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
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
Item No.
|
|
Page
|
|
|
PART I. FINANCIAL INFORMATION
|
|
|
|
|
|
|
1.
|
Financial Statements
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Income for the Three Months Ended March 31, 2017 and 2016
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2017 and 2016
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016
|
|
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
|
|
|
|
|
|
2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
|
3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
|
|
|
|
|
4.
|
||
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
|
1.
|
Legal Proceedings
|
|
|
|
|
|
|
1A.
|
Risk Factors
|
|
|
|
|
|
|
2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
3.
|
Defaults Upon Senior Securities
|
|
|
|
|
|
|
4.
|
Mine Safety Disclosures
|
|
|
|
|
|
|
5.
|
Other Information
|
|
|
|
|
|
|
6.
|
Exhibits
|
|
|
|
|
|
|
SIGNATURE
|
||
|
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
79,655
|
|
|
$
|
76,920
|
|
|
Accounts receivable, net of allowances of $10,313 and $9,837, respectively
|
577,045
|
|
|
595,893
|
|
||
|
Other receivables
|
22,110
|
|
|
25,953
|
|
||
|
Prepaid expenses and other current assets
|
73,445
|
|
|
91,922
|
|
||
|
Total current assets
|
752,255
|
|
|
790,688
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Cost
|
1,029,510
|
|
|
1,014,742
|
|
||
|
Less accumulated depreciation
|
(587,381
|
)
|
|
(564,726
|
)
|
||
|
Net property and equipment
|
442,129
|
|
|
450,016
|
|
||
|
Intangible and other assets
|
|
|
|
||||
|
Goodwill
|
4,070,039
|
|
|
4,067,529
|
|
||
|
Indefinite-lived and amortizable intangible assets, less accumulated amortization
|
2,984,648
|
|
|
3,013,432
|
|
||
|
Investments and other assets
|
215,940
|
|
|
221,060
|
|
||
|
Total intangible and other assets
|
7,270,627
|
|
|
7,302,021
|
|
||
|
Total assets
|
$
|
8,465,011
|
|
|
$
|
8,542,725
|
|
|
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||
|
|
(Unaudited)
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
75,555
|
|
|
$
|
120,911
|
|
|
Accrued liabilities
|
350,428
|
|
|
340,500
|
|
||
|
Dividends payable
|
30,246
|
|
|
30,178
|
|
||
|
Income taxes
|
36,684
|
|
|
13,478
|
|
||
|
Deferred revenue
|
115,119
|
|
|
113,468
|
|
||
|
Current portion of long-term debt
|
646
|
|
|
646
|
|
||
|
Total current liabilities
|
608,678
|
|
|
619,181
|
|
||
|
Noncurrent liabilities
|
|
|
|
||||
|
Income taxes
|
21,739
|
|
|
22,644
|
|
||
|
Deferred income taxes
|
933,962
|
|
|
929,184
|
|
||
|
Long-term debt
|
3,965,842
|
|
|
4,042,749
|
|
||
|
Pension liabilities
|
183,790
|
|
|
187,290
|
|
||
|
Other noncurrent liabilities
|
127,597
|
|
|
142,407
|
|
||
|
Total noncurrent liabilities
|
5,232,930
|
|
|
5,324,274
|
|
||
|
Total liabilities
|
5,841,608
|
|
|
5,943,455
|
|
||
|
|
|
|
|
||||
|
Redeemable noncontrolling interests
|
48,581
|
|
|
46,265
|
|
||
|
|
|
|
|
||||
|
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
|
405,108
|
|
|
473,742
|
|
||
|
Retained earnings
|
7,412,204
|
|
|
7,384,556
|
|
||
|
Accumulated other comprehensive loss
|
(161,391
|
)
|
|
(161,573
|
)
|
||
|
Less treasury stock at cost, 109,629,035 shares and 109,930,832 shares, respectively
|
(5,691,203
|
)
|
|
(5,749,726
|
)
|
||
|
Total TEGNA Inc. shareholders’ equity
|
2,289,137
|
|
|
2,271,418
|
|
||
|
Noncontrolling interests
|
285,685
|
|
|
281,587
|
|
||
|
Total equity
|
2,574,822
|
|
|
2,553,005
|
|
||
|
Total liabilities, redeemable noncontrolling interests and equity
|
$
|
8,465,011
|
|
|
$
|
8,542,725
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Operating revenues:
|
|
|
|
||||
|
Media
|
$
|
446,310
|
|
|
$
|
443,829
|
|
|
Digital
|
332,161
|
|
|
337,903
|
|
||
|
Total
|
778,471
|
|
|
781,732
|
|
||
|
|
|
|
|
||||
|
Operating expenses:
|
|
|
|
||||
|
Cost of revenues, exclusive of depreciation
|
295,809
|
|
|
247,531
|
|
||
|
Selling, general and administrative expenses, exclusive of depreciation
|
274,998
|
|
|
280,309
|
|
||
|
Depreciation
|
23,087
|
|
|
22,233
|
|
||
|
Amortization of intangible assets
|
29,018
|
|
|
28,290
|
|
||
|
Asset impairment and facility consolidation charges
|
2,183
|
|
|
—
|
|
||
|
Total
|
625,095
|
|
|
578,363
|
|
||
|
Operating income
|
153,376
|
|
|
203,369
|
|
||
|
|
|
|
|
||||
|
Non-operating (expense) income:
|
|
|
|
||||
|
Equity (loss) income in unconsolidated investments, net (see Note 4)
|
(1,469
|
)
|
|
2,933
|
|
||
|
Interest expense
|
(55,416
|
)
|
|
(61,713
|
)
|
||
|
Other non-operating items
|
(4,009
|
)
|
|
929
|
|
||
|
Total
|
(60,894
|
)
|
|
(57,851
|
)
|
||
|
|
|
|
|
||||
|
Income before income taxes
|
92,482
|
|
|
145,518
|
|
||
|
Provision for income taxes
|
28,583
|
|
|
42,108
|
|
||
|
Income from continuing operations
|
63,899
|
|
|
103,410
|
|
||
|
Loss from discontinued operations, net of tax
|
—
|
|
|
(7,474
|
)
|
||
|
Net income
|
63,899
|
|
|
95,936
|
|
||
|
Net income attributable to noncontrolling interests
|
(6,185
|
)
|
|
(10,492
|
)
|
||
|
Net income attributable to TEGNA Inc.
|
$
|
57,714
|
|
|
$
|
85,444
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - basic
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
Loss from discontinued operations per share - basic
|
—
|
|
|
(0.03
|
)
|
||
|
Net income per share – basic
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
Loss from discontinued operations per share - diluted
|
—
|
|
|
(0.04
|
)
|
||
|
Net income per share – diluted
|
$
|
0.27
|
|
|
$
|
0.38
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding:
|
|
|
|
||||
|
Basic shares
|
215,305
|
|
|
219,286
|
|
||
|
Diluted shares
|
217,569
|
|
|
223,254
|
|
||
|
|
|
|
|
||||
|
Dividends declared per share
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Net income
|
$
|
63,899
|
|
|
$
|
95,936
|
|
|
Redeemable noncontrolling interests (income not available to shareholders)
|
(1,815
|
)
|
|
(925
|
)
|
||
|
Other comprehensive income (loss), before tax:
|
|
|
|
||||
|
Foreign currency translation adjustments
|
2,262
|
|
|
1,201
|
|
||
|
Recognition of previously deferred post-retirement benefit plan costs
|
2,075
|
|
|
1,900
|
|
||
|
Unrealized losses on available for sale investment during the period
|
(2,293
|
)
|
|
(1,983
|
)
|
||
|
Other comprehensive income, before tax
|
2,044
|
|
|
1,118
|
|
||
|
Income tax effect related to components of other comprehensive income
|
(797
|
)
|
|
(738
|
)
|
||
|
Other comprehensive income, net of tax
|
1,247
|
|
|
380
|
|
||
|
Comprehensive income
|
63,331
|
|
|
95,391
|
|
||
|
Comprehensive income attributable to noncontrolling interests, net of tax
|
(5,435
|
)
|
|
(10,133
|
)
|
||
|
Comprehensive income attributable to TEGNA Inc.
|
$
|
57,896
|
|
|
$
|
85,258
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
63,899
|
|
|
$
|
95,936
|
|
|
Adjustments to reconcile net income to net cash flow from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
52,105
|
|
|
50,635
|
|
||
|
Stock-based compensation
|
5,103
|
|
|
4,757
|
|
||
|
Other losses on sales of assets and impairment charges
|
885
|
|
|
5,135
|
|
||
|
Equity loss (income) in unconsolidated investments, net
|
1,469
|
|
|
(2,933
|
)
|
||
|
Pension expense, net of contributions
|
(1,350
|
)
|
|
(752
|
)
|
||
|
Change in other assets and liabilities, net
|
18,777
|
|
|
(25,720
|
)
|
||
|
Net cash flow from operating activities
|
140,888
|
|
|
127,058
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of property and equipment
|
(17,959
|
)
|
|
(16,449
|
)
|
||
|
Payments for acquisitions of businesses, net of cash acquired
|
—
|
|
|
(53,059
|
)
|
||
|
Payments for investments
|
(775
|
)
|
|
(10,047
|
)
|
||
|
Proceeds from investments
|
502
|
|
|
4,617
|
|
||
|
Proceeds from sale of assets
|
4,535
|
|
|
—
|
|
||
|
Net cash flow used for investing activities
|
(13,697
|
)
|
|
(74,938
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
(Payments) proceeds of borrowings under revolving credit facilities, net
|
(46,000
|
)
|
|
42,000
|
|
||
|
Debt repayments
|
(33,062
|
)
|
|
(18,062
|
)
|
||
|
Dividends paid
|
(29,998
|
)
|
|
(30,853
|
)
|
||
|
Repurchases of common stock
|
(7,252
|
)
|
|
(75,411
|
)
|
||
|
Other, net
|
(8,144
|
)
|
|
(19,788
|
)
|
||
|
Net cash flow used for financing activities
|
(124,456
|
)
|
|
(102,114
|
)
|
||
|
Increase (decrease) in cash and cash equivalents
|
2,735
|
|
|
(49,994
|
)
|
||
|
Balance of cash and cash equivalents at beginning of period
|
76,920
|
|
|
129,200
|
|
||
|
Balance of cash and cash equivalents at end of period
|
$
|
79,655
|
|
|
$
|
79,206
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid for income taxes, net of refunds
|
$
|
6,518
|
|
|
$
|
27,430
|
|
|
Cash paid for interest
|
$
|
34,185
|
|
|
$
|
35,261
|
|
|
|
Three Months Ended Mar. 31, 2017
|
|
Three Months Ended Mar. 31, 2016
|
||||||||||||||||||||
|
|
Previous Accounting Method
|
|
As Currently Reported
|
|
Effect of Accounting Change
|
|
Previously Reported
|
|
As Currently Reported
|
|
Effect of Accounting Change
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues, exclusive of depreciation
|
$
|
296,509
|
|
|
$
|
295,809
|
|
|
$
|
(700
|
)
|
|
$
|
248,256
|
|
|
$
|
247,531
|
|
|
$
|
(725
|
)
|
|
Selling, general and administrative expenses, exclusive of depreciation
|
275,698
|
|
|
274,998
|
|
|
(700
|
)
|
|
281,034
|
|
|
280,309
|
|
|
(725
|
)
|
||||||
|
Operating income
|
151,976
|
|
|
153,376
|
|
|
1,400
|
|
|
201,919
|
|
|
203,369
|
|
|
1,450
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other non-operating items
|
(2,609
|
)
|
|
(4,009
|
)
|
|
(1,400
|
)
|
|
2,379
|
|
|
929
|
|
|
(1,450
|
)
|
||||||
|
Total non-operating (expense) income
|
$
|
(59,494
|
)
|
|
$
|
(60,894
|
)
|
|
$
|
(1,400
|
)
|
|
$
|
(56,401
|
)
|
|
$
|
(57,851
|
)
|
|
$
|
(1,450
|
)
|
|
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||||||||||
|
|
Gross
|
|
Accumulated Amortization
|
|
Gross
|
|
Accumulated Amortization
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill
|
$
|
4,070,039
|
|
|
$
|
—
|
|
|
$
|
4,067,529
|
|
|
$
|
—
|
|
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||||
|
Television station FCC licenses
|
1,191,950
|
|
|
—
|
|
|
1,191,950
|
|
|
—
|
|
||||
|
Trade names
|
925,171
|
|
|
—
|
|
|
925,171
|
|
|
—
|
|
||||
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
||||||||
|
Customer relationships
|
929,977
|
|
|
(229,544
|
)
|
|
929,852
|
|
|
(210,691
|
)
|
||||
|
Other
|
290,984
|
|
|
(123,890
|
)
|
|
290,875
|
|
|
(113,725
|
)
|
||||
|
|
Media
|
|
Digital
|
|
Total
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2016:
|
|
|
|
|
|
||||||
|
Goodwill
|
$
|
2,579,418
|
|
|
$
|
1,678,300
|
|
|
$
|
4,257,718
|
|
|
Accumulated impairment losses
|
—
|
|
|
(190,189
|
)
|
|
(190,189
|
)
|
|||
|
Net balance at Dec. 31, 2016
|
2,579,418
|
|
|
1,488,111
|
|
|
4,067,529
|
|
|||
|
Activity during the period:
|
|
|
|
|
|
||||||
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Impairment
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Foreign currency exchange rate changes
|
—
|
|
|
2,510
|
|
|
2,510
|
|
|||
|
Total
|
—
|
|
|
2,510
|
|
|
2,510
|
|
|||
|
Balance at Mar. 31, 2017:
|
|
|
|
|
|
||||||
|
Goodwill
|
2,579,418
|
|
|
1,680,810
|
|
|
4,260,228
|
|
|||
|
Accumulated impairment losses
|
—
|
|
|
(190,189
|
)
|
|
(190,189
|
)
|
|||
|
Net balance at Mar. 31, 2017
|
$
|
2,579,418
|
|
|
$
|
1,490,621
|
|
|
$
|
4,070,039
|
|
|
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||
|
|
|
|
|
||||
|
Cash value life insurance
|
$
|
63,889
|
|
|
$
|
64,134
|
|
|
Deferred compensation investments
|
52,174
|
|
|
52,273
|
|
||
|
Equity method investments
|
19,111
|
|
|
19,970
|
|
||
|
Available for sale investment
|
14,451
|
|
|
16,744
|
|
||
|
Deferred debt issuance cost
|
8,917
|
|
|
9,856
|
|
||
|
Other long term assets
|
57,398
|
|
|
58,083
|
|
||
|
Total
|
$
|
215,940
|
|
|
$
|
221,060
|
|
|
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||
|
|
|
|
|
||||
|
Unsecured floating rate term loan due quarterly through August 2018
|
$
|
44,200
|
|
|
$
|
52,100
|
|
|
VIE unsecured floating rate term loans due quarterly through December 2018
|
1,131
|
|
|
1,292
|
|
||
|
Unsecured floating rate term loan due quarterly through June 2020
|
130,000
|
|
|
140,000
|
|
||
|
Unsecured floating rate term loan due quarterly through September 2020
|
270,000
|
|
|
285,000
|
|
||
|
Borrowings under revolving credit agreement expiring June 2020
|
589,000
|
|
|
635,000
|
|
||
|
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
|
3,999,331
|
|
|
4,078,392
|
|
||
|
Debt issuance costs
|
(26,260
|
)
|
|
(27,615
|
)
|
||
|
Other (fair market value adjustments and discounts)
|
(6,583
|
)
|
|
(7,382
|
)
|
||
|
Total long-term debt
|
3,966,488
|
|
|
4,043,395
|
|
||
|
Less current portion of long-term debt maturities of VIE loans
|
646
|
|
|
646
|
|
||
|
Long-term debt, net of current portion
|
$
|
3,965,842
|
|
|
$
|
4,042,749
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Service cost-benefits earned during the period
|
$
|
125
|
|
|
$
|
250
|
|
|
Interest cost on benefit obligation
|
5,925
|
|
|
6,350
|
|
||
|
Expected return on plan assets
|
(6,650
|
)
|
|
(6,750
|
)
|
||
|
Amortization of prior service cost
|
150
|
|
|
150
|
|
||
|
Amortization of actuarial loss
|
1,975
|
|
|
1,700
|
|
||
|
Expense for company-sponsored retirement plans
|
$
|
1,525
|
|
|
$
|
1,700
|
|
|
|
TEGNA Inc. Shareholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2016
|
$
|
2,271,418
|
|
|
$
|
281,587
|
|
|
$
|
2,553,005
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net income
|
57,714
|
|
|
6,185
|
|
|
63,899
|
|
|||
|
Redeemable noncontrolling interests (income not available to shareholders)
|
—
|
|
|
(1,815
|
)
|
|
(1,815
|
)
|
|||
|
Other comprehensive income
|
182
|
|
|
1,065
|
|
|
1,247
|
|
|||
|
Total comprehensive income
|
57,896
|
|
|
5,435
|
|
|
63,331
|
|
|||
|
Dividends declared
|
(30,065
|
)
|
|
—
|
|
|
(30,065
|
)
|
|||
|
Stock-based compensation
|
5,103
|
|
|
—
|
|
|
5,103
|
|
|||
|
Treasury shares acquired
|
(7,252
|
)
|
|
—
|
|
|
(7,252
|
)
|
|||
|
Other activity, including shares withheld for employee taxes
|
(7,963
|
)
|
|
(1,337
|
)
|
|
(9,300
|
)
|
|||
|
Balance at Mar. 31, 2017
|
$
|
2,289,137
|
|
|
$
|
285,685
|
|
|
$
|
2,574,822
|
|
|
|
|
|
|
|
|
||||||
|
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 and tax windfall benefits
|
(18,470
|
)
|
|
(836
|
)
|
|
(19,306
|
)
|
|||
|
Balance at Mar. 31, 2016
|
$
|
2,157,581
|
|
|
$
|
274,070
|
|
|
$
|
2,431,651
|
|
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Quarters Ended:
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2016
|
$
|
(127,341
|
)
|
|
$
|
(28,560
|
)
|
|
$
|
(5,672
|
)
|
|
$
|
(161,573
|
)
|
|
Other comprehensive loss before reclassifications
|
—
|
|
|
1,197
|
|
|
(2,293
|
)
|
|
(1,096
|
)
|
||||
|
Amounts reclassified from AOCL
|
1,278
|
|
|
—
|
|
|
—
|
|
|
1,278
|
|
||||
|
Other comprehensive income (loss)
|
1,278
|
|
|
1,197
|
|
|
(2,293
|
)
|
|
182
|
|
||||
|
Balance at Mar. 31, 2017
|
$
|
(126,063
|
)
|
|
$
|
(27,363
|
)
|
|
$
|
(7,965
|
)
|
|
$
|
(161,391
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
)
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Amortization of prior service cost
|
$
|
—
|
|
|
$
|
50
|
|
|
Amortization of actuarial loss
|
2,075
|
|
|
1,850
|
|
||
|
Total reclassifications, before tax
|
2,075
|
|
|
1,900
|
|
||
|
Income tax effect
|
(797
|
)
|
|
(738
|
)
|
||
|
Total reclassifications, net of tax
|
$
|
1,278
|
|
|
$
|
1,162
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Income from continuing operations attributable to TEGNA Inc.
|
$
|
57,714
|
|
|
$
|
92,918
|
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
(7,474
|
)
|
||
|
Net income attributable to TEGNA Inc.
|
$
|
57,714
|
|
|
$
|
85,444
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding - basic
|
215,305
|
|
|
219,286
|
|
||
|
Effect of dilutive securities:
|
|
|
|
||||
|
Restricted stock units
|
992
|
|
|
1,295
|
|
||
|
Performance share units
|
541
|
|
|
1,673
|
|
||
|
Stock options
|
731
|
|
|
1,000
|
|
||
|
Weighted average number of common shares outstanding - diluted
|
217,569
|
|
|
223,254
|
|
||
|
|
|
|
|
||||
|
Earnings from continuing operations per share - basic
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
Loss from discontinued operations per share - basic
|
—
|
|
|
(0.03
|
)
|
||
|
Net income per share - basic
|
$
|
0.27
|
|
|
$
|
0.39
|
|
|
|
|
|
|
||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
Loss from discontinued operations per share - diluted
|
—
|
|
|
(0.04
|
)
|
||
|
Net income per share - diluted
|
$
|
0.27
|
|
|
$
|
0.38
|
|
|
|
Fair Value Measurements as of Mar. 31, 2017
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments
|
$
|
28,560
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,560
|
|
|
Available for sale investment
|
14,451
|
|
|
—
|
|
|
—
|
|
|
14,451
|
|
||||
|
Total
|
$
|
43,011
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
43,011
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments valued using net asset value as a practical expedient:
|
|
|
|||||||||||||
|
Interest in registered investment companies
|
|
|
|
|
|
|
$
|
10,016
|
|
||||||
|
Fixed income fund
|
|
|
|
|
|
|
13,598
|
|
|||||||
|
Total investments at fair value
|
|
|
|
|
|
|
$
|
66,625
|
|
||||||
|
|
Fair Value Measurements as of Dec. 31, 2016
|
||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments
|
$
|
28,558
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,558
|
|
|
Available for sale investment
|
16,744
|
|
|
—
|
|
|
—
|
|
|
16,744
|
|
||||
|
Total
|
$
|
45,302
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
45,302
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation investments valued using net asset value as a practical expedient:
|
|
|
|||||||||||||
|
Interest in registered investment companies
|
|
|
|
|
|
|
$
|
10,140
|
|
||||||
|
Fixed income fund
|
|
|
|
|
|
|
13,575
|
|
|||||||
|
Total investments at fair value
|
|
|
|
|
|
|
$
|
69,017
|
|
||||||
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Operating Revenues:
|
|
|
|
||||
|
Media
|
$
|
446,310
|
|
|
$
|
443,829
|
|
|
Digital
|
332,161
|
|
|
337,903
|
|
||
|
Total
|
$
|
778,471
|
|
|
$
|
781,732
|
|
|
|
|
|
|
||||
|
Operating Income (net of depreciation, amortization, asset impairment and facility consolidation charges):
|
|
|
|
||||
|
Media
(a)
|
$
|
139,624
|
|
|
$
|
170,358
|
|
|
Digital
|
28,775
|
|
|
47,219
|
|
||
|
Corporate
(a)
|
(15,023
|
)
|
|
(14,208
|
)
|
||
|
Total
|
$
|
153,376
|
|
|
$
|
203,369
|
|
|
|
|
|
|
||||
|
Depreciation, amortization, asset impairment and facility consolidation charges:
|
|
|
|
||||
|
Media
|
$
|
20,000
|
|
|
$
|
19,441
|
|
|
Digital
|
34,051
|
|
|
30,361
|
|
||
|
Corporate
|
237
|
|
|
721
|
|
||
|
Total
|
$
|
54,288
|
|
|
$
|
50,523
|
|
|
|
|
|
|
||||
|
|
|
||||||
|
Identifiable assets by segment:
|
Mar. 31, 2017
|
|
Dec. 31, 2016
|
||||
|
|
|
|
|
||||
|
Media
|
$
|
4,760,976
|
|
|
$
|
4,786,050
|
|
|
Digital
|
3,608,032
|
|
|
3,649,347
|
|
||
|
Corporate
|
96,003
|
|
|
107,328
|
|
||
|
Total
|
$
|
8,465,011
|
|
|
$
|
8,542,725
|
|
|
|
|
|
|
||||
|
(a) As disclosed in Note 1, in the first quarter of 2017 we adopted new accounting guidance that changed the classification of certain components of postretirement benefit expense. The service cost component of the postretirement benefit expense will continue to be presented as an operating expense while all other components of postretirement benefit expense will be presented as non-operating expense. The prior year period was adjusted to reflect the effects of applying the new guidance. This resulted in an increase to our Media and Corporate segments operating income in first quarter of 2016 of $1.1 million and $0.4 million, respectively.
|
|||||||
|
•
|
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, covering approximately one-third of all television households nationwide (more than 36 million households per Nielsen). We represent the #1 NBC affiliate group, #2 CBS affiliate group and #5 ABC affiliate group (excluding owner-operators). Each television station also has a robust digital presence across online, mobile and social, reaching consumers whenever, wherever they are across platforms. We continue to make top-notch, innovative programming a priority and invest in local news and other special programming to ensure we stay connected to our audiences and empower them throughout the day.
|
|
•
|
TEGNA Digital (Digital Segment)
- primarily consists of the Cars.com, CareerBuilder, and G/O Digital businesses.
|
|
|
Three months ended Mar. 31,
|
|||||||||
|
|
2017
|
|
2016
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Operating revenues:
|
|
|
|
|
|
|||||
|
Media
|
$
|
446,310
|
|
|
$
|
443,829
|
|
|
1
|
%
|
|
Digital
|
332,161
|
|
|
337,903
|
|
|
(2
|
%)
|
||
|
Total operating revenues
|
$
|
778,471
|
|
|
$
|
781,732
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
||||
|
Cost of revenues, exclusive of depreciation
|
$
|
295,809
|
|
|
$
|
247,531
|
|
|
20
|
%
|
|
Selling, general and administrative expenses, exclusive of depreciation
|
274,998
|
|
|
280,309
|
|
|
(2
|
%)
|
||
|
Depreciation
|
23,087
|
|
|
22,233
|
|
|
4
|
%
|
||
|
Amortization
|
29,018
|
|
|
28,290
|
|
|
3
|
%
|
||
|
Asset impairment and facility consolidation charges
|
2,183
|
|
|
—
|
|
|
***
|
|
||
|
Total operating expenses
|
$
|
625,095
|
|
|
$
|
578,363
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|||||
|
Total operating income
|
$
|
153,376
|
|
|
$
|
203,369
|
|
|
(25
|
%)
|
|
|
|
|
|
|
|
|||||
|
Non-operating expense
|
$
|
60,894
|
|
|
$
|
57,851
|
|
|
5
|
%
|
|
Provision for income taxes
|
28,583
|
|
|
42,108
|
|
|
(32
|
%)
|
||
|
Net income attributable to noncontrolling interests
|
(6,185
|
)
|
|
(10,492
|
)
|
|
(41
|
%)
|
||
|
Net income from continuing operations attributable to TEGNA Inc.
|
$
|
57,714
|
|
|
$
|
92,918
|
|
|
(38)
|
%
|
|
|
|
|
|
|
|
|||||
|
Earnings from continuing operations per share - basic
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
(36
|
%)
|
|
Earnings from continuing operations per share - diluted
|
$
|
0.27
|
|
|
$
|
0.42
|
|
|
(36
|
%)
|
|
|
Three months ended Mar. 31,
|
|||||||||
|
|
2017
|
|
2016
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Operating revenues
|
$
|
446,310
|
|
|
$
|
443,829
|
|
|
1
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|||||
|
Operating expenses, exclusive of depreciation
(a)
|
286,686
|
|
|
254,030
|
|
|
13
|
%
|
||
|
Depreciation
|
12,428
|
|
|
13,748
|
|
|
(10
|
%)
|
||
|
Amortization of intangible assets
|
5,389
|
|
|
5,693
|
|
|
(5
|
%)
|
||
|
Asset impairment and facility consolidation charges
|
2,183
|
|
|
—
|
|
|
***
|
|
||
|
Total operating expenses
(a)
|
306,686
|
|
|
273,471
|
|
|
12
|
%
|
||
|
Operating income
|
$
|
139,624
|
|
|
$
|
170,358
|
|
|
(18
|
%)
|
|
|
|
|
|
|
|
|||||
|
(a) First quarter of 2017 includes severance expense of $0.4 million. First quarter of 2016 include severance expense primarily related to a voluntary early retirement program of approximately $10.4 million.
|
||||||||||
|
|
Three months ended Mar. 31,
|
|||||||||
|
|
2017
|
|
2016
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Core (Local & National)
|
$
|
224,928
|
|
|
$
|
249,021
|
|
|
(10
|
%)
|
|
Political
|
2,157
|
|
|
15,744
|
|
|
(86
|
%)
|
||
|
Retransmission
(a)
|
182,310
|
|
|
146,812
|
|
|
24
|
%
|
||
|
Digital
|
31,742
|
|
|
27,718
|
|
|
15
|
%
|
||
|
Other
|
5,173
|
|
|
4,534
|
|
|
14
|
%
|
||
|
Total
|
$
|
446,310
|
|
|
$
|
443,829
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|||||
|
(a) Reverse compensation to network affiliates is included as part of programming costs and therefore is excluded from this line.
|
||||||||||
|
|
Three months ended Mar. 31,
|
|||||||||
|
|
2017
|
|
2016
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Operating revenues
|
$
|
332,161
|
|
|
$
|
337,903
|
|
|
(2
|
%)
|
|
Operating expenses:
|
|
|
|
|
|
|||||
|
Operating expenses, exclusive of depreciation
(a)
|
269,335
|
|
|
260,323
|
|
|
3
|
%
|
||
|
Depreciation
|
10,422
|
|
|
7,764
|
|
|
34
|
%
|
||
|
Amortization of intangible assets
|
23,629
|
|
|
22,597
|
|
|
5
|
%
|
||
|
Total operating expenses
(a)
|
303,386
|
|
|
290,684
|
|
|
4
|
%
|
||
|
Operating income
|
$
|
28,775
|
|
|
$
|
47,219
|
|
|
(39
|
%)
|
|
(a) First quarter of 2017 includes severance expense of approximately $2.8 million.
|
||||||||||
|
•
|
Severance charges at our Digital, Media and Corporate entities (which includes payroll and related benefit costs);
|
|
•
|
Non-cash asset impairment charges associated with operating assets at our Media segment; and
|
|
•
|
Non-operating costs associated with the spin-off of our Cars.com business unit, costs related to strategic review of CareerBuilder, and a charitable donation made to the TEGNA Foundation.
|
|
•
|
Severance charges primarily related to a 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.
|
|
|
|
|
|
Special Items
|
|
|
||||||||||||||
|
Three months ended Mar. 31, 2017
|
|
GAAP
measure
|
|
Severance expense
|
|
Operating asset impairment
|
|
Other non-operating items
|
|
Non-GAAP measure
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses
|
|
$
|
625,095
|
|
|
$
|
(4,139
|
)
|
|
$
|
(2,183
|
)
|
|
$
|
—
|
|
|
$
|
618,773
|
|
|
Operating income
|
|
153,376
|
|
|
4,139
|
|
|
2,183
|
|
|
—
|
|
|
159,698
|
|
|||||
|
Other non-operating expense
|
|
(4,009
|
)
|
|
—
|
|
|
—
|
|
|
11,921
|
|
|
7,912
|
|
|||||
|
Total non-operating expense
|
|
(60,894
|
)
|
|
—
|
|
|
—
|
|
|
11,921
|
|
|
(48,973
|
)
|
|||||
|
Income before income taxes
|
|
92,482
|
|
|
4,139
|
|
|
2,183
|
|
|
11,921
|
|
|
110,725
|
|
|||||
|
Provision for income taxes
|
|
28,583
|
|
|
1,582
|
|
|
805
|
|
|
2,786
|
|
|
33,756
|
|
|||||
|
Net income from continuing operations attributable to TEGNA Inc.
|
|
57,714
|
|
|
2,557
|
|
|
1,378
|
|
|
9,135
|
|
|
70,784
|
|
|||||
|
Earnings from continuing operations per share - diluted
|
|
$
|
0.27
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.04
|
|
|
$
|
0.33
|
|
|
|
|
|
|
Special Items
|
|
|
||||||||||
|
Three months ended Mar. 31, 2016
|
|
GAAP
measure
|
|
Severance expense
|
|
Other non-operating items
|
|
Non-GAAP measure
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
$
|
578,363
|
|
|
$
|
(10,398
|
)
|
|
$
|
—
|
|
|
$
|
567,965
|
|
|
Operating income
(a)
|
|
203,369
|
|
|
10,398
|
|
|
—
|
|
|
213,767
|
|
||||
|
Other non-operating items
(a)
|
|
929
|
|
|
—
|
|
|
653
|
|
|
1,582
|
|
||||
|
Total non-operating expense
|
|
(57,851
|
)
|
|
—
|
|
|
653
|
|
|
(57,198
|
)
|
||||
|
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 Inc.
|
|
92,918
|
|
|
6,390
|
|
|
653
|
|
|
99,961
|
|
||||
|
Earnings from continuing operations per share - diluted
|
|
$
|
0.42
|
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.45
|
|
|
|
Three months ended Mar. 31,
|
|||||||||
|
|
2017
|
|
2016
|
|
Change
|
|||||
|
|
|
|
|
|
|
|||||
|
Net income from continuing operations attributable to TEGNA Inc. (GAAP basis)
|
$
|
57,714
|
|
|
$
|
92,918
|
|
|
(38
|
%)
|
|
Net income attributable to noncontrolling interests
|
6,185
|
|
|
10,492
|
|
|
(41
|
%)
|
||
|
Provision for income taxes
|
28,583
|
|
|
42,108
|
|
|
(32
|
%)
|
||
|
Interest expense
|
55,416
|
|
|
61,713
|
|
|
(10
|
%)
|
||
|
Equity loss (income) in unconsolidated investments, net
|
1,469
|
|
|
(2,933
|
)
|
|
***
|
|
||
|
Other non-operating items
|
4,009
|
|
|
(929
|
)
|
|
***
|
|
||
|
Operating income (GAAP basis)
|
153,376
|
|
|
203,369
|
|
|
(25
|
%)
|
||
|
Severance expense
|
4,139
|
|
|
10,398
|
|
|
(60
|
%)
|
||
|
Asset impairment and facility consolidation charges
|
2,183
|
|
|
—
|
|
|
***
|
|
||
|
Adjusted operating income (non-GAAP basis)
|
159,698
|
|
|
213,767
|
|
|
(25
|
%)
|
||
|
Depreciation
|
23,087
|
|
|
22,233
|
|
|
4
|
%
|
||
|
Amortization of intangible assets
|
29,018
|
|
|
28,290
|
|
|
3
|
%
|
||
|
Adjusted EBITDA (non-GAAP basis)
|
$
|
211,803
|
|
|
$
|
264,290
|
|
|
(20
|
%)
|
|
•
|
Media Segment Revenues
- Media Segment revenue will be impacted by challenging year-over-year comparisons due to the cyclical absence of political and Olympic revenues in 2017. Based on current trends, we expect the percentage increase in total revenues for the second quarter of 2017 compared to the same quarter in 2016 to be up in the low to mid-single digits despite challenging year-over-year comparisons as the second quarter of 2016 benefited from political advertising of $10 million.
|
|
•
|
Media Segment Expenses
- Beginning in January 2017, 11 of our NBC stations began making reverse compensation payments for the first time. As such, 2017 will be an unusual year as there will be an unfavorable gap between the increase in retransmission revenue we earn from multichannel video programming distributors (MVPD), compared to the increase in reverse compensation we will pay our affiliates. At the end of 2016, we renegotiated several new retransmission agreements with major MVPD carriers, and as a result, we have reduced our net retransmission gap in 2017 to approximately $25 million to $30 million. Further, we expect our strategic initiatives launched in 2016 will more than offset the remaining net retransmission gap in 2017.
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Cash and cash equivalents at beginning of the period
|
$
|
76,920
|
|
|
$
|
129,200
|
|
|
Operating activities:
|
|
|
|
||||
|
Net income
|
63,899
|
|
|
95,936
|
|
||
|
Non-cash adjustments
|
59,562
|
|
|
57,594
|
|
||
|
Pension expense, net of contributions
|
(1,350
|
)
|
|
(752
|
)
|
||
|
Other, net
|
18,777
|
|
|
(25,720
|
)
|
||
|
Net cash flows from operating activities
|
140,888
|
|
|
127,058
|
|
||
|
Net cash used for investing activities
|
(13,697
|
)
|
|
(74,938
|
)
|
||
|
Net cash used for financing activities
|
(124,456
|
)
|
|
(102,114
|
)
|
||
|
Increase (decrease) in cash and cash equivalents
|
2,735
|
|
|
(49,994
|
)
|
||
|
Cash and cash equivalents at end of the period
|
$
|
79,655
|
|
|
$
|
79,206
|
|
|
|
Three months ended Mar. 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
||||
|
Net cash flow from operating activities
|
$
|
140,888
|
|
|
$
|
127,058
|
|
|
Purchase of property and equipment
|
(17,959
|
)
|
|
(16,449
|
)
|
||
|
Free cash flow
|
$
|
122,929
|
|
|
$
|
110,609
|
|
|
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, 2017 - January 31, 2017
|
|
318,056
|
|
|
$21.56
|
|
318,056
|
|
|
$460,313,417
|
|
|
February 1, 2017 - February 28, 2017
|
|
17,500
|
|
|
$22.65
|
|
17,500
|
|
|
$459,917,117
|
|
|
March 1, 2017 - March 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$459,917,117
|
|
Total First Quarter 2017
|
|
335,556
|
|
|
$21.61
|
|
335,556
|
|
|
$459,917,117
|
|
|
Date: May 9, 2017
|
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 $1.00 per share.
|
|
Incorporated by reference to Exhibit 2 to TEGNA Inc.’s Form 8-B filed on June 14, 1972.
|
|
|
|
|
|
|
|
10-1
|
|
Cash-Based Award Agreement effective as of February 27, 2017 between TEGNA Inc. and Gracia C. Martore.*
|
|
Attached.
|
|
|
|
|
|
|
|
10-2
|
|
Form of Executive Officer Restricted Stock Unit Award Agreement.*
|
|
Attached.
|
|
|
|
|
|
|
|
10-3
|
|
Form of Executive Officer Performance Share Award Agreement.*
|
|
Attached.
|
|
|
|
|
|
|
|
31-1
|
|
Rule 13a-14(a) Certification of CEO.
|
|
Attached.
|
|
|
|
|
|
|
|
31-2
|
|
Rule 13a-14(a) Certification of CFO.
|
|
Attached.
|
|
|
|
|
|
|
|
32-1
|
|
Section 1350 Certification of CEO.
|
|
Attached.
|
|
|
|
|
|
|
|
32-2
|
|
Section 1350 Certification of CFO.
|
|
Attached.
|
|
|
|
|
|
|
|
101
|
|
The following financial information from TEGNA Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL includes: (i) Condensed Consolidated Balance Sheets at March 31, 2017 and December 31, 2016, (ii) Consolidated Statements of Income for the three months ended March 31, 2017 and March 31, 2016, (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2017 and March 31, 2016, (iv) Condensed Consolidated Cash Flow Statements for the three months ended March 31, 2017 and March 31, 2016, and (v) the notes to unaudited condensed consolidated financial statements.
|
|
Attached.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|