|
303
|
|
|
409
|
|
||||
Syndication and other
|
|
269
|
|
|
—
|
|
|
677
|
|
|
—
|
|
||||
Total amortization of intangibles
|
|
$
|
2,270
|
|
|
$
|
1,736
|
|
|
$
|
6,088
|
|
|
$
|
5,187
|
|
Additions to property, plant and equipment:
|
|
|
|
|
|
|
|
|
||||||||
Television
|
|
$
|
4,100
|
|
|
$
|
2,169
|
|
|
$
|
10,540
|
|
|
$
|
7,325
|
|
Newspapers
|
|
573
|
|
|
285
|
|
|
1,486
|
|
|
1,746
|
|
||||
Syndication and other
|
|
302
|
|
|
—
|
|
|
432
|
|
|
—
|
|
||||
Shared services and corporate
|
|
253
|
|
|
908
|
|
|
979
|
|
|
6,460
|
|
||||
Total additions to property, plant and equipment
|
|
$
|
5,228
|
|
|
$
|
3,362
|
|
|
$
|
13,437
|
|
|
$
|
15,531
|
|
|
|
|
|
|
|
Options Outstanding and Exercisable
|
|||||||||
Year of Grant
|
|
Range of Exercise Prices
|
|
Average Remaining Term
(in years)
|
|
Options on Shares Outstanding
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value
(in millions)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
2004 – expire in 2014
|
|
$10
|
|
0.18
|
|
3,794
|
|
|
$
|
9.78
|
|
|
$
|
—
|
|
2005 – expire in 2015
|
|
10-11
|
|
0.54
|
|
43,188
|
|
|
10.90
|
|
|
0.3
|
|
||
2006 – expire in 2016
|
|
10-11
|
|
1.66
|
|
47,737
|
|
|
10.03
|
|
|
0.3
|
|
||
2007 – expire in 2015
|
|
9-10
|
|
0.42
|
|
349,497
|
|
|
10.27
|
|
|
2.1
|
|
||
2008 – expire in 2016
|
|
7-10
|
|
1.50
|
|
1,610,994
|
|
|
8.73
|
|
|
12.2
|
|
||
Total
|
|
$7-11
|
|
1.29
|
|
2,055,210
|
|
|
$
|
9.07
|
|
|
$
|
14.9
|
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, June 30, 2014
|
|
$
|
(600
|
)
|
|
$
|
(79,489
|
)
|
|
$
|
172
|
|
|
$
|
(79,917
|
)
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Amounts reclassified from accumulated other
comprehensive loss
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swap, net of tax of $37
(a)
|
|
59
|
|
|
—
|
|
|
—
|
|
|
59
|
|
||||
Actuarial loss, net of tax of $364
(b)
|
|
—
|
|
|
441
|
|
|
—
|
|
|
441
|
|
||||
Net current-period other comprehensive income
|
|
59
|
|
|
441
|
|
|
—
|
|
|
500
|
|
||||
Ending balance, September 30, 2014
|
|
$
|
(541
|
)
|
|
$
|
(79,048
|
)
|
|
$
|
172
|
|
|
$
|
(79,417
|
)
|
|
|
Three months ended September 30, 2013
|
||||||||||||||
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, June 30, 2013
|
|
$
|
(338
|
)
|
|
$
|
(114,232
|
)
|
|
$
|
357
|
|
|
$
|
(114,213
|
)
|
Other comprehensive income before reclassifications
|
|
(284
|
)
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
||||
Amounts reclassified from accumulated other
comprehensive loss
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swap, net of tax of $64
(a)
|
|
107
|
|
|
—
|
|
|
—
|
|
|
107
|
|
||||
Actuarial loss, net of tax of $460
(b)
|
|
—
|
|
|
1,179
|
|
|
—
|
|
|
1,179
|
|
||||
Net current-period other comprehensive income
|
|
(177
|
)
|
|
1,179
|
|
|
—
|
|
|
1,002
|
|
||||
Ending balance, September 30, 2013
|
|
$
|
(515
|
)
|
|
$
|
(113,053
|
)
|
|
$
|
357
|
|
|
$
|
(113,211
|
)
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, December 31, 2013
|
|
$
|
(718
|
)
|
|
$
|
(80,377
|
)
|
|
$
|
172
|
|
|
$
|
(80,923
|
)
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Amounts reclassified from accumulated other
comprehensive loss
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swap, net of tax of $111
(a)
|
|
177
|
|
|
—
|
|
|
—
|
|
|
177
|
|
||||
Actuarial loss, net of tax of $924
(b)
|
|
—
|
|
|
1,329
|
|
|
—
|
|
|
1,329
|
|
||||
Net current-period other comprehensive income
|
|
177
|
|
|
1,329
|
|
|
—
|
|
|
1,506
|
|
||||
Ending balance, September 30, 2014
|
|
$
|
(541
|
)
|
|
$
|
(79,048
|
)
|
|
$
|
172
|
|
|
$
|
(79,417
|
)
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Beginning balance, December 31, 2012
|
|
$
|
(1,009
|
)
|
|
$
|
(116,188
|
)
|
|
$
|
357
|
|
|
$
|
(116,840
|
)
|
Other comprehensive income before reclassifications
|
|
180
|
|
|
—
|
|
|
—
|
|
|
180
|
|
||||
Amounts reclassified from accumulated other
comprehensive loss
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swap, net of tax of $190
(a)
|
|
314
|
|
|
—
|
|
|
—
|
|
|
314
|
|
||||
Actuarial loss, net of tax of $1,759
(b)
|
|
—
|
|
|
3,135
|
|
|
—
|
|
|
3,135
|
|
||||
Net current-period other comprehensive income
|
|
494
|
|
|
3,135
|
|
|
—
|
|
|
3,629
|
|
||||
Ending balance, September 30, 2013
|
|
$
|
(515
|
)
|
|
$
|
(113,053
|
)
|
|
$
|
357
|
|
|
$
|
(113,211
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||
(in thousands)
|
|
2014
|
|
Change
|
|
2013
|
|
2014
|
|
Change
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenues
|
|
$
|
207,600
|
|
|
9.5
|
%
|
|
$
|
189,535
|
|
|
$
|
623,340
|
|
|
4.6
|
%
|
|
$
|
596,041
|
|
Employee compensation and benefits
|
|
(103,425
|
)
|
|
8.2
|
%
|
|
(95,581
|
)
|
|
(308,242
|
)
|
|
5.4
|
%
|
|
(292,409
|
)
|
||||
Programs and program licenses
|
|
(16,181
|
)
|
|
13.0
|
%
|
|
(14,318
|
)
|
|
(42,951
|
)
|
|
6.5
|
%
|
|
(40,332
|
)
|
||||
Newsprint, press supplies and other printing costs
|
|
(10,122
|
)
|
|
(4.6
|
)%
|
|
(10,614
|
)
|
|
(33,206
|
)
|
|
(5.0
|
)%
|
|
(34,965
|
)
|
||||
Newspaper distribution
|
|
(11,492
|
)
|
|
(1.1
|
)%
|
|
(11,623
|
)
|
|
(35,046
|
)
|
|
(2.2
|
)%
|
|
(35,837
|
)
|
||||
Other expenses
|
|
(46,760
|
)
|
|
(5.5
|
)%
|
|
(49,502
|
)
|
|
(150,727
|
)
|
|
0.7
|
%
|
|
(149,629
|
)
|
||||
Defined benefit pension plan expense
|
|
(1,670
|
)
|
|
|
|
|
(2,490
|
)
|
|
(8,525
|
)
|
|
|
|
|
(7,028
|
)
|
||||
Acquisition and related integration costs
|
|
(5,049
|
)
|
|
|
|
—
|
|
|
(9,408
|
)
|
|
|
|
—
|
|
||||||
Separation and restructuring costs
|
|
—
|
|
|
|
|
(1,290
|
)
|
|
—
|
|
|
|
|
|
(3,691
|
)
|
|||||
Depreciation and amortization of intangibles
|
|
(13,195
|
)
|
|
|
|
(12,096
|
)
|
|
(36,519
|
)
|
|
|
|
(35,684
|
)
|
||||||
Gains (losses), net on disposal of property, plant and equipment
|
|
2,951
|
|
|
|
|
(177
|
)
|
|
2,861
|
|
|
|
|
(140
|
)
|
||||||
Operating income (loss)
|
|
2,657
|
|
|
|
|
(8,156
|
)
|
|
1,577
|
|
|
|
|
(3,674
|
)
|
||||||
Interest expense
|
|
(2,050
|
)
|
|
|
|
(2,655
|
)
|
|
(6,347
|
)
|
|
|
|
(7,924
|
)
|
||||||
Miscellaneous, net
|
|
(216
|
)
|
|
|
|
(1,087
|
)
|
|
(1,061
|
)
|
|
|
|
(4,025
|
)
|
||||||
Income (loss) from operations before income taxes
|
|
391
|
|
|
|
|
(11,898
|
)
|
|
(5,831
|
)
|
|
|
|
(15,623
|
)
|
||||||
(Provision) benefit for income taxes
|
|
(1,835
|
)
|
|
|
|
3,047
|
|
|
341
|
|
|
|
|
7,286
|
|
||||||
Net loss
|
|
(1,444
|
)
|
|
|
|
(8,851
|
)
|
|
(5,490
|
)
|
|
|
|
(8,337
|
)
|
||||||
Net loss attributable to noncontrolling interests
|
|
(103
|
)
|
|
|
|
—
|
|
|
(302
|
)
|
|
|
|
—
|
|
||||||
Net loss attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(1,341
|
)
|
|
|
|
$
|
(8,851
|
)
|
|
$
|
(5,188
|
)
|
|
|
|
$
|
(8,337
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||
(in thousands)
|
|
2014
|
|
Change
|
|
2013
|
|
2014
|
|
Change
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Facilities rent and maintenance
|
|
$
|
10,782
|
|
|
8.1
|
%
|
|
$
|
9,974
|
|
|
$
|
30,959
|
|
|
3.8
|
%
|
|
$
|
29,835
|
|
Purchased news and content
|
|
3,387
|
|
|
(5.3
|
)%
|
|
3,576
|
|
|
10,635
|
|
|
(5.8
|
)%
|
|
11,284
|
|
||||
Marketing and promotion
|
|
2,219
|
|
|
(38.3
|
)%
|
|
3,595
|
|
|
9,954
|
|
|
(20.4
|
)%
|
|
12,500
|
|
||||
Miscellaneous costs
|
|
30,372
|
|
|
(6.1
|
)%
|
|
32,357
|
|
|
99,179
|
|
|
3.3
|
%
|
|
96,010
|
|
||||
Total other expenses
|
|
$
|
46,760
|
|
|
(5.5
|
)%
|
|
$
|
49,502
|
|
|
$
|
150,727
|
|
|
0.7
|
%
|
|
$
|
149,629
|
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||
(in thousands)
|
|
2014
|
|
Change
|
|
2013
|
|
2014
|
|
Change
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Television
|
|
$
|
121,068
|
|
|
21.9
|
%
|
|
$
|
99,289
|
|
|
$
|
339,004
|
|
|
10.2
|
%
|
|
$
|
307,548
|
|
Newspapers
|
|
84,473
|
|
|
(4.4
|
)%
|
|
88,346
|
|
|
275,213
|
|
|
(2.2
|
)%
|
|
281,286
|
|
||||
Syndication and other
|
|
2,059
|
|
|
8.4
|
%
|
|
1,900
|
|
|
9,123
|
|
|
26.6
|
%
|
|
7,207
|
|
||||
Total operating revenues
|
|
$
|
207,600
|
|
|
9.5
|
%
|
|
$
|
189,535
|
|
|
$
|
623,340
|
|
|
4.6
|
%
|
|
$
|
596,041
|
|
Segment profit (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Television
|
|
$
|
29,813
|
|
|
57.6
|
%
|
|
$
|
18,921
|
|
|
$
|
78,591
|
|
|
19.2
|
%
|
|
$
|
65,945
|
|
Newspapers
|
|
767
|
|
|
(74.8
|
)%
|
|
3,038
|
|
|
14,759
|
|
|
(0.7
|
)%
|
|
14,857
|
|
||||
Syndication and other
|
|
(872
|
)
|
|
|
|
|
(177
|
)
|
|
(1,385
|
)
|
|
|
|
|
(145
|
)
|
||||
Shared services and corporate
|
|
(10,088
|
)
|
|
(27.3
|
)%
|
|
(13,885
|
)
|
|
(38,797
|
)
|
|
2.7
|
%
|
|
(37,788
|
)
|
||||
Defined benefit pension plan expense
|
|
(1,670
|
)
|
|
|
|
(2,490
|
)
|
|
(8,525
|
)
|
|
|
|
(7,028
|
)
|
||||||
Acquisition and related integration costs
|
|
(5,049
|
)
|
|
|
|
—
|
|
|
(9,408
|
)
|
|
|
|
—
|
|
||||||
Separation and restructuring costs
|
|
—
|
|
|
|
|
(1,290
|
)
|
|
—
|
|
|
|
|
(3,691
|
)
|
||||||
Depreciation and amortization of intangibles
|
|
(13,195
|
)
|
|
|
|
(12,096
|
)
|
|
(36,519
|
)
|
|
|
|
(35,684
|
)
|
||||||
Gains (losses), net on disposal of property, plant and equipment
|
|
2,951
|
|
|
|
|
(177
|
)
|
|
2,861
|
|
|
|
|
(140
|
)
|
||||||
Interest expense
|
|
(2,050
|
)
|
|
|
|
(2,655
|
)
|
|
(6,347
|
)
|
|
|
|
(7,924
|
)
|
||||||
Miscellaneous, net
|
|
(216
|
)
|
|
|
|
(1,087
|
)
|
|
(1,061
|
)
|
|
|
|
(4,025
|
)
|
||||||
Income (loss) from operations before income taxes
|
|
$
|
391
|
|
|
|
|
$
|
(11,898
|
)
|
|
$
|
(5,831
|
)
|
|
|
|
$
|
(15,623
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||
(in thousands)
|
|
2014
|
|
Change
|
|
2013
|
|
2014
|
|
Change
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Local
|
|
$
|
55,567
|
|
|
1.8
|
%
|
|
$
|
54,581
|
|
|
$
|
174,440
|
|
|
3.0
|
%
|
|
$
|
169,390
|
|
National
|
|
26,629
|
|
|
(2.8
|
)%
|
|
27,388
|
|
|
80,470
|
|
|
(7.3
|
)%
|
|
86,780
|
|
||||
Political
|
|
17,396
|
|
|
|
|
1,038
|
|
|
25,339
|
|
|
|
|
|
2,142
|
|
|||||
Retransmission
|
|
15,235
|
|
|
46.4
|
%
|
|
10,403
|
|
|
40,409
|
|
|
28.9
|
%
|
|
31,345
|
|
||||
Digital
|
|
4,643
|
|
|
8.5
|
%
|
|
4,279
|
|
|
13,493
|
|
|
11.4
|
%
|
|
12,110
|
|
||||
Other
|
|
1,598
|
|
|
(0.1
|
)%
|
|
1,600
|
|
|
4,853
|
|
|
(16.1
|
)%
|
|
5,781
|
|
||||
Total operating revenues
|
|
121,068
|
|
|
21.9
|
%
|
|
99,289
|
|
|
339,004
|
|
|
10.2
|
%
|
|
307,548
|
|
||||
Segment costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Employee compensation and benefits
|
|
48,996
|
|
|
11.5
|
%
|
|
43,949
|
|
|
142,956
|
|
|
7.0
|
%
|
|
133,648
|
|
||||
Programs and program licenses
|
|
16,181
|
|
|
13.0
|
%
|
|
14,318
|
|
|
42,951
|
|
|
6.5
|
%
|
|
40,332
|
|
||||
Other expenses
|
|
26,078
|
|
|
18.0
|
%
|
|
22,101
|
|
|
74,506
|
|
|
10.2
|
%
|
|
67,623
|
|
||||
Total costs and expenses
|
|
91,255
|
|
|
13.5
|
%
|
|
80,368
|
|
|
260,413
|
|
|
7.8
|
%
|
|
241,603
|
|
||||
Segment profit
|
|
$
|
29,813
|
|
|
57.6
|
%
|
|
$
|
18,921
|
|
|
$
|
78,591
|
|
|
19.2
|
%
|
|
$
|
65,945
|
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||||||||
(in thousands)
|
|
2014
|
|
Change
|
|
2013
|
|
2014
|
|
Change
|
|
2013
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Local
|
|
$
|
15,545
|
|
|
(5.6
|
)%
|
|
$
|
16,467
|
|
|
$
|
52,710
|
|
|
(4.5
|
)%
|
|
$
|
55,219
|
|
Classified
|
|
15,070
|
|
|
(6.8
|
)%
|
|
16,174
|
|
|
49,096
|
|
|
(4.6
|
)%
|
|
51,456
|
|
||||
National
|
|
786
|
|
|
(45.8
|
)%
|
|
1,449
|
|
|
3,351
|
|
|
(38.3
|
)%
|
|
5,429
|
|
||||
Preprint and other
|
|
13,599
|
|
|
(7.1
|
)%
|
|
14,634
|
|
|
44,163
|
|
|
(5.8
|
)%
|
|
46,869
|
|
||||
Digital advertising and marketing services
|
|
6,092
|
|
|
(3.9
|
)%
|
|
6,342
|
|
|
18,685
|
|
|
(6.3
|
)%
|
|
19,935
|
|
||||
Advertising and marketing services
|
|
51,092
|
|
|
(7.2
|
)%
|
|
55,066
|
|
|
168,005
|
|
|
(6.1
|
)%
|
|
178,908
|
|
||||
Subscriptions
|
|
28,738
|
|
|
2.0
|
%
|
|
28,184
|
|
|
90,736
|
|
|
4.6
|
%
|
|
86,751
|
|
||||
Other
|
|
4,643
|
|
|
(8.9
|
)%
|
|
5,096
|
|
|
16,472
|
|
|
5.4
|
%
|
|
15,627
|
|
||||
Total operating revenues
|
|
84,473
|
|
|
(4.4
|
)%
|
|
88,346
|
|
|
275,213
|
|
|
(2.2
|
)%
|
|
281,286
|
|
||||
Segment costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Employee compensation and benefits
|
|
38,543
|
|
|
(3.7
|
)%
|
|
40,029
|
|
|
117,440
|
|
|
(5.4
|
)%
|
|
124,199
|
|
||||
Newsprint, press supplies and other printing costs
|
|
10,122
|
|
|
(4.6
|
)%
|
|
10,614
|
|
|
33,206
|
|
|
(5.0
|
)%
|
|
34,965
|
|
||||
Distribution
|
|
11,492
|
|
|
(1.1
|
)%
|
|
11,623
|
|
|
35,046
|
|
|
(2.2
|
)%
|
|
35,837
|
|
||||
Other expenses
|
|
23,549
|
|
|
2.2
|
%
|
|
23,042
|
|
|
74,762
|
|
|
4.7
|
%
|
|
71,428
|
|
||||
Total costs and expenses
|
|
83,706
|
|
|
(1.9
|
)%
|
|
85,308
|
|
|
260,454
|
|
|
(2.2
|
)%
|
|
266,429
|
|
||||
Segment profit
|
|
$
|
767
|
|
|
(74.8
|
)%
|
|
$
|
3,038
|
|
|
$
|
14,759
|
|
|
(0.7
|
)%
|
|
$
|
14,857
|
|
|
|
Nine Months Ended
September 30, |
||||||
(in thousands)
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
||||
Cash Flows from Operating Activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(5,490
|
)
|
|
$
|
(8,337
|
)
|
Adjustments to reconcile net loss to net cash flows from operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
36,519
|
|
|
35,684
|
|
||
(Gains) losses on sale of property, plant and equipment
|
|
(2,861
|
)
|
|
140
|
|
||
Deferred income taxes
|
|
4,934
|
|
|
(1,770
|
)
|
||
Stock and deferred compensation plans
|
|
4,608
|
|
|
6,092
|
|
||
Pension expense, net of payments
|
|
3,639
|
|
|
4,294
|
|
||
Liability for withdrawal from GCIU employer retirement fund
|
|
4,100
|
|
|
—
|
|
||
Other changes in certain working capital accounts, net
|
|
27,034
|
|
|
(13,486
|
)
|
||
Miscellaneous, net
|
|
(1,449
|
)
|
|
3,318
|
|
||
Net cash provided by operating activities
|
|
$
|
71,034
|
|
|
$
|
25,935
|
|
•
|
Collections of accounts receivable increased $12.4 million in 2014 compared to 2013. Collections in the first quarter of an odd year are lower due to the impact of political advertising in the preceding quarter, which is paid in advance.
|
•
|
The accrual of annual incentive compensation, net of the payment of amounts earned in the prior year, increased working capital by $1.6 million in 2014 and decreased working capital by $9.3 million in 2013.
|
•
|
The timing of payments for accounts payable increased working capital by $6.4 million in 2014.
|
•
|
In 2014, we recorded a
$4.1 million
liability for withdrawing from one of our multi-employer pension plans, which increased working capital.
|
|
|
Nine Months Ended
September 30, |
||||||
(in thousands)
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
||||
Cash Flows from Investing Activities:
|
|
|
|
|
||||
Acquisitions
|
|
$
|
(149,334
|
)
|
|
$
|
—
|
|
Proceeds from sale of property, plant and equipment
|
|
6,453
|
|
|
300
|
|
||
Additions to property, plant and equipment
|
|
(13,437
|
)
|
|
(15,531
|
)
|
||
Purchase of investments
|
|
(2,003
|
)
|
|
(1,425
|
)
|
||
Change in restricted cash
|
|
1,400
|
|
|
1,800
|
|
||
Miscellaneous, net
|
|
453
|
|
|
39
|
|
||
Net cash used in investing activities
|
|
$
|
(156,468
|
)
|
|
$
|
(14,817
|
)
|
•
|
On January 1, 2014 we completed our acquisition of Media Convergence Group, Inc., which operates as Newsy, a digital video news provider, for $35 million in cash.
|
•
|
On June 16, 2014, we completed our acquisition of two television stations owned by Granite Broadcasting Corporation for $110 million in cash.
|
•
|
On September 16, 2014, we completed our acquisition of Geoterrestrial, Inc. ("WeatherSphere") for $4 million in cash.
|
•
|
During the third quarter of 2014, we received $5.8 million in proceeds from the sale of excess land in our newspaper business.
|
|
|
Nine Months Ended
September 30, |
||||||
(in thousands)
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
||||
Cash Flows from Financing Activities:
|
|
|
|
|
||||
Payments on long-term debt
|
|
$
|
(1,500
|
)
|
|
$
|
(11,925
|
)
|
Repurchase of Class A Common shares
|
|
(21,237
|
)
|
|
(69,313
|
)
|
||
Proceeds from employee stock options
|
|
13,175
|
|
|
40,229
|
|
||
Tax payments related to shares withheld for RSU vesting
|
|
(4,035
|
)
|
|
(6,157
|
)
|
||
Miscellaneous, net
|
|
2,145
|
|
|
(4,458
|
)
|
||
Net cash used in financing activities
|
|
$
|
(11,452
|
)
|
|
$
|
(51,624
|
)
|
|
|
As of September 30, 2014
|
|
As of December 31, 2013
|
||||||||||||
(in thousands)
|
|
Cost
Basis
|
|
Fair
Value
|
|
Cost
Basis
|
|
Fair
Value
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Financial instruments subject to interest rate risk:
|
|
|
|
|
|
|
|
|
||||||||
Variable rate credit facilities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Term loan
|
|
198,500
|
|
|
198,500
|
|
|
200,000
|
|
|
200,000
|
|
||||
Total long-term debt including current portion
|
|
$
|
198,500
|
|
|
$
|
198,500
|
|
|
$
|
200,000
|
|
|
$
|
200,000
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swap
|
|
$
|
423
|
|
|
$
|
423
|
|
|
$
|
723
|
|
|
$
|
723
|
|
|
|
|
|
|
|
|
|
|
||||||||
Financial instruments subject to market value risk:
|
|
|
|
|
|
|
|
|
||||||||
Investments held at cost
|
|
$
|
12,405
|
|
|
(a)
|
|
|
$
|
11,724
|
|
|
(a)
|
|
||
|
|
|
|
|
|
|
|
|
||||||||
(a) Includes securities that do not trade in public markets so the securities do not have readily determinable fair values. We estimate the fair value of these securities approximates their carrying value. There can be no assurance that we would realize the carrying value upon sale of the securities.
|
1.
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
2.
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and the directors of the Company; and
|
3.
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
Exhibit Number
|
|
Exhibit Description
|
|
|
|
31(A)
|
|
Section 302 Certifications
|
31(B)
|
|
Section 302 Certifications
|
32(A)
|
|
Section 906 Certifications
|
32(B)
|
|
Section 906 Certifications
|
101.INS
|
|
XBRL Instance Document (furnished herewith)
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (furnished herewith)
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (furnished herewith)
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (furnished herewith)
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document (furnished herewith)
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (furnished herewith)
|
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
Suppliers
Supplier name | Ticker |
---|---|
Comcast Corporation | CMCSA |
The Walt Disney Company | DIS |
Cisco Systems, Inc. | CSCO |
3M Company | MMM |
Amphenol Corporation | APH |
Twilio Inc. | TWLO |
News Corporation | NWSA |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|