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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
16-0442930
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
7950 Jones Branch Drive, McLean, Virginia
|
|
22107-0150
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large Accelerated Filer
|
x
|
Accelerated Filer
|
¨
|
|
|
|
|
|
|
Non-Accelerated Filer
|
¨
|
Smaller Reporting Company
|
¨
|
|
|
|
Item No.
|
|
Page
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
1.
|
Financial Statements
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets as of March 31, 2016 and December 31, 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Income for the Quarters Ended March 31, 2016 and March 29, 2015
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the Quarters Ended March 31, 2016 and March 29, 2015
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Quarters Ended March 31, 2016 and March 29, 2015
|
|
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
|
|
|
|
|
|
2.
|
Management
’
s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
|
3.
|
||
|
|
|
|
|
4.
|
||
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
|
1.
|
Legal Proceedings
|
|
|
|
|
|
|
1A.
|
Risk Factors
|
|
|
|
|
|
|
2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
6.
|
Exhibits
|
|
|
|
|
|
|
SIGNATURES
|
||
|
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
79,206
|
|
|
$
|
129,200
|
|
|
Trade receivables, net of allowances of $9,406 and $9,092, respectively
|
561,489
|
|
|
556,351
|
|
||
|
Other receivables
|
19,775
|
|
|
18,738
|
|
||
|
Prepaid expenses and other current assets
|
87,584
|
|
|
94,262
|
|
||
|
Current discontinued operation assets
|
—
|
|
|
6,608
|
|
||
|
Total current assets
|
748,054
|
|
|
805,159
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Cost
|
994,974
|
|
|
984,185
|
|
||
|
Less accumulated depreciation
|
(543,960
|
)
|
|
(525,866
|
)
|
||
|
Net property and equipment
|
451,014
|
|
|
458,319
|
|
||
|
Intangible and other assets
|
|
|
|
||||
|
Goodwill
|
3,956,113
|
|
|
3,919,726
|
|
||
|
Indefinite-lived and amortizable intangible assets, less accumulated amortization
|
3,051,845
|
|
|
3,065,107
|
|
||
|
Investments and other assets
|
262,147
|
|
|
256,990
|
|
||
|
Noncurrent discontinued operation assets
|
—
|
|
|
657
|
|
||
|
Total intangible and other assets
|
7,270,105
|
|
|
7,242,480
|
|
||
|
Total assets
|
$
|
8,469,173
|
|
|
$
|
8,505,958
|
|
|
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||
|
|
(Unaudited)
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and current portion of film contracts payable
|
$
|
102,924
|
|
|
$
|
124,654
|
|
|
Accrued liabilities
|
279,121
|
|
|
296,815
|
|
||
|
Dividends payable
|
30,704
|
|
|
31,033
|
|
||
|
Income taxes
|
27,264
|
|
|
15,742
|
|
||
|
Deferred income
|
138,363
|
|
|
132,650
|
|
||
|
Current portion of long-term debt
|
646
|
|
|
646
|
|
||
|
Current discontinued operation liabilities
|
—
|
|
|
5,243
|
|
||
|
Total current liabilities
|
579,022
|
|
|
606,783
|
|
||
|
Noncurrent liabilities
|
|
|
|
||||
|
Income taxes
|
16,965
|
|
|
18,191
|
|
||
|
Deferred income taxes
|
889,977
|
|
|
883,141
|
|
||
|
Long-term debt
|
4,196,722
|
|
|
4,169,016
|
|
||
|
Pension liabilities
|
176,267
|
|
|
178,844
|
|
||
|
Other noncurrent liabilities
|
152,481
|
|
|
168,573
|
|
||
|
Total noncurrent liabilities
|
5,432,412
|
|
|
5,417,765
|
|
||
|
Total liabilities
|
6,011,434
|
|
|
6,024,548
|
|
||
|
|
|
|
|
||||
|
Redeemable noncontrolling interests
|
26,088
|
|
|
24,666
|
|
||
|
|
|
|
|
||||
|
Commitments and contingent liabilities (See Note 12)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
TEGNA Inc. shareholders’ equity
|
|
|
|
||||
|
Common stock of $1 par value per share, 800,000,000 shares authorized, 324,418,632 shares issued
|
324,419
|
|
|
324,419
|
|
||
|
Additional paid-in capital
|
474,484
|
|
|
539,505
|
|
||
|
Retained earnings
|
7,166,528
|
|
|
7,111,129
|
|
||
|
Accumulated other comprehensive loss
|
(131,137
|
)
|
|
(130,951
|
)
|
||
|
Less treasury stock at cost, 106,830,689 shares and 104,664,452 shares, respectively
|
(5,676,713
|
)
|
|
(5,652,131
|
)
|
||
|
Total TEGNA Inc. shareholders’ equity
|
2,157,581
|
|
|
2,191,971
|
|
||
|
Noncontrolling interests
|
274,070
|
|
|
264,773
|
|
||
|
Total equity
|
2,431,651
|
|
|
2,456,744
|
|
||
|
Total liabilities, redeemable noncontrolling interests and equity
|
$
|
8,469,173
|
|
|
$
|
8,505,958
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Operating revenues:
|
|
|
|
||||
|
Media
|
$
|
443,829
|
|
|
$
|
396,417
|
|
|
Digital
|
337,903
|
|
|
335,074
|
|
||
|
Total
|
781,732
|
|
|
731,491
|
|
||
|
|
|
|
|
||||
|
Operating expenses:
|
|
|
|
||||
|
Cost of revenues and operating expenses, exclusive of depreciation
|
248,256
|
|
|
226,577
|
|
||
|
Selling, general and administrative expenses, exclusive of depreciation
|
281,034
|
|
|
264,751
|
|
||
|
Depreciation
|
22,233
|
|
|
24,279
|
|
||
|
Amortization of intangible assets
|
28,290
|
|
|
28,688
|
|
||
|
Facility consolidation
|
—
|
|
|
4,724
|
|
||
|
Total
|
579,813
|
|
|
549,019
|
|
||
|
Operating income
|
201,919
|
|
|
182,472
|
|
||
|
|
|
|
|
||||
|
Non-operating (expense) income:
|
|
|
|
||||
|
Equity income (loss) in unconsolidated investees, net
|
2,933
|
|
|
(1,249
|
)
|
||
|
Interest expense
|
(61,713
|
)
|
|
(70,670
|
)
|
||
|
Other non-operating items
|
2,379
|
|
|
24,464
|
|
||
|
Total
|
(56,401
|
)
|
|
(47,455
|
)
|
||
|
|
|
|
|
||||
|
Income before income taxes
|
145,518
|
|
|
135,017
|
|
||
|
Provision for income taxes
|
42,108
|
|
|
51,015
|
|
||
|
Income from continuing operations
|
103,410
|
|
|
84,002
|
|
||
|
Income (loss) from discontinued operations, net of tax
|
(7,474
|
)
|
|
43,481
|
|
||
|
Net income
|
95,936
|
|
|
127,483
|
|
||
|
Net income attributable to noncontrolling interests
|
(10,492
|
)
|
|
(14,590
|
)
|
||
|
Net income attributable to TEGNA Inc.
|
$
|
85,444
|
|
|
$
|
112,893
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - basic
|
$
|
0.42
|
|
|
$
|
0.31
|
|
|
Earnings (loss) from discontinued operations per share - basic
|
$
|
(0.03
|
)
|
|
$
|
0.19
|
|
|
Net income per share – basic
|
$
|
0.39
|
|
|
$
|
0.50
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.42
|
|
|
$
|
0.30
|
|
|
Earnings (loss) from discontinued operations per share - diluted
|
$
|
(0.04
|
)
|
|
$
|
0.19
|
|
|
Net income per share – diluted
|
$
|
0.38
|
|
|
$
|
0.49
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding:
|
|
|
|
||||
|
Basic shares
|
219,286
|
|
|
227,089
|
|
||
|
Diluted shares
|
223,254
|
|
|
231,931
|
|
||
|
|
|
|
|
||||
|
Dividends declared per share
|
$
|
0.14
|
|
|
$
|
0.20
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Net income
|
$
|
95,936
|
|
|
$
|
127,483
|
|
|
Redeemable noncontrolling interests (income not available to shareholders)
|
(925
|
)
|
|
(1,233
|
)
|
||
|
Other comprehensive income (loss), before tax:
|
|
|
|
||||
|
Foreign currency translation adjustments
|
1,201
|
|
|
(32,309
|
)
|
||
|
Pension and other post-retirement benefit items:
|
|
|
|
||||
|
Recognition of previously deferred post-retirement benefit plan costs
|
1,900
|
|
|
15,077
|
|
||
|
Other
|
—
|
|
|
18,539
|
|
||
|
Pension and other post-retirement benefit items
|
1,900
|
|
|
33,616
|
|
||
|
Unrealized loss on available for sale investments during the period
|
(1,983
|
)
|
|
—
|
|
||
|
Other comprehensive income, before tax
|
1,118
|
|
|
1,307
|
|
||
|
Income tax effect related to components of other comprehensive income (loss)
|
(738
|
)
|
|
(9,141
|
)
|
||
|
Other comprehensive income (loss), net of tax
|
380
|
|
|
(7,834
|
)
|
||
|
Comprehensive income
|
95,391
|
|
|
118,416
|
|
||
|
Comprehensive income attributable to noncontrolling interests, net of tax
|
(10,133
|
)
|
|
(7,791
|
)
|
||
|
Comprehensive income attributable to TEGNA Inc.
|
$
|
85,258
|
|
|
$
|
110,625
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
95,936
|
|
|
$
|
127,483
|
|
|
Adjustments to reconcile net income to net cash flow from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
50,635
|
|
|
81,570
|
|
||
|
Stock-based compensation
|
4,757
|
|
|
9,114
|
|
||
|
Other gains/losses on sales of assets
|
5,135
|
|
|
12,385
|
|
||
|
Equity income in unconsolidated investees, net
|
(2,933
|
)
|
|
(5,058
|
)
|
||
|
Pension contributions, net of pension expense
|
(752
|
)
|
|
(5,606
|
)
|
||
|
Change in other assets and liabilities, net
|
(25,720
|
)
|
|
(44,913
|
)
|
||
|
Net cash flow from operating activities
|
127,058
|
|
|
174,975
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of property and equipment
|
(16,449
|
)
|
|
(19,121
|
)
|
||
|
Payments for acquisitions of businesses, net of cash acquired
|
(53,059
|
)
|
|
(8,624
|
)
|
||
|
Payments for investments
|
(10,047
|
)
|
|
(5,000
|
)
|
||
|
Proceeds from investments
|
4,617
|
|
|
7,883
|
|
||
|
Proceeds from sale of assets
|
—
|
|
|
103,813
|
|
||
|
Net cash flow (used for) from investing activities
|
(74,938
|
)
|
|
78,951
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from (payments of) borrowings under revolving credit facilities, net
|
42,000
|
|
|
(130,000
|
)
|
||
|
Debt repayments
|
(18,062
|
)
|
|
(10,025
|
)
|
||
|
Dividends paid
|
(30,853
|
)
|
|
(45,257
|
)
|
||
|
Repurchases of common stock
|
(75,411
|
)
|
|
(37,520
|
)
|
||
|
Other, net
|
(19,788
|
)
|
|
(13,536
|
)
|
||
|
Net cash flow used for financing activities
|
(102,114
|
)
|
|
(236,338
|
)
|
||
|
Effect of currency exchange rate change on cash
|
—
|
|
|
(391
|
)
|
||
|
Increase (decrease) in cash and cash equivalents
|
(49,994
|
)
|
|
17,197
|
|
||
|
Cash and cash equivalents from continuing operations, at beginning of period
|
$
|
129,200
|
|
|
$
|
110,305
|
|
|
Cash and cash equivalents from discontinued operations, at beginning of period
|
—
|
|
|
8,179
|
|
||
|
Balance of cash and cash equivalents at beginning of period
|
$
|
129,200
|
|
|
$
|
118,484
|
|
|
Cash and cash equivalents from continuing operations, end of period
|
$
|
79,206
|
|
|
$
|
122,256
|
|
|
Cash and cash equivalents from discontinued operations, end of period
|
—
|
|
|
13,425
|
|
||
|
Balance of cash and cash equivalents at end of period
|
$
|
79,206
|
|
|
$
|
135,681
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid for income taxes, net of refunds
|
$
|
27,430
|
|
|
$
|
17,675
|
|
|
Cash paid for interest
|
$
|
35,261
|
|
|
$
|
47,981
|
|
|
•
|
All excess tax benefits and tax deduction shortfalls will be recognized as income tax benefit or expense in the income statement (under the prior guidance these amounts were generally recognized in additional paid-in capital on the balance sheet). The tax effects of exercised or vested awards will be treated as discrete items in the reporting period in which they occur. This guidance is being applied prospectively beginning in the first quarter of 2016. The adoption of this element of the accounting standard reduced our first quarter income tax provision by
$4.4 million
and the tax rate by approximately
three
percentage points, resulting in an increase to basic and dilutive EPS of approximately
$0.02
.
|
|
•
|
The guidance updated the classification in the Statement of Cash Flows in two areas: 1) Excess tax benefits will now be classified along with other income tax cash flows as an operating activity (under prior guidance it was separated from operating activities and presented as a financing activity), and 2) Cash paid by an employer to taxing authorities when directly withholding shares for tax withholding purposes will be classified as a financing activity (prior to our adoption of the new guidance, we classified such payments as cash outflow from operating activities). Changes to the classification of the Statement of Cash Flows were made on a retrospective basis, wherein each period presented was adjusted to reflect the effects of applying the new guidance. The following table details the impact of adopting this element of the standard on our Statement of Cash Flows (in thousands):
|
|
|
Quarter Ended Mar. 31, 2016
|
|
Quarter Ended Mar. 29, 2015
|
||||||||||||||||
|
|
Previous Accounting Method
|
As Currently Reported
|
Effect of Accounting Change
|
|
Previously Reported
|
As Currently Reported
|
Effect of Accounting Change
|
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
Change in other assets and liabilities, net
|
$
|
(49,985
|
)
|
$
|
(25,720
|
)
|
$
|
24,265
|
|
|
$
|
(74,424
|
)
|
$
|
(44,913
|
)
|
$
|
29,511
|
|
|
Net cash flow from operating activities
|
$
|
102,793
|
|
$
|
127,058
|
|
$
|
24,265
|
|
|
$
|
145,464
|
|
$
|
174,975
|
|
$
|
29,511
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other, net
|
$
|
4,477
|
|
$
|
(19,788
|
)
|
$
|
(24,265
|
)
|
|
$
|
15,975
|
|
$
|
(13,536
|
)
|
$
|
(29,511
|
)
|
|
Net cash used for financing activities
|
$
|
(77,849
|
)
|
$
|
(102,114
|
)
|
$
|
(24,265
|
)
|
|
$
|
(206,827
|
)
|
$
|
(236,338
|
)
|
$
|
(29,511
|
)
|
|
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||||||||||
|
|
Gross
|
|
Accumulated Amortization
|
|
Gross
|
|
Accumulated Amortization
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill
|
$
|
3,956,113
|
|
|
$
|
—
|
|
|
$
|
3,919,726
|
|
|
$
|
—
|
|
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||||
|
Television station FCC licenses
|
1,191,950
|
|
|
—
|
|
|
1,191,950
|
|
|
—
|
|
||||
|
Trade names
|
925,171
|
|
|
—
|
|
|
925,019
|
|
|
—
|
|
||||
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
||||||||
|
Customer relationships
|
913,695
|
|
|
(164,234
|
)
|
|
903,652
|
|
|
(145,398
|
)
|
||||
|
Other
|
269,921
|
|
|
(84,658
|
)
|
|
265,148
|
|
|
(75,264
|
)
|
||||
|
|
Media
|
|
Digital
|
|
Total
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2015:
|
|
|
|
|
|
||||||
|
Goodwill
|
$
|
2,579,418
|
|
|
$
|
1,402,240
|
|
|
$
|
3,981,658
|
|
|
Accumulated impairment losses
|
—
|
|
|
(61,932
|
)
|
|
(61,932
|
)
|
|||
|
Net balance at Dec. 31, 2015
|
2,579,418
|
|
|
1,340,308
|
|
|
3,919,726
|
|
|||
|
Activity during the period:
|
|
|
|
|
|
||||||
|
Acquisition
|
—
|
|
|
33,345
|
|
|
33,345
|
|
|||
|
Foreign currency exchange rate changes
|
—
|
|
|
3,042
|
|
|
3,042
|
|
|||
|
Total
|
—
|
|
|
36,387
|
|
|
36,387
|
|
|||
|
Balance at Mar. 31, 2016:
|
|
|
|
|
|
||||||
|
Goodwill
|
2,579,418
|
|
|
1,438,627
|
|
|
4,018,045
|
|
|||
|
Accumulated impairment losses
|
—
|
|
|
(61,932
|
)
|
|
(61,932
|
)
|
|||
|
Net balance at Mar. 31, 2016
|
$
|
2,579,418
|
|
|
$
|
1,376,695
|
|
|
$
|
3,956,113
|
|
|
|
|
|
|
||||
|
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||
|
|
|
|
|
||||
|
Deferred compensation investments
|
$
|
77,004
|
|
|
$
|
77,199
|
|
|
Cash value life insurance
|
64,581
|
|
|
68,332
|
|
||
|
Equity method investments
|
32,285
|
|
|
27,824
|
|
||
|
Available for sale investment
|
26,107
|
|
|
28,090
|
|
||
|
Deferred debt issuance cost
|
12,546
|
|
|
13,620
|
|
||
|
Other long term assets
|
49,624
|
|
|
41,925
|
|
||
|
Total
|
$
|
262,147
|
|
|
$
|
256,990
|
|
|
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||
|
|
|
|
|
||||
|
Unsecured floating rate term loan due quarterly through August 2018
|
$
|
75,800
|
|
|
$
|
83,700
|
|
|
VIE unsecured floating rate term loans due quarterly through December 2018
|
1,777
|
|
|
1,938
|
|
||
|
Unsecured floating rate term loan due quarterly through June 2020
|
170,000
|
|
|
180,000
|
|
||
|
Borrowings under revolving credit agreement expiring June 2020
|
762,000
|
|
|
720,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 10% due April 2016
|
193,429
|
|
|
193,429
|
|
||
|
Unsecured notes bearing fixed rate interest at 7.125% due September 2018
|
70,000
|
|
|
70,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 5.125% due October 2019
|
600,000
|
|
|
600,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 5.125% due July 2020
|
600,000
|
|
|
600,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 4.875% due September 2021
|
350,000
|
|
|
350,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 6.375% due October 2023
|
650,000
|
|
|
650,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 5.50% due September 2024
|
325,000
|
|
|
325,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 7.75% due June 2027
|
200,000
|
|
|
200,000
|
|
||
|
Unsecured notes bearing fixed rate interest at 7.25% due September 2027
|
240,000
|
|
|
240,000
|
|
||
|
Total principal long-term debt
|
4,238,006
|
|
|
4,214,067
|
|
||
|
Debt issuance costs
|
(30,513
|
)
|
|
(31,800
|
)
|
||
|
Other (fair market value adjustments and discounts)
|
(10,125
|
)
|
|
(12,605
|
)
|
||
|
Total long-term debt
|
4,197,368
|
|
|
4,169,662
|
|
||
|
Less current portion of long-term debt maturities of VIE loans
|
646
|
|
|
646
|
|
||
|
Long-term debt, net of current portion
|
$
|
4,196,722
|
|
|
$
|
4,169,016
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Service cost-benefits earned during the period
|
$
|
250
|
|
|
$
|
233
|
|
|
Interest cost on benefit obligation
|
6,350
|
|
|
5,652
|
|
||
|
Expected return on plan assets
(a)
|
(6,750
|
)
|
|
(7,497
|
)
|
||
|
Amortization of prior service cost
|
150
|
|
|
148
|
|
||
|
Amortization of actuarial loss
|
1,700
|
|
|
1,468
|
|
||
|
Expense for company-sponsored retirement plans
|
$
|
1,700
|
|
|
$
|
4
|
|
|
|
TEGNA Inc. Shareholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2015
|
$
|
2,191,971
|
|
|
$
|
264,773
|
|
|
$
|
2,456,744
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net income
|
85,444
|
|
|
10,492
|
|
|
95,936
|
|
|||
|
Redeemable noncontrolling interests (income not available to shareholders)
|
—
|
|
|
(925
|
)
|
|
(925
|
)
|
|||
|
Other comprehensive income (loss)
|
(186
|
)
|
|
566
|
|
|
380
|
|
|||
|
Total comprehensive income
|
85,258
|
|
|
10,133
|
|
|
95,391
|
|
|||
|
Dividends declared
|
(30,524
|
)
|
|
—
|
|
|
(30,524
|
)
|
|||
|
Stock-based compensation
|
4,757
|
|
|
—
|
|
|
4,757
|
|
|||
|
Treasury shares acquired
|
(75,411
|
)
|
|
—
|
|
|
(75,411
|
)
|
|||
|
Other activity, including shares withheld for employee taxes
|
(18,470
|
)
|
|
(836
|
)
|
|
(19,306
|
)
|
|||
|
Balance at Mar. 31, 2016
|
$
|
2,157,581
|
|
|
$
|
274,070
|
|
|
$
|
2,431,651
|
|
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 28, 2014
|
$
|
3,254,914
|
|
|
$
|
234,359
|
|
|
$
|
3,489,273
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net income
|
112,893
|
|
|
14,590
|
|
|
127,483
|
|
|||
|
Redeemable noncontrolling interests (income not available to shareholders)
|
—
|
|
|
(1,233
|
)
|
|
(1,233
|
)
|
|||
|
Other comprehensive (loss)
|
(2,268
|
)
|
|
(5,566
|
)
|
|
(7,834
|
)
|
|||
|
Total comprehensive income
|
110,625
|
|
|
7,791
|
|
|
118,416
|
|
|||
|
Dividends declared
|
(45,371
|
)
|
|
—
|
|
|
(45,371
|
)
|
|||
|
Stock-based compensation
|
9,114
|
|
|
—
|
|
|
9,114
|
|
|||
|
Treasury shares acquired
|
(37,520
|
)
|
|
—
|
|
|
(37,520
|
)
|
|||
|
Other activity, including shares withheld for employee taxes and tax windfall benefits
|
2,723
|
|
|
(969
|
)
|
|
1,754
|
|
|||
|
Balance at Mar. 29, 2015
|
$
|
3,294,485
|
|
|
$
|
241,181
|
|
|
$
|
3,535,666
|
|
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Thirteen Weeks:
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2015
|
$
|
(116,496
|
)
|
|
$
|
(20,129
|
)
|
|
$
|
5,674
|
|
|
$
|
(130,951
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
635
|
|
|
(1,983
|
)
|
|
(1,348
|
)
|
||||
|
Amounts reclassified from AOCL
|
1,162
|
|
|
—
|
|
|
—
|
|
|
1,162
|
|
||||
|
Other comprehensive income (loss)
|
1,162
|
|
|
635
|
|
|
(1,983
|
)
|
|
(186
|
)
|
||||
|
Balance at Mar. 31, 2016
|
$
|
(115,334
|
)
|
|
$
|
(19,494
|
)
|
|
$
|
3,691
|
|
|
$
|
(131,137
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 28, 2014
|
$
|
(1,172,245
|
)
|
|
$
|
391,113
|
|
|
$
|
2,363
|
|
|
$
|
(778,769
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
14,831
|
|
|
(26,744
|
)
|
|
—
|
|
|
(11,913
|
)
|
||||
|
Amounts reclassified from AOCL
|
9,645
|
|
|
—
|
|
|
—
|
|
|
9,645
|
|
||||
|
Other comprehensive income (loss)
|
24,476
|
|
|
(26,744
|
)
|
|
—
|
|
|
(2,268
|
)
|
||||
|
Balance at Mar. 29, 2015
|
$
|
(1,147,769
|
)
|
|
$
|
364,369
|
|
|
$
|
2,363
|
|
|
$
|
(781,037
|
)
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Amortization of prior service credit
|
$
|
50
|
|
|
$
|
(618
|
)
|
|
Amortization of actuarial loss
|
1,850
|
|
|
15,695
|
|
||
|
Total reclassifications, before tax
|
1,900
|
|
|
15,077
|
|
||
|
Income tax effect
|
(738
|
)
|
|
(5,432
|
)
|
||
|
Total reclassifications, net of tax
|
$
|
1,162
|
|
|
$
|
9,645
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Income from continuing operations attributable to TEGNA Inc.
|
$
|
92,918
|
|
|
$
|
69,412
|
|
|
Income (loss) from discontinued operations, net of tax
|
(7,474
|
)
|
|
43,481
|
|
||
|
Net income attributable to TEGNA Inc.
|
$
|
85,444
|
|
|
$
|
112,893
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding - basic
|
219,286
|
|
|
227,089
|
|
||
|
Effect of dilutive securities:
|
|
|
|
||||
|
Restricted stock
|
1,295
|
|
|
2,267
|
|
||
|
Performance share units
|
1,673
|
|
|
1,692
|
|
||
|
Stock options
|
1,000
|
|
|
883
|
|
||
|
Weighted average number of common shares outstanding - diluted
|
223,254
|
|
|
231,931
|
|
||
|
|
|
|
|
||||
|
Earnings from continuing operations per share - basic
|
$
|
0.42
|
|
|
$
|
0.31
|
|
|
Earnings (loss) from discontinued operations per share - basic
|
(0.03
|
)
|
|
0.19
|
|
||
|
Net income per share - basic
|
$
|
0.39
|
|
|
$
|
0.50
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.42
|
|
|
$
|
0.30
|
|
|
Earnings (loss) from discontinued operations per share - diluted
|
(0.04
|
)
|
|
0.19
|
|
||
|
Net income per share - diluted
|
$
|
0.38
|
|
|
$
|
0.49
|
|
|
|
Fair Value Measurements as of Mar. 31, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments
|
$
|
77,004
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
77,004
|
|
|
Available for sale investment
|
26,107
|
|
|
—
|
|
|
—
|
|
|
26,107
|
|
||||
|
Total
|
$
|
103,111
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
103,111
|
|
|
|
Fair Value Measurements as of Dec. 31, 2015
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments
|
$
|
77,199
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
77,199
|
|
|
Available for sale investment
|
28,090
|
|
|
—
|
|
|
—
|
|
|
28,090
|
|
||||
|
Total
|
$
|
105,289
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105,289
|
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Operating Revenues:
|
|
|
|
||||
|
Media
|
$
|
443,829
|
|
|
$
|
396,417
|
|
|
Digital
|
337,903
|
|
|
335,074
|
|
||
|
Total
|
$
|
781,732
|
|
|
$
|
731,491
|
|
|
|
|
|
|
||||
|
Operating Income (net of depreciation, amortization and facility consolidation):
|
|
|
|
||||
|
Media
|
$
|
169,299
|
|
|
$
|
176,880
|
|
|
Digital
|
47,219
|
|
|
48,181
|
|
||
|
Corporate
|
(14,599
|
)
|
|
(18,860
|
)
|
||
|
Unallocated
(a)
|
—
|
|
|
(23,729
|
)
|
||
|
Total
|
$
|
201,919
|
|
|
$
|
182,472
|
|
|
|
|
|
|
||||
|
Depreciation, amortization and facility consolidation:
|
|
|
|
||||
|
Media
|
$
|
19,441
|
|
|
$
|
21,261
|
|
|
Digital
|
30,361
|
|
|
33,709
|
|
||
|
Corporate
|
721
|
|
|
2,721
|
|
||
|
Total
|
$
|
50,523
|
|
|
$
|
57,691
|
|
|
|
|
|
|
||||
|
|
|
||||||
|
Identifiable assets:
|
Mar. 31, 2016
|
|
Dec. 31, 2015
|
||||
|
|
|
|
|
||||
|
Media
|
$
|
4,782,916
|
|
|
$
|
4,799,375
|
|
|
Digital
|
3,529,356
|
|
|
3,529,124
|
|
||
|
Corporate
|
156,901
|
|
|
170,194
|
|
||
|
Total
(b)
|
$
|
8,469,173
|
|
|
$
|
8,498,693
|
|
|
|
Quarters Ended
|
||||||||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||||||||||
|
|
Other
|
|
Publishing
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating revenues
|
$
|
3,379
|
|
|
$
|
694,751
|
|
|
$
|
46,523
|
|
|
$
|
741,274
|
|
|
Income (loss) from discontinued operations, before income taxes
|
(6,299
|
)
|
|
64,858
|
|
|
(11,868
|
)
|
|
52,990
|
|
||||
|
Provision for income taxes
|
(1,175
|
)
|
|
(13,269
|
)
|
|
3,760
|
|
|
(9,509
|
)
|
||||
|
Income (loss) from discontinued operations, net of tax
|
(7,474
|
)
|
|
51,589
|
|
|
(8,108
|
)
|
|
43,481
|
|
||||
|
|
Quarters Ended
|
||||||||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||||||||||
|
|
Other
|
|
Publishing
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation
|
$
|
112
|
|
|
$
|
24,996
|
|
|
$
|
208
|
|
|
$
|
25,204
|
|
|
Amortization
|
—
|
|
|
3,399
|
|
|
—
|
|
|
3,399
|
|
||||
|
Capital expenditures
|
—
|
|
|
(6,347
|
)
|
|
(82
|
)
|
|
(6,429
|
)
|
||||
|
Proceeds from sale of certain assets
|
—
|
|
|
5,655
|
|
|
—
|
|
|
5,655
|
|
||||
|
Payments for investments
|
—
|
|
|
(2,000
|
)
|
|
—
|
|
|
(2,000
|
)
|
||||
|
Proceeds from investments
|
—
|
|
|
7,883
|
|
|
—
|
|
|
7,883
|
|
||||
|
•
|
TEGNA Media (Media Segment)
- includes 46 television stations (including one station under service agreements) in 38 markets. We are the largest independent station group of major network affiliates in the top 25 markets, reaching approximately one-third of all television households nationwide (more than 35 million households). The primary sources of our Media Segment’s revenues are: 1) core advertising which includes local and national nonpolitical advertising; 2) political advertising revenues which are driven by elections and peak in even years (e.g. 2016, 2014) and particularly in the second half of those years; 3) retransmission revenues representing fees paid by satellite and cable operators and telecommunications companies to carry our television signals on their systems; 4) digital revenues which encompass digital marketing services and advertising on the stations’ websites and tablet and mobile products; and 5) payments by advertisers to television stations for other services, such as production of programming from third parties and production of advertising material.
|
|
•
|
TEGNA Digital (Digital Segment)
- is comprised of four business units including Cars.com, CareerBuilder, G/O Digital and Cofactor (also operating as ShopLocal). Cars.com operates a leading online destination for automotive consumers offering credible, objective information about car shopping, selling and servicing. Cars.com has approximately 30 million monthly visits to its web properties including, approximately 20 million visits per month across mobile devices. Cars.com generates revenues through online subscription advertising products targeting car dealerships and national advertisers through its own direct sales force as well as its affiliate sales channels. In 2015, Cars.com expanded into the area of service, introducing a solution that provides information about reputable certified repair shops and allows consumers to get estimates on potential vehicle repairs. We own a controlling 53% interest in CareerBuilder, a global leader in human capital solutions specializing in HR software as a service to help companies with every step of the recruitment process. CareerBuilder has made significant investments over the past few years to accelerate its transformation into a global leader in the HR Software-as-a Service (SaaS) business. CareerBuilder earns revenue through placement of job postings on its network of websites, subscriptions to its human capital SaaS product, background screening services and various other recruitment solutions (including employment branding services and access to online resume databases). Our Digital Segment also includes G/O Digital, a one-stop shop for digital marketing services for local businesses, and Cofactor (also operating as ShopLocal), a digital marketing company that is uniquely positioned to bridge the divide between the online and offline worlds and enable brands to intelligently deliver content everywhere, driving sales locally.
|
|
|
Quarters Ended
|
|||||||||||||||
|
|
Mar. 31, 2016
|
|
% of Total
|
|
Mar. 29, 2015
|
|
% of Total
|
|
Change
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating revenues:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Media
|
$
|
443,829
|
|
|
57
|
%
|
|
$
|
396,417
|
|
|
54
|
%
|
|
12
|
%
|
|
Digital
|
337,903
|
|
|
43
|
%
|
|
335,074
|
|
|
46
|
%
|
|
1
|
%
|
||
|
Total operating revenues
|
$
|
781,732
|
|
|
100
|
%
|
|
$
|
731,491
|
|
|
100
|
%
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses exclusive of depreciation
|
$
|
529,290
|
|
|
91
|
%
|
|
$
|
491,328
|
|
|
90
|
%
|
|
8
|
%
|
|
Depreciation, Amortization, and Facility Consolidation
|
50,523
|
|
|
9
|
%
|
|
57,691
|
|
|
10
|
%
|
|
(12
|
%)
|
||
|
Total operating expenses
|
$
|
579,813
|
|
|
100
|
%
|
|
$
|
549,019
|
|
|
100
|
%
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total operating income
|
$
|
201,919
|
|
|
|
|
|
$
|
182,472
|
|
|
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Non-operating expense
|
56,401
|
|
|
|
|
47,455
|
|
|
|
|
19
|
%
|
||||
|
Provision for income taxes
|
42,108
|
|
|
|
|
51,015
|
|
|
|
|
(17
|
%)
|
||||
|
Net income attributable to noncontrolling interests
|
(10,492
|
)
|
|
|
|
(14,590
|
)
|
|
|
|
(28
|
%)
|
||||
|
Net income from continuing operations attributable to TEGNA Inc.
|
$
|
92,918
|
|
|
|
|
$
|
69,412
|
|
|
|
|
34
|
%
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.42
|
|
|
|
|
$
|
0.31
|
|
|
|
|
35
|
%
|
||
|
Earnings from continuing operations per share - diluted
|
$
|
0.42
|
|
|
|
|
$
|
0.30
|
|
|
|
|
40
|
%
|
||
|
|
Quarters Ended
|
|||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Operating revenues
|
$
|
443,829
|
|
|
$
|
396,417
|
|
|
12
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|||||
|
Operating expenses, exclusive of depreciation
(a)
|
255,089
|
|
|
198,276
|
|
|
29
|
%
|
||
|
Depreciation
|
13,748
|
|
|
13,296
|
|
|
3
|
%
|
||
|
Amortization
|
5,693
|
|
|
5,598
|
|
|
2
|
%
|
||
|
Transformation items
|
—
|
|
|
2,367
|
|
|
***
|
|
||
|
Total operating expenses
(a)
|
274,530
|
|
|
219,537
|
|
|
25
|
%
|
||
|
Operating income
|
$
|
169,299
|
|
|
$
|
176,880
|
|
|
(4
|
%)
|
|
|
|
|
|
|
|
|||||
|
(a) First quarter of 2016 includes charges primarily related to a voluntary early retirement program of approximately $10.4 million in 2016. First quarter of 2015 includes a $12.7 million gain on the sale of a building.
|
||||||||||
|
|
Quarters Ended
|
|||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Core (Local & National)
|
$
|
249,021
|
|
|
253,108
|
|
|
(2
|
%)
|
|
|
Political
|
15,744
|
|
|
2,054
|
|
|
***
|
|
||
|
Retransmission
(a)
|
146,812
|
|
|
110,188
|
|
|
33
|
%
|
||
|
Digital
|
27,718
|
|
|
23,808
|
|
|
16
|
%
|
||
|
Other
|
4,534
|
|
|
7,259
|
|
|
(38
|
%)
|
||
|
Total
|
$
|
443,829
|
|
|
$
|
396,417
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|||||
|
(a) Reverse compensation to network affiliates is included as part of programming costs and therefore is excluded from this line.
|
||||||||||
|
|
Quarters Ended
|
|||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Operating revenues
|
$
|
337,903
|
|
|
$
|
335,074
|
|
|
1
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|||||
|
Operating expenses, exclusive of depreciation
|
260,323
|
|
|
253,184
|
|
|
3
|
%
|
||
|
Depreciation
|
7,764
|
|
|
8,262
|
|
|
(6
|
%)
|
||
|
Amortization
|
22,597
|
|
|
23,090
|
|
|
(2
|
%)
|
||
|
Transformation items
|
—
|
|
|
2,357
|
|
|
***
|
|
||
|
Total operating expenses
|
290,684
|
|
|
286,893
|
|
|
1
|
%
|
||
|
Operating income
|
$
|
47,219
|
|
|
$
|
48,181
|
|
|
(2
|
%)
|
|
•
|
Charges associated with the Voluntary Retirement Program at our Media Segment (which includes payroll and related benefit costs); and
|
|
•
|
Certain other non-operating costs incurred by our Digital Segment.
|
|
•
|
Costs associated with workforce restructuring;
|
|
•
|
Facility consolidation which primarily included a Seattle, WA building sale gain associated with optimizing our real estate portfolio;
|
|
•
|
Non-operating costs related to the spin-off of our former publishing businesses; and
|
|
•
|
Other non-operating gain of $43.9 million related to the sale of Gannett Healthcare Group.
|
|
|
|
|
|
Special Items
|
|
|
||||||||||
|
Quarter Ended Mar. 31, 2016
|
|
GAAP
measure
|
|
Primarily Workforce
restructuring
|
|
Non-operating items
|
|
Non-GAAP measure
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
$
|
579,813
|
|
|
$
|
(10,398
|
)
|
|
$
|
—
|
|
|
$
|
569,415
|
|
|
Operating income
|
|
201,919
|
|
|
10,398
|
|
|
—
|
|
|
212,317
|
|
||||
|
Other non-operating items
|
|
2,379
|
|
|
—
|
|
|
653
|
|
|
3,032
|
|
||||
|
Total non-op (expense) income
|
|
(56,401
|
)
|
|
—
|
|
|
653
|
|
|
(55,748
|
)
|
||||
|
Income before income taxes
|
|
145,518
|
|
|
10,398
|
|
|
653
|
|
|
156,569
|
|
||||
|
Provision for income taxes
|
|
42,108
|
|
|
4,008
|
|
|
—
|
|
|
46,116
|
|
||||
|
Net income from continuing operations attributable to TEGNA
|
|
92,918
|
|
|
6,390
|
|
|
653
|
|
|
99,961
|
|
||||
|
Earnings from continuing operations per share - diluted
|
|
$
|
0.42
|
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.45
|
|
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||
|
Quarter Ended Mar. 31, 2015
|
|
GAAP
measure
|
|
Workforce
restructuring
|
|
Facility consolidation
|
|
Non-operating items
|
|
Special tax credit
|
|
Non-GAAP measure
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating expenses
|
|
$
|
549,019
|
|
|
$
|
(1,197
|
)
|
|
$
|
7,985
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
555,807
|
|
|
Operating income
|
|
182,472
|
|
|
1,197
|
|
|
(7,985
|
)
|
|
—
|
|
|
—
|
|
|
175,684
|
|
||||||
|
Other non-operating items
|
|
24,464
|
|
|
—
|
|
|
—
|
|
|
(25,680
|
)
|
|
—
|
|
|
(1,216
|
)
|
||||||
|
Total non-op (expense) income
|
|
(47,455
|
)
|
|
—
|
|
|
—
|
|
|
(25,680
|
)
|
|
—
|
|
|
(73,135
|
)
|
||||||
|
Income before income taxes
|
|
135,017
|
|
|
1,197
|
|
|
(7,985
|
)
|
|
(25,680
|
)
|
|
—
|
|
|
102,549
|
|
||||||
|
Provision for income taxes
|
|
51,015
|
|
|
445
|
|
|
(2,969
|
)
|
|
(16,318
|
)
|
|
390
|
|
|
32,563
|
|
||||||
|
Net income from continuing operations attributable to TEGNA Inc.
|
|
69,412
|
|
|
752
|
|
|
(5,016
|
)
|
|
(9,362
|
)
|
|
(390
|
)
|
|
55,396
|
|
||||||
|
Earnings from continuing operations per share - diluted
|
|
$
|
0.30
|
|
|
$
|
—
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
—
|
|
|
$
|
0.24
|
|
|
|
Quarters Ended
|
|||||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Net income from continuing operations attributable to TEGNA Inc. (GAAP basis)
|
$
|
92,918
|
|
|
$
|
69,412
|
|
|
34
|
%
|
|
Net income attributable to noncontrolling interests
|
10,492
|
|
|
14,590
|
|
|
(28
|
%)
|
||
|
Provision for income taxes
|
42,108
|
|
|
51,015
|
|
|
(17
|
%)
|
||
|
Interest expense
|
61,713
|
|
|
70,670
|
|
|
(13
|
%)
|
||
|
Equity (income) in unconsolidated investees, net
|
(2,933
|
)
|
|
1,249
|
|
|
***
|
|
||
|
Other non-operating (income) items, net
|
(2,379
|
)
|
|
(24,464
|
)
|
|
(90
|
%)
|
||
|
Operating income (GAAP basis)
|
$
|
201,919
|
|
|
$
|
182,472
|
|
|
11
|
%
|
|
Workforce restructuring
|
10,398
|
|
|
1,197
|
|
|
***
|
|
||
|
Facility consolidation
|
—
|
|
|
4,724
|
|
|
***
|
|
||
|
Building sale gain
|
—
|
|
|
(12,709
|
)
|
|
***
|
|
||
|
Adjusted operating income (non-GAAP basis)
|
212,317
|
|
|
175,684
|
|
|
21
|
%
|
||
|
Depreciation
|
22,233
|
|
|
24,279
|
|
|
(8
|
%)
|
||
|
Adjusted amortization (non-GAAP basis)
|
28,290
|
|
|
28,688
|
|
|
(1
|
%)
|
||
|
Non-cash rent
|
1,650
|
|
|
—
|
|
|
***
|
|
||
|
Adjusted EBITDA (non-GAAP basis)
|
$
|
264,490
|
|
|
$
|
228,651
|
|
|
16
|
%
|
|
•
|
Media Segment Revenues
- Media Segment revenues will be favorably impacted by year-over-year comparisons due to the anticipated political and Olympic revenues in fiscal year 2016. Based on current trends, we anticipate increases in retransmission revenue, political advertising and digital revenue to result in Media Segment revenue growth of 10% to 12% for the second quarter of 2016, compared to the second quarter of 2015. However, revenue growth will, in part, be dependent on the timing of political advertising spending throughout the rest of 2016 both within the presidential campaigns as well as for contests in the House and Senate.
|
|
•
|
Media Voluntary Retirement Program
- In the first quarter of 2016, we initiated a Voluntary Retirement Program (VRP) at our Media Segment. Under the VRP, Media employees meeting certain eligibility requirements were offered buyout payments in exchange for voluntarily retiring. Eligible employees had until the April 7, 2016, to elect to volunteer to retire under the plan. As such, we anticipate additional buyout expense to be recorded in the second quarter of 2016 associated with additional acceptances. Most of the buyout payments will occur evenly over the next 12 month period.
|
|
•
|
CareerBuilder Investment
- CareerBuilder has continued its transformation from lower margin sourcing and screening transactional business to focus on broader Software-as-a-Service offerings which are expected to provide for higher margins and longer-term relationships with clients as valued partners. This transition has and will continue to impact CareerBuilder growth rates over the balance of the year. We expect CareerBuilder's revenue comparison for the second quarter of 2016 over the same quarter last year to increase more than the first quarter 2016 year over year comparison.
|
|
•
|
Income Tax Provision
- As disclosed in Note 1 to the unaudited condensed consolidated financial statements, in the first quarter of 2016 we adopted new guidance issued by the FASB that changes certain aspects of the accounting for employee share-based payments. This accounting change will result in additional volatility in our effective tax rate because the amount of the expense or benefit is dependent on future changes in our stock price which cannot be predicted. The tax rates in the first and fourth quarters of our fiscal year will be most impacted by this as a majority of our stock awards vest in those quarters. Our tax rate may also be impacted by the timing of stock option exercises, which, by definition are unpredictable.
|
|
•
|
Change in Financial Reporting Cycle
- Beginning in the fourth quarter fiscal year 2015, we changed our financial reporting cycle to a calendar year-end and end-of-month quarterly reporting cycle. Accordingly, our 2015 fiscal year began on December 29, 2014 (the day after the end of the 2014 fiscal year) and ended on December 31, 2015. Historically, our fiscal year and quarterly reporting was a 52-53 week cycle that ended on the last Sunday of the calendar quarter. As a result of the change in our reporting calendar, our 2016 third and fourth quarters will have a different number of days compared to the prior year quarter. Our third quarter of 2016 will have 92 days, compared to 91 days for the third quarter of 2015. Our fourth quarter of 2016 will have 92 days, compared to 95 days for the fourth quarter of 2015.
|
|
|
Quarters Ended
|
||||||
|
|
Mar. 31, 2016
|
|
Mar. 29, 2015
|
||||
|
|
|
|
|
||||
|
Net cash flow from operating activities
|
$
|
127,058
|
|
|
$
|
174,975
|
|
|
Purchase of property and equipment
|
(16,449
|
)
|
|
(19,121
|
)
|
||
|
Free cash flow
|
$
|
110,609
|
|
|
$
|
155,854
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Program
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Program
|
||
|
|
|
|
|
|
|
|
|
|
||
|
January 1, 2016 - January 31, 2016
|
|
854,000
|
|
|
$23.92
|
|
854,000
|
|
|
$608,630,574
|
|
February 1, 2016 - February 29, 2016
|
|
1,017,000
|
|
|
$23.37
|
|
1,017,000
|
|
|
$584,861,436
|
|
March 1, 2016 - March 31, 2016
|
|
1,286,000
|
|
|
$24.27
|
|
1,286,000
|
|
|
$553,649,116
|
|
Total First Quarter 2016
|
|
3,157,000
|
|
|
$23.89
|
|
3,157,000
|
|
|
$553,649,116
|
|
Date: May 4, 2016
|
TEGNA INC.
|
|
|
|
|
|
/s/ Clifton A. McClelland III
|
|
|
Clifton A. McClelland III
|
|
|
Vice President and Controller
|
|
|
(on behalf of Registrant and as Chief Accounting Officer)
|
|
Exhibit
Number
|
|
Exhibit
|
|
Location
|
|
|
|
|
|
|
|
3-1
|
|
Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
Incorporated by reference to Exhibit 3-1 to TEGNA Inc.’s Form 10-Q for the fiscal quarter ended April 1, 2007.
|
|
|
|
|
|
|
|
3-1-1
|
|
Amendment to Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
Incorporated by reference to Exhibit 3-1 to TEGNA Inc.’s Form 8-K filed on May 1, 2015.
|
|
|
|
|
|
|
|
3-1-2
|
|
Amendment to Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
Incorporated by reference to Exhibit 3-1 to TEGNA Inc.’s Form 8-K filed on July 2, 2015.
|
|
|
|
|
|
|
|
3-2
|
|
By-laws, as amended through December 8, 2015.
|
|
Incorporated by reference to Exhibit 3-2 to TEGNA Inc.’s Form 8-K filed on December 11, 2015.
|
|
|
|
|
|
|
|
4-1
|
|
Specimen Certificate for TEGNA Inc.’s common stock, par value $1.00 per share.
|
|
Incorporated by reference to Exhibit 2 to TEGNA Inc.’s Form 8-B filed on June 14, 1972.
|
|
|
|
|
|
|
|
10-1*
|
|
Amendment No. 3 to the TEGNA Inc. 2001 Omnibus Incentive Compensation Plan dated as of February 23, 2016.
|
|
Incorporated by reference to Exhibit 10-1 to TEGNA Inc.'s Form 8-K filed on February 26, 2016.
|
|
|
|
|
|
|
|
31-1
|
|
Rule 13a-14(a) Certification of CEO.
|
|
Attached.
|
|
|
|
|
|
|
|
31-2
|
|
Rule 13a-14(a) Certification of CFO.
|
|
Attached.
|
|
|
|
|
|
|
|
32-1
|
|
Section 1350 Certification of CEO.
|
|
Attached.
|
|
|
|
|
|
|
|
32-2
|
|
Section 1350 Certification of CFO.
|
|
Attached.
|
|
|
|
|
|
|
|
101
|
|
The following financial information from TEGNA Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2016, formatted in XBRL includes: (i) Condensed Consolidated Balance Sheets at March 31, 2016 and December 31, 2015, (ii) Condensed Consolidated Statements of Income for the fiscal quarters ended March 31, 2016 and March 29, 2015, (iii) Condensed Consolidated Statements of Comprehensive Income for the fiscal quarters ended March 31, 2016 and March 29, 2015, (iv) Condensed Consolidated Cash Flow Statements for the fiscal quarters ended March 31, 2016 and March 29, 2015, and (v) the notes to condensed consolidated financial statements.
|
|
Attached.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|