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
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
2.
|
||
|
|
|
|
|
3.
|
||
|
|
|
|
|
4.
|
||
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|
|
|
|
|
|
1.
|
||
|
|
|
|
|
1A.
|
||
|
|
|
|
|
2.
|
||
|
|
|
|
|
3.
|
||
|
|
|
|
|
4.
|
||
|
|
|
|
|
5.
|
||
|
|
|
|
|
6.
|
||
|
|
|
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
24,503
|
|
|
$
|
98,801
|
|
|
Accounts receivable, net of allowances of $3,459 and $3,266, respectively
|
414,316
|
|
|
406,852
|
|
||
|
Other receivables
|
32,018
|
|
|
32,442
|
|
||
|
Programming rights
|
11,669
|
|
|
37,758
|
|
||
|
Prepaid expenses and other current assets
|
20,372
|
|
|
61,070
|
|
||
|
Total current assets
|
502,878
|
|
|
636,923
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Cost
|
822,065
|
|
|
782,602
|
|
||
|
Less accumulated depreciation
|
(470,697
|
)
|
|
(447,262
|
)
|
||
|
Net property and equipment
|
351,368
|
|
|
335,340
|
|
||
|
Intangible and other assets
|
|
|
|
||||
|
Goodwill
|
2,596,505
|
|
|
2,579,417
|
|
||
|
Indefinite-lived and amortizable intangible assets, less accumulated amortization
|
1,542,171
|
|
|
1,273,269
|
|
||
|
Investments and other assets
|
149,741
|
|
|
137,166
|
|
||
|
Total intangible and other assets
|
4,288,417
|
|
|
3,989,852
|
|
||
|
Total assets
|
$
|
5,142,663
|
|
|
$
|
4,962,115
|
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
45,565
|
|
|
$
|
52,992
|
|
|
Accrued liabilities
|
|
|
|
|
|
||
|
Compensation
|
35,984
|
|
|
54,088
|
|
||
|
Interest
|
38,664
|
|
|
39,217
|
|
||
|
Contracts payable for programming rights
|
75,996
|
|
|
105,040
|
|
||
|
Other
|
49,247
|
|
|
58,196
|
|
||
|
Dividends payable
|
15,158
|
|
|
15,173
|
|
||
|
Current portion of long-term debt
|
323
|
|
|
646
|
|
||
|
Total current liabilities
|
260,937
|
|
|
325,352
|
|
||
|
Noncurrent liabilities
|
|
|
|
||||
|
Income taxes
|
20,247
|
|
|
20,203
|
|
||
|
Deferred income taxes
|
395,611
|
|
|
382,310
|
|
||
|
Long-term debt
|
3,131,137
|
|
|
3,007,047
|
|
||
|
Pension liabilities
|
136,986
|
|
|
144,220
|
|
||
|
Other noncurrent liabilities
|
80,834
|
|
|
87,942
|
|
||
|
Total noncurrent liabilities
|
3,764,815
|
|
|
3,641,722
|
|
||
|
Total liabilities
|
4,025,752
|
|
|
3,967,074
|
|
||
|
|
|
|
|
||||
|
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
|
304,066
|
|
|
382,127
|
|
||
|
Retained earnings
|
6,201,694
|
|
|
6,062,995
|
|
||
|
Accumulated other comprehensive loss
|
(124,741
|
)
|
|
(106,923
|
)
|
||
|
Less treasury stock at cost, 109,151,797 shares and 109,487,979 shares, respectively
|
(5,588,527
|
)
|
|
(5,667,577
|
)
|
||
|
Total equity
|
1,116,911
|
|
|
995,041
|
|
||
|
Total liabilities and equity
|
$
|
5,142,663
|
|
|
$
|
4,962,115
|
|
|
|
Quarter ended
June 30, |
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
524,080
|
|
|
$
|
489,369
|
|
|
$
|
1,026,170
|
|
|
$
|
948,439
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues, exclusive of depreciation
|
264,294
|
|
|
229,683
|
|
|
522,787
|
|
|
461,091
|
|
||||
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
78,933
|
|
|
75,302
|
|
|
152,554
|
|
|
143,731
|
|
||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
11,221
|
|
|
14,248
|
|
|
23,929
|
|
|
29,581
|
|
||||
|
Depreciation
|
13,861
|
|
|
13,318
|
|
|
27,332
|
|
|
26,535
|
|
||||
|
Amortization of intangible assets
|
7,962
|
|
|
5,388
|
|
|
14,744
|
|
|
10,777
|
|
||||
|
Asset impairment and facility consolidation (gains) charges
|
(6,326
|
)
|
|
1,350
|
|
|
(6,326
|
)
|
|
3,533
|
|
||||
|
Total
|
369,945
|
|
|
339,289
|
|
|
735,020
|
|
|
675,248
|
|
||||
|
Operating income
|
154,135
|
|
|
150,080
|
|
|
291,150
|
|
|
273,191
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Equity income (loss) in unconsolidated investments, net
|
15,547
|
|
|
(946
|
)
|
|
14,309
|
|
|
(2,415
|
)
|
||||
|
Interest expense
|
(49,104
|
)
|
|
(54,843
|
)
|
|
(96,829
|
)
|
|
(110,258
|
)
|
||||
|
Other non-operating items
|
(311
|
)
|
|
(21,108
|
)
|
|
(12,791
|
)
|
|
(23,182
|
)
|
||||
|
Total
|
(33,868
|
)
|
|
(76,897
|
)
|
|
(95,311
|
)
|
|
(135,855
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
120,267
|
|
|
73,183
|
|
|
195,839
|
|
|
137,336
|
|
||||
|
Provision for income taxes
|
27,755
|
|
|
23,913
|
|
|
48,140
|
|
|
43,408
|
|
||||
|
Net Income from continuing operations
|
92,512
|
|
|
49,270
|
|
|
147,699
|
|
|
93,928
|
|
||||
|
Loss from discontinued operations, net of tax
|
—
|
|
|
(241,699
|
)
|
|
—
|
|
|
(222,458
|
)
|
||||
|
Net income (loss)
|
92,512
|
|
|
(192,429
|
)
|
|
147,699
|
|
|
(128,530
|
)
|
||||
|
Net loss attributable to noncontrolling interests from discontinued operations
|
—
|
|
|
62,077
|
|
|
—
|
|
|
55,892
|
|
||||
|
Net income (loss) attributable to TEGNA Inc.
|
$
|
92,512
|
|
|
$
|
(130,352
|
)
|
|
$
|
147,699
|
|
|
$
|
(72,638
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
0.68
|
|
|
$
|
0.44
|
|
|
Loss from discontinued operations per share - basic
|
—
|
|
|
(0.83
|
)
|
|
—
|
|
|
(0.77
|
)
|
||||
|
Net income (loss) per share – basic
|
$
|
0.43
|
|
|
$
|
(0.60
|
)
|
|
$
|
0.68
|
|
|
$
|
(0.33
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
0.68
|
|
|
$
|
0.43
|
|
|
Loss from discontinued operations per share - diluted
|
—
|
|
|
(0.83
|
)
|
|
—
|
|
|
(0.77
|
)
|
||||
|
Net income (loss) per share – diluted
|
$
|
0.43
|
|
|
$
|
(0.60
|
)
|
|
$
|
0.68
|
|
|
$
|
(0.34
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic shares
|
216,342
|
|
|
215,501
|
|
|
216,309
|
|
|
215,404
|
|
||||
|
Diluted shares
|
216,515
|
|
|
217,812
|
|
|
216,753
|
|
|
217,691
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per share
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
$
|
0.21
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
92,512
|
|
|
$
|
(192,429
|
)
|
|
$
|
147,699
|
|
|
$
|
(128,530
|
)
|
|
Redeemable noncontrolling interests (earnings not available to shareholders)
|
—
|
|
|
(1,017
|
)
|
|
—
|
|
|
(2,832
|
)
|
||||
|
Other comprehensive income, before tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
382
|
|
|
7,099
|
|
|
582
|
|
|
9,362
|
|
||||
|
Recognition of previously deferred post-retirement benefit plan costs
|
1,302
|
|
|
2,327
|
|
|
2,552
|
|
|
4,402
|
|
||||
|
Pension lump-sum payment charge
|
—
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
||||
|
Unrealized gains on available for sale investment during the period
|
—
|
|
|
4,069
|
|
|
—
|
|
|
1,776
|
|
||||
|
Other comprehensive income, before tax
|
1,684
|
|
|
13,495
|
|
|
9,434
|
|
|
15,540
|
|
||||
|
Income tax effect related to components of other comprehensive income
|
(432
|
)
|
|
(896
|
)
|
|
(2,408
|
)
|
|
(1,693
|
)
|
||||
|
Other comprehensive income, net of tax
|
1,252
|
|
|
12,599
|
|
|
7,026
|
|
|
13,847
|
|
||||
|
Comprehensive income (loss)
|
93,764
|
|
|
(180,847
|
)
|
|
154,725
|
|
|
(117,515
|
)
|
||||
|
Comprehensive income attributable to noncontrolling interests, net of tax
|
—
|
|
|
59,750
|
|
|
—
|
|
|
54,315
|
|
||||
|
Comprehensive income (loss) attributable to TEGNA Inc.
|
$
|
93,764
|
|
|
$
|
(121,097
|
)
|
|
$
|
154,725
|
|
|
$
|
(63,200
|
)
|
|
|
Six months ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
147,699
|
|
|
$
|
(128,530
|
)
|
|
Adjustments to reconcile net income to net cash flow from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
42,076
|
|
|
97,181
|
|
||
|
Stock-based compensation
|
7,967
|
|
|
10,160
|
|
||
|
Loss on write down of CareerBuilder
|
—
|
|
|
344,772
|
|
||
|
Other (gains) losses on sales of assets and impairment charges
|
(7,406
|
)
|
|
11,506
|
|
||
|
Equity (income) losses in unconsolidated investments, net
|
(14,309
|
)
|
|
2,354
|
|
||
|
Pension contributions, net of expense
|
(31,158
|
)
|
|
(1,843
|
)
|
||
|
Change in other assets and liabilities, net
|
9,172
|
|
|
(92,576
|
)
|
||
|
Net cash flow from operating activities
|
154,041
|
|
|
243,024
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of property and equipment
|
(20,864
|
)
|
|
(49,703
|
)
|
||
|
Reimbursement from spectrum repacking
|
2,025
|
|
|
—
|
|
||
|
Payments for acquisitions of businesses, net of cash acquired
|
(325,902
|
)
|
|
—
|
|
||
|
Payments for investments
|
(4,479
|
)
|
|
(1,363
|
)
|
||
|
Proceeds from investments
|
1,224
|
|
|
1,369
|
|
||
|
Proceeds from sale of assets and businesses
|
16,126
|
|
|
5,556
|
|
||
|
Net cash flow used for investing activities
|
(331,870
|
)
|
|
(44,141
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds (payments) of borrowings under revolving credit facilities, net
|
186,000
|
|
|
(635,000
|
)
|
||
|
Proceeds from Cars.com borrowings
|
—
|
|
|
675,000
|
|
||
|
Debt repayments
|
(66,123
|
)
|
|
(66,124
|
)
|
||
|
Payments of debt issuance costs
|
(5,269
|
)
|
|
(6,208
|
)
|
||
|
Dividends paid
|
(30,137
|
)
|
|
(60,073
|
)
|
||
|
Repurchases of common stock
|
(5,831
|
)
|
|
(8,453
|
)
|
||
|
Cash transferred to the Cars.com business
|
—
|
|
|
(20,133
|
)
|
||
|
Other, net
|
(4,349
|
)
|
|
(5,795
|
)
|
||
|
Net cash flow provided by (used for) financing activities
|
74,291
|
|
|
(126,786
|
)
|
||
|
Decrease (increase) in cash and cash equivalents
|
(103,538
|
)
|
|
72,097
|
|
||
|
Cash, cash equivalents and restricted cash from continuing operations, beginning of period
|
128,041
|
|
|
44,076
|
|
||
|
Cash, cash equivalents and restricted cash from discontinued operations, beginning of period
|
—
|
|
|
61,041
|
|
||
|
Balance of cash and cash equivalents, beginning of period
|
128,041
|
|
|
105,117
|
|
||
|
Cash, cash equivalents and restricted cash from continuing operations, end of period
|
24,503
|
|
|
98,452
|
|
||
|
Cash, cash equivalents and restricted cash from discontinued operations, end of period
|
—
|
|
|
78,762
|
|
||
|
Balance of cash and cash equivalents, end of period
|
$
|
24,503
|
|
|
$
|
177,214
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
AMS
|
$
|
281,847
|
|
|
$
|
296,346
|
|
|
$
|
564,786
|
|
|
$
|
565,358
|
|
|
Subscription
|
209,363
|
|
|
180,343
|
|
|
414,919
|
|
|
362,652
|
|
||||
|
Political
|
25,709
|
|
|
7,446
|
|
|
33,315
|
|
|
9,604
|
|
||||
|
Other
|
7,161
|
|
|
5,234
|
|
|
13,150
|
|
|
10,825
|
|
||||
|
Total revenue
|
$
|
524,080
|
|
|
$
|
489,369
|
|
|
$
|
1,026,170
|
|
|
$
|
948,439
|
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
||||||||||||
|
|
Gross
|
|
Accumulated Amortization
|
|
Gross
|
|
Accumulated Amortization
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill
|
$
|
2,596,505
|
|
|
$
|
—
|
|
|
$
|
2,579,417
|
|
|
$
|
—
|
|
|
Indefinite-lived intangibles:
|
|
|
|
|
|
|
|
||||||||
|
Television and radio station FCC licenses
|
1,384,186
|
|
|
—
|
|
|
1,191,950
|
|
|
—
|
|
||||
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
||||||||
|
Retransmission agreements
|
121,594
|
|
|
(70,671
|
)
|
|
110,191
|
|
|
(62,355
|
)
|
||||
|
Network affiliation agreements
|
110,390
|
|
|
(24,622
|
)
|
|
43,485
|
|
|
(19,371
|
)
|
||||
|
Other
|
28,865
|
|
|
(7,571
|
)
|
|
15,763
|
|
|
(6,394
|
)
|
||||
|
Total indefinite-lived and amortizable intangible assets
|
$
|
1,645,035
|
|
|
$
|
(102,864
|
)
|
|
$
|
1,361,389
|
|
|
$
|
(88,120
|
)
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
|
|
|
||||
|
Cash value life insurance
|
$
|
51,163
|
|
|
$
|
51,188
|
|
|
Equity method investments
|
31,910
|
|
|
27,098
|
|
||
|
Cost method investments
|
20,637
|
|
|
17,374
|
|
||
|
Deferred debt issuance cost
|
10,709
|
|
|
6,048
|
|
||
|
Other long term assets
|
35,322
|
|
|
35,458
|
|
||
|
Total
|
$
|
149,741
|
|
|
$
|
137,166
|
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
|
|
|
||||
|
Unsecured floating rate term loan due quarterly through August 2018
|
$
|
4,700
|
|
|
$
|
20,500
|
|
|
VIE unsecured floating rate term loans due quarterly through December 2018
|
323
|
|
|
646
|
|
||
|
Unsecured floating rate term loan due quarterly through June 2020
|
80,000
|
|
|
100,000
|
|
||
|
Unsecured floating rate term loan due quarterly through September 2020
|
195,000
|
|
|
225,000
|
|
||
|
Borrowings under revolving credit agreement expiring June 2023
|
186,000
|
|
|
—
|
|
||
|
Unsecured notes bearing fixed rate interest at 5.125% due October 2019
|
320,000
|
|
|
320,000
|
|
||
|
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
|
3,151,023
|
|
|
3,031,146
|
|
||
|
Debt issuance costs
|
(18,051
|
)
|
|
(20,551
|
)
|
||
|
Other (fair market value adjustments and discounts)
|
(1,512
|
)
|
|
(2,902
|
)
|
||
|
Total long-term debt
|
3,131,460
|
|
|
3,007,693
|
|
||
|
Less current portion of long-term debt maturities
|
323
|
|
|
646
|
|
||
|
Long-term debt, net of current portion
|
$
|
3,131,137
|
|
|
$
|
3,007,047
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Service cost-benefits earned during the period
|
$
|
6
|
|
|
$
|
311
|
|
|
$
|
6
|
|
|
$
|
436
|
|
|
Interest cost on benefit obligation
|
5,074
|
|
|
6,056
|
|
|
10,224
|
|
|
11,981
|
|
||||
|
Expected return on plan assets
|
(7,480
|
)
|
|
(6,511
|
)
|
|
(14,930
|
)
|
|
(13,161
|
)
|
||||
|
Amortization of prior service cost
|
34
|
|
|
167
|
|
|
84
|
|
|
317
|
|
||||
|
Amortization of actuarial loss
|
1,293
|
|
|
2,187
|
|
|
2,543
|
|
|
4,162
|
|
||||
|
Lump-sum payment charge
|
—
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
||||
|
Expense for company-sponsored retirement plans
|
$
|
(1,073
|
)
|
|
$
|
2,210
|
|
|
$
|
4,227
|
|
|
$
|
3,735
|
|
|
|
TEGNA Inc. Shareholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2017
|
$
|
995,041
|
|
|
$
|
—
|
|
|
$
|
995,041
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net income
|
147,699
|
|
|
—
|
|
|
147,699
|
|
|||
|
Other comprehensive income
|
7,026
|
|
|
—
|
|
|
7,026
|
|
|||
|
Total comprehensive income
|
154,725
|
|
|
—
|
|
|
154,725
|
|
|||
|
Dividends declared
|
(30,122
|
)
|
|
—
|
|
|
(30,122
|
)
|
|||
|
Stock-based compensation
|
7,967
|
|
|
—
|
|
|
7,967
|
|
|||
|
Treasury shares acquired
|
(5,831
|
)
|
|
—
|
|
|
(5,831
|
)
|
|||
|
Impact from adoption of new revenue standard
|
(3,724
|
)
|
|
—
|
|
|
(3,724
|
)
|
|||
|
Other activity, including shares withheld for employee taxes
|
(1,145
|
)
|
|
—
|
|
|
(1,145
|
)
|
|||
|
Balance at June 30, 2018
|
$
|
1,116,911
|
|
|
$
|
—
|
|
|
$
|
1,116,911
|
|
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2016
|
$
|
2,271,418
|
|
|
$
|
281,587
|
|
|
$
|
2,553,005
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net loss
|
(72,638
|
)
|
|
(55,892
|
)
|
|
(128,530
|
)
|
|||
|
Redeemable noncontrolling interests (income not available to shareholders)
|
—
|
|
|
(2,832
|
)
|
|
(2,832
|
)
|
|||
|
Other comprehensive income
|
9,438
|
|
|
4,409
|
|
|
13,847
|
|
|||
|
Total comprehensive loss
|
(63,200
|
)
|
|
(54,315
|
)
|
|
(117,515
|
)
|
|||
|
Dividends declared
|
(45,055
|
)
|
|
—
|
|
|
(45,055
|
)
|
|||
|
Stock-based compensation
|
10,160
|
|
|
—
|
|
|
10,160
|
|
|||
|
Treasury shares acquired
|
(8,453
|
)
|
|
—
|
|
|
(8,453
|
)
|
|||
|
Spin-off of Cars.com
|
(1,510,342
|
)
|
|
—
|
|
|
(1,510,342
|
)
|
|||
|
Other activity, including shares withheld for employee taxes
|
(5,443
|
)
|
|
(2,179
|
)
|
|
(7,622
|
)
|
|||
|
Balance at June 30, 2017
|
$
|
649,085
|
|
|
$
|
225,093
|
|
|
$
|
874,178
|
|
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Quarters Ended:
|
|
|
|
|
|
|
|
||||||||
|
Balance at Mar. 31, 2018
|
$
|
(126,257
|
)
|
|
$
|
264
|
|
|
$
|
—
|
|
|
$
|
(125,993
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
283
|
|
|
—
|
|
|
283
|
|
||||
|
Amounts reclassified from AOCL
|
969
|
|
|
—
|
|
|
—
|
|
|
969
|
|
||||
|
Total other comprehensive income
|
969
|
|
|
283
|
|
|
—
|
|
|
1,252
|
|
||||
|
Balance at June 30, 2018
|
$
|
(125,288
|
)
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
(124,741
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at Mar. 31, 2017
|
$
|
(126,063
|
)
|
|
$
|
(27,363
|
)
|
|
$
|
(7,965
|
)
|
|
$
|
(161,391
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
3,755
|
|
|
586
|
|
|
4,341
|
|
||||
|
Amounts reclassified from AOCL
|
1,431
|
|
|
—
|
|
|
9,743
|
|
|
11,174
|
|
||||
|
Other comprehensive income
|
1,431
|
|
|
3,755
|
|
|
10,329
|
|
|
15,515
|
|
||||
|
Balance at June 30, 2017
|
$
|
(124,632
|
)
|
|
$
|
(23,608
|
)
|
|
$
|
2,364
|
|
|
$
|
(145,876
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended:
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2017
|
$
|
(107,037
|
)
|
|
$
|
114
|
|
|
$
|
—
|
|
|
$
|
(106,923
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
433
|
|
|
—
|
|
|
433
|
|
||||
|
Amounts reclassified from AOCL
|
6,593
|
|
|
—
|
|
|
—
|
|
|
6,593
|
|
||||
|
Total other comprehensive income
|
6,593
|
|
|
433
|
|
|
—
|
|
|
7,026
|
|
||||
|
Reclassification of stranded tax effects to retained earnings
|
(24,844
|
)
|
|
—
|
|
|
—
|
|
|
(24,844
|
)
|
||||
|
Balance at June 30, 2018
|
$
|
(125,288
|
)
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
(124,741
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2016
|
$
|
(127,341
|
)
|
|
$
|
(28,560
|
)
|
|
$
|
(5,672
|
)
|
|
$
|
(161,573
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
4,952
|
|
|
(1,707
|
)
|
|
3,245
|
|
||||
|
Amounts reclassified from AOCL
|
2,709
|
|
|
—
|
|
|
9,743
|
|
|
12,452
|
|
||||
|
Other comprehensive income
|
2,709
|
|
|
4,952
|
|
|
8,036
|
|
|
15,697
|
|
||||
|
Balance at June 30, 2017
|
$
|
(124,632
|
)
|
|
$
|
(23,608
|
)
|
|
$
|
2,364
|
|
|
$
|
(145,876
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of prior service (credit) cost
|
$
|
(101
|
)
|
|
$
|
32
|
|
|
$
|
(201
|
)
|
|
$
|
32
|
|
|
Amortization of actuarial loss
|
1,403
|
|
|
2,295
|
|
|
2,753
|
|
|
4,370
|
|
||||
|
Reclassification of available for sale investment
|
—
|
|
|
9,743
|
|
|
—
|
|
|
9,743
|
|
||||
|
Lump-sum payment charge
|
—
|
|
|
—
|
|
|
6,300
|
|
|
—
|
|
||||
|
Total reclassifications, before tax
|
1,302
|
|
|
12,070
|
|
|
8,852
|
|
|
14,145
|
|
||||
|
Income tax effect
|
(333
|
)
|
|
(896
|
)
|
|
(2,259
|
)
|
|
(1,693
|
)
|
||||
|
Total reclassifications, net of tax
|
$
|
969
|
|
|
$
|
11,174
|
|
|
$
|
6,593
|
|
|
$
|
12,452
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income from continuing operations
|
$
|
92,512
|
|
|
$
|
49,270
|
|
|
$
|
147,699
|
|
|
$
|
93,928
|
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
(241,699
|
)
|
|
—
|
|
|
(222,458
|
)
|
||||
|
Net income attributable to noncontrolling interests from discontinued operations
|
—
|
|
|
62,077
|
|
|
—
|
|
|
55,892
|
|
||||
|
Net income (loss) attributable to TEGNA Inc.
|
$
|
92,512
|
|
|
$
|
(130,352
|
)
|
|
$
|
147,699
|
|
|
$
|
(72,638
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding - basic
|
216,342
|
|
|
215,501
|
|
|
216,309
|
|
|
215,404
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Restricted stock units
|
2
|
|
|
818
|
|
|
90
|
|
|
905
|
|
||||
|
Performance share units
|
—
|
|
|
761
|
|
|
108
|
|
|
651
|
|
||||
|
Stock options
|
171
|
|
|
732
|
|
|
246
|
|
|
731
|
|
||||
|
Weighted average number of common shares outstanding - diluted
|
216,515
|
|
|
217,812
|
|
|
216,753
|
|
|
217,691
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
0.68
|
|
|
$
|
0.44
|
|
|
Loss from discontinued operations per share - basic
|
—
|
|
|
(0.83
|
)
|
|
—
|
|
|
(0.77
|
)
|
||||
|
Net income (loss) per share - basic
|
$
|
0.43
|
|
|
$
|
(0.60
|
)
|
|
$
|
0.68
|
|
|
$
|
(0.33
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
0.68
|
|
|
$
|
0.43
|
|
|
Loss from discontinued operations per share - diluted
|
—
|
|
|
(0.83
|
)
|
|
—
|
|
|
(0.77
|
)
|
||||
|
Net income (loss) per share - diluted
|
$
|
0.43
|
|
|
$
|
(0.60
|
)
|
|
$
|
0.68
|
|
|
$
|
(0.34
|
)
|
|
|
June 30, 2018
|
|
Dec. 31, 2017
|
|
June 30, 2017
|
|
Dec. 31, 2016
|
||||||||
|
Cash and cash equivalents included in:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
24,503
|
|
|
$
|
98,801
|
|
|
$
|
65,669
|
|
|
$
|
15,879
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
78,762
|
|
|
61,041
|
|
||||
|
Restricted cash equivalents included in:
|
|
|
|
|
|
|
|
||||||||
|
Prepaid expenses and other current assets
|
—
|
|
|
29,240
|
|
|
—
|
|
|
—
|
|
||||
|
Investments and other assets
|
—
|
|
|
—
|
|
|
32,783
|
|
|
28,197
|
|
||||
|
Cash, cash equivalents and restricted cash
|
$
|
24,503
|
|
|
$
|
128,041
|
|
|
$
|
177,214
|
|
|
$
|
105,117
|
|
|
|
Six months ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid for income taxes, net of refunds
|
$
|
37,013
|
|
|
$
|
64,999
|
|
|
Cash paid for interest
|
$
|
91,360
|
|
|
$
|
104,834
|
|
|
|
Quarter ended June 30, 2017
|
|
Six months ended
June 30, 2017
|
||||
|
|
|
|
|
||||
|
Revenues
|
$
|
272,746
|
|
|
$
|
592,147
|
|
|
Operating expenses
|
577,492
|
|
|
866,627
|
|
||
|
Loss from discontinued operations, before income taxes
|
(304,535
|
)
|
|
(276,205
|
)
|
||
|
Benefit for income taxes
|
62,836
|
|
|
53,747
|
|
||
|
Income from discontinued operations, net of tax
|
(241,699
|
)
|
|
(222,458
|
)
|
||
|
Net loss attributable to noncontrolling interests from discontinued operations
|
$
|
62,077
|
|
|
$
|
55,892
|
|
|
|
Six Months ended June 30, 2017
|
||
|
|
|
||
|
Depreciation
|
$
|
19,569
|
|
|
Amortization of intangible assets
|
40,300
|
|
|
|
Capital expenditures
|
$
|
34,482
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
524,080
|
|
|
$
|
489,369
|
|
|
7
|
%
|
|
$
|
1,026,170
|
|
|
$
|
948,439
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of revenues, exclusive of depreciation
|
264,294
|
|
|
229,683
|
|
|
15
|
%
|
|
522,787
|
|
|
461,091
|
|
|
13
|
%
|
||||
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
78,933
|
|
|
75,302
|
|
|
5
|
%
|
|
152,554
|
|
|
143,731
|
|
|
6
|
%
|
||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
11,221
|
|
|
14,248
|
|
|
(21
|
%)
|
|
23,929
|
|
|
29,581
|
|
|
(19
|
%)
|
||||
|
Depreciation
|
13,861
|
|
|
13,318
|
|
|
4
|
%
|
|
27,332
|
|
|
26,535
|
|
|
3
|
%
|
||||
|
Amortization of intangible assets
|
7,962
|
|
|
5,388
|
|
|
48
|
%
|
|
14,744
|
|
|
10,777
|
|
|
37
|
%
|
||||
|
Asset impairment and facility consolidation (gains) charges
|
(6,326
|
)
|
|
1,350
|
|
|
***
|
|
|
(6,326
|
)
|
|
3,533
|
|
|
***
|
|
||||
|
Total operating expenses
|
$
|
369,945
|
|
|
$
|
339,289
|
|
|
9
|
%
|
|
$
|
735,020
|
|
|
$
|
675,248
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating income
|
$
|
154,135
|
|
|
$
|
150,080
|
|
|
3
|
%
|
|
$
|
291,150
|
|
|
$
|
273,191
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-operating items
|
(33,868
|
)
|
|
(76,897
|
)
|
|
(56
|
%)
|
|
(95,311
|
)
|
|
(135,855
|
)
|
|
(30
|
%)
|
||||
|
Provision for income taxes
|
27,755
|
|
|
23,913
|
|
|
16
|
%
|
|
48,140
|
|
|
43,408
|
|
|
11
|
%
|
||||
|
Net income from continuing operations
|
$
|
92,512
|
|
|
$
|
49,270
|
|
|
88
|
%
|
|
$
|
147,699
|
|
|
$
|
93,928
|
|
|
57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
87
|
%
|
|
$
|
0.68
|
|
|
$
|
0.44
|
|
|
55
|
%
|
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
87
|
%
|
|
$
|
0.68
|
|
|
$
|
0.43
|
|
|
58
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|||||||||||||||||||||
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advertising & Marketing Services
|
$
|
281,847
|
|
|
$
|
296,346
|
|
|
(5
|
%)
|
|
$
|
564,786
|
|
|
$
|
565,358
|
|
|
0
|
%
|
|
Subscription
|
209,363
|
|
|
180,343
|
|
|
16
|
%
|
|
414,919
|
|
|
362,652
|
|
|
14
|
%
|
||||
|
Political
|
25,709
|
|
|
7,446
|
|
|
***
|
|
|
33,315
|
|
|
9,604
|
|
|
***
|
|
||||
|
Other
|
7,161
|
|
|
5,234
|
|
|
37
|
%
|
|
13,150
|
|
|
10,825
|
|
|
21
|
%
|
||||
|
Total
|
$
|
524,080
|
|
|
$
|
489,369
|
|
|
7
|
%
|
|
$
|
1,026,170
|
|
|
$
|
948,439
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|||||||||||||||||||||
|
•
|
Operating asset impairment and facility consolidation net gain primarily consists of a gain recognized on the sale of real estate in Houston and gain due to reimbursements from the FCC for required spectrum repacking. These gains are partially offset by an early lease termination payment;
|
|
•
|
Pension lump-sum payment charge as a result of payments that were made to certain SERP plan participants in early 2018;
|
|
•
|
Other non-operating items associated with business acquisition and integration costs, a deferred tax provision impact related to our acquisition of KFMB, and a charitable donation made to the TEGNA Foundation; and
|
|
•
|
A gain recognized in our equity income in unconsolidated investments, related to our share of CareerBuilder’s gain on the sale of their EMSI business.
|
|
•
|
Severance charges which included payroll and related benefit costs;
|
|
•
|
Operating asset impairment and facility consolidation charges related to the consolidation of office space at corporate headquarters and at our DMS business unit;
|
|
•
|
Other non-operating items associated with costs of the spin-off of our Cars.com business unit, a charitable donation made to the TEGNA Foundation, and non-cash asset impairment charges associated with write off of a note receivable associated with an equity method investment; and
|
|
•
|
Special tax benefit related to deferred tax remeasurement attributable to the spin-off of our Cars.com business unit.
|
|
|
|
|
|
Special Items
|
|
|
|
|
||||||||||||||||
|
Quarter ended June 30, 2018
|
|
GAAP
measure
|
|
Operating asset impairment and facility consolidation
|
|
Other non-operating items
|
|
Net gain on equity method investment
|
|
Non-GAAP measure
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset impairment and facility consolidation (gains) charges
|
|
$
|
(6,326
|
)
|
|
$
|
6,326
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
||
|
Operating expenses
|
|
369,945
|
|
|
6,326
|
|
|
—
|
|
|
—
|
|
|
376,271
|
|
|
|
|||||||
|
Operating income
|
|
154,135
|
|
|
(6,326
|
)
|
|
—
|
|
|
—
|
|
|
147,809
|
|
|
|
|||||||
|
Equity income (loss) in unconsolidated investments, net
|
|
15,547
|
|
|
—
|
|
|
—
|
|
|
(16,758
|
)
|
|
(1,211
|
)
|
|
|
|||||||
|
Other non-operating items
|
|
(311
|
)
|
|
—
|
|
|
5,722
|
|
|
—
|
|
|
5,411
|
|
|
|
|||||||
|
Total non-operating expense
|
|
(33,868
|
)
|
|
—
|
|
|
5,722
|
|
|
(16,758
|
)
|
|
(44,904
|
)
|
|
|
|||||||
|
Income before income taxes
|
|
120,267
|
|
|
(6,326
|
)
|
|
5,722
|
|
|
(16,758
|
)
|
|
102,905
|
|
|
|
|
||||||
|
Provision (benefit) for income taxes
|
|
27,755
|
|
|
2
|
|
|
971
|
|
|
(4,216
|
)
|
|
24,512
|
|
|
|
|||||||
|
Net income from continuing operations
|
|
92,512
|
|
|
(6,328
|
)
|
|
4,751
|
|
|
(12,542
|
)
|
|
78,393
|
|
|
|
|
||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
0.43
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.36
|
|
|
|
||
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||
|
Quarter ended June 30, 2017
|
|
GAAP
measure
|
|
Severance expense
|
|
Operating asset impairment and facility consolidation
|
|
Other non-operating items
|
|
Special tax benefit
|
|
Non-GAAP measure
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset impairment and facility consolidation charges
|
|
$
|
1,350
|
|
|
$
|
—
|
|
|
$
|
(1,350
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating expenses
|
|
339,289
|
|
|
(1,354
|
)
|
|
(1,350
|
)
|
|
—
|
|
|
—
|
|
|
336,585
|
|
||||||
|
Operating income
|
|
150,080
|
|
|
1,354
|
|
|
1,350
|
|
|
—
|
|
|
—
|
|
|
152,784
|
|
||||||
|
Other non-operating items
|
|
(21,108
|
)
|
|
—
|
|
|
—
|
|
|
19,754
|
|
|
—
|
|
|
(1,354
|
)
|
||||||
|
Total non-operating expense
|
|
(76,897
|
)
|
|
—
|
|
|
—
|
|
|
19,754
|
|
|
—
|
|
|
(57,143
|
)
|
||||||
|
Income before income taxes
|
|
73,183
|
|
|
1,354
|
|
|
1,350
|
|
|
19,754
|
|
|
—
|
|
|
95,641
|
|
||||||
|
Provision for income taxes
|
|
23,913
|
|
|
523
|
|
|
522
|
|
|
3,942
|
|
|
3,637
|
|
|
32,537
|
|
||||||
|
Net income from continuing operations
|
|
49,270
|
|
|
831
|
|
|
828
|
|
|
15,812
|
|
|
(3,637
|
)
|
|
63,104
|
|
||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
0.23
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.07
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.29
|
|
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||
|
Six Months Ended June 30, 2018
|
|
GAAP
measure
|
|
Operating asset impairment and facility consolidation
|
|
Pension lump-sum payment charge
|
|
Other non-operating items
|
|
Net gain on equity method investment
|
|
Non-GAAP measure
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset impairment and facility consolidation (gains) charges
|
|
$
|
(6,326
|
)
|
|
$
|
6,326
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating expenses
|
|
735,020
|
|
|
6,326
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
741,346
|
|
||||||
|
Operating income
|
|
291,150
|
|
|
(6,326
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
284,824
|
|
||||||
|
Equity income (loss) in unconsolidated investments, net
|
|
14,309
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,758
|
)
|
|
(2,449
|
)
|
||||||
|
Other non-operating items
|
|
(12,791
|
)
|
|
—
|
|
|
6,300
|
|
|
15,184
|
|
|
—
|
|
|
8,693
|
|
||||||
|
Total non-operating expense
|
|
(95,311
|
)
|
|
—
|
|
|
6,300
|
|
|
15,184
|
|
|
(16,758
|
)
|
|
(90,585
|
)
|
||||||
|
Income before income taxes
|
|
195,839
|
|
|
(6,326
|
)
|
|
6,300
|
|
|
15,184
|
|
|
(16,758
|
)
|
|
194,239
|
|
||||||
|
Provision (benefit) for income taxes
|
|
48,140
|
|
|
2
|
|
|
1,608
|
|
|
(472
|
)
|
|
(4,216
|
)
|
|
45,062
|
|
||||||
|
Net income from continuing operations
|
|
147,699
|
|
|
(6,328
|
)
|
|
4,692
|
|
|
15,656
|
|
|
(12,542
|
)
|
|
149,177
|
|
||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
0.68
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
$
|
0.07
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.69
|
|
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||
|
Six Months Ended June 30, 2017
|
|
GAAP
measure
|
|
Severance expense
|
|
Operating asset impairment
|
|
Equity investment impairment
|
|
Special tax benefit
|
|
Non-GAAP measure
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset impairment and facility consolidation charges
|
|
$
|
3,533
|
|
|
$
|
—
|
|
|
$
|
(3,533
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating expenses
|
|
675,248
|
|
|
(3,053
|
)
|
|
(3,533
|
)
|
|
—
|
|
|
—
|
|
|
668,662
|
|
||||||
|
Operating income
|
|
273,191
|
|
|
3,053
|
|
|
3,533
|
|
|
—
|
|
|
—
|
|
|
279,777
|
|
||||||
|
Other non-operating items
|
|
(23,182
|
)
|
|
—
|
|
|
—
|
|
|
29,303
|
|
|
—
|
|
|
6,121
|
|
||||||
|
Total non-operating expense
|
|
(135,855
|
)
|
|
—
|
|
|
—
|
|
|
29,303
|
|
|
—
|
|
|
(106,552
|
)
|
||||||
|
Income before income taxes
|
|
137,336
|
|
|
3,053
|
|
|
3,533
|
|
|
29,303
|
|
|
—
|
|
|
173,225
|
|
||||||
|
Provision for income taxes
|
|
43,408
|
|
|
1,174
|
|
|
1,325
|
|
|
6,292
|
|
|
3,637
|
|
|
55,836
|
|
||||||
|
Net income from continuing operations
|
|
93,928
|
|
|
1,879
|
|
|
2,208
|
|
|
23,011
|
|
|
(3,637
|
)
|
|
117,389
|
|
||||||
|
Net income from continuing operations per share-diluted
|
|
$
|
0.43
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
$
|
0.11
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.54
|
|
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advertising & Marketing Services
|
$
|
281,847
|
|
|
$
|
296,346
|
|
|
(5
|
%)
|
|
$
|
564,786
|
|
|
$
|
565,358
|
|
|
0
|
%
|
|
Subscription
|
209,363
|
|
|
180,343
|
|
|
16
|
%
|
|
414,919
|
|
|
362,653
|
|
|
14
|
%
|
||||
|
Political
|
25,709
|
|
|
7,446
|
|
|
***
|
|
|
33,315
|
|
|
9,603
|
|
|
***
|
|
||||
|
Other
|
7,161
|
|
|
5,234
|
|
|
37
|
%
|
|
13,150
|
|
|
10,825
|
|
|
21
|
%
|
||||
|
Total company revenues (GAAP basis)
|
$
|
524,080
|
|
|
$
|
489,369
|
|
|
7
|
%
|
|
$
|
1,026,170
|
|
|
$
|
948,439
|
|
|
8
|
%
|
|
Factors impacting comparisons:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Estimated net incremental Olympic and Super Bowl
|
$
|
—
|
|
|
$
|
—
|
|
|
0
|
%
|
|
$
|
(24,000
|
)
|
|
$
|
(323
|
)
|
|
***
|
|
|
Political
|
(25,709
|
)
|
|
(7,446
|
)
|
|
***
|
|
|
(33,315
|
)
|
|
(9,603
|
)
|
|
***
|
|
||||
|
Discontinued digital marketing services
|
—
|
|
|
(6,172
|
)
|
|
***
|
|
|
—
|
|
|
(16,673
|
)
|
|
***
|
|
||||
|
Total company adjusted revenues (non-GAAP basis)
|
$
|
498,371
|
|
|
$
|
475,751
|
|
|
5
|
%
|
|
$
|
968,855
|
|
|
$
|
921,840
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Quarter ended June 30,
|
|
Six months ended June 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income from continuing operations (GAAP basis)
|
$
|
92,512
|
|
|
$
|
49,270
|
|
|
88
|
%
|
|
$
|
147,699
|
|
|
$
|
93,928
|
|
|
57
|
%
|
|
Provision for income taxes
|
27,755
|
|
|
23,913
|
|
|
16
|
%
|
|
48,140
|
|
|
43,408
|
|
|
11
|
%
|
||||
|
Interest expense
|
49,104
|
|
|
54,843
|
|
|
(10
|
%)
|
|
96,829
|
|
|
110,258
|
|
|
(12
|
%)
|
||||
|
Equity (income) loss in unconsolidated investments, net
|
(15,547
|
)
|
|
946
|
|
|
***
|
|
|
(14,309
|
)
|
|
2,415
|
|
|
***
|
|
||||
|
Other non-operating items
|
311
|
|
|
21,108
|
|
|
(99
|
%)
|
|
12,791
|
|
|
23,182
|
|
|
(45
|
%)
|
||||
|
Operating income (GAAP basis)
|
154,135
|
|
|
150,080
|
|
|
3
|
%
|
|
291,150
|
|
|
273,191
|
|
|
7
|
%
|
||||
|
Severance expense
|
—
|
|
|
1,354
|
|
|
***
|
|
|
—
|
|
|
3,053
|
|
|
***
|
|
||||
|
Asset impairment and facility consolidation (gains) charges
|
(6,326
|
)
|
|
1,350
|
|
|
***
|
|
|
(6,326
|
)
|
|
3,533
|
|
|
***
|
|
||||
|
Adjusted operating income (non-GAAP basis)
|
147,809
|
|
|
152,784
|
|
|
(3
|
%)
|
|
284,824
|
|
|
279,777
|
|
|
2
|
%
|
||||
|
Depreciation
|
13,861
|
|
|
13,318
|
|
|
4
|
%
|
|
27,332
|
|
|
26,535
|
|
|
3
|
%
|
||||
|
Amortization of intangible assets
|
7,962
|
|
|
5,388
|
|
|
48
|
%
|
|
14,744
|
|
|
10,777
|
|
|
37
|
%
|
||||
|
Adjusted EBITDA (non-GAAP basis)
|
169,632
|
|
|
171,490
|
|
|
(1
|
%)
|
|
326,900
|
|
|
317,089
|
|
|
3
|
%
|
||||
|
Corporate - General and administrative expense, exclusive of depreciation (non-GAAP basis)
|
11,221
|
|
|
14,111
|
|
|
(20
|
%)
|
|
23,929
|
|
|
28,521
|
|
|
(16
|
%)
|
||||
|
Adjusted EBITDA, excluding Corporate (non-GAAP basis)
|
$
|
180,853
|
|
|
$
|
185,601
|
|
|
(3
|
%)
|
|
$
|
350,829
|
|
|
$
|
345,610
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Six months ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Net cash flow from operating activities
|
$
|
154,041
|
|
|
$
|
243,024
|
|
|
Purchase of property and equipment
|
(20,864
|
)
|
|
(49,703
|
)
|
||
|
Free cash flow
|
$
|
133,177
|
|
|
$
|
193,321
|
|
|
•
|
In the third quarter of 2018, we expect total revenue will increase in the mid-teens year-over-year driven by substantially higher political revenue, subscription revenue growth, and innovative initiatives such as Premion.
|
|
•
|
In addition, we have raised our full year 2018 revenue guidance for Premion to $75 million, excluding incremental political revenue, as a result of growing customer demand for our OTT advertising service.
|
|
•
|
Given the upward revision of Premion’s revenue outlook, we expect our full year adjusted EBITDA margin to be in the range of 36% to 38%, excluding corporate expenses.
|
|
|
Six months ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash from continuing operations, beginning of period
|
$
|
128,041
|
|
|
$
|
44,076
|
|
|
Cash, cash equivalents and restricted cash from discontinued operations, beginning of period
|
—
|
|
|
61,041
|
|
||
|
Balance of cash, cash equivalents and restricted cash beginning of the period
|
128,041
|
|
|
105,117
|
|
||
|
|
|
|
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income (loss)
|
147,699
|
|
|
(128,530
|
)
|
||
|
Depreciation, amortization and other non-cash adjustments
|
28,329
|
|
|
465,973
|
|
||
|
Pension (contributions), net of expense
|
(31,158
|
)
|
|
(1,843
|
)
|
||
|
Other, net
|
9,171
|
|
|
(92,576
|
)
|
||
|
Net cash flows from operating activities
|
154,041
|
|
|
243,024
|
|
||
|
Net cash used for investing activities
|
(331,870
|
)
|
|
(44,141
|
)
|
||
|
Net cash provided by (used for) financing activities
|
74,291
|
|
|
(126,786
|
)
|
||
|
(Decrease) increase in cash and cash equivalents
|
(103,538
|
)
|
|
72,097
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash from continuing operations, end of period
|
24,503
|
|
|
98,452
|
|
||
|
Cash, cash equivalents and restricted cash from discontinued operations, end of period
|
—
|
|
|
78,762
|
|
||
|
Balance of cash, cash equivalents and restricted cash end of the period
|
$
|
24,503
|
|
|
$
|
177,214
|
|
|
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
|
|||
|
|
|
|
|
|
|
|
|
|
|||
|
April 1, 2018 - April 30, 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$284,973,178
|
|
May 1, 2018 - May 31, 2018
|
|
146,309
|
|
|
$10.71
|
|
146,309
|
|
|
$283,406,538
|
|
|
June 1, 2018 - June 30, 2018
|
|
398,192
|
|
|
$10.71
|
|
398,192
|
|
|
$279,141,822
|
|
|
Total Second Quarter 2018
|
|
544,501
|
|
|
$10.71
|
|
544,501
|
|
|
$279,141,822
|
|
|
Exhibit
Number
|
|
Description
|
|
Location
|
|
|
|
|
|
|
|
3-1
|
|
Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
|
|
|
|
|
|
|
|
3-1-1
|
|
Amendment to Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
|
|
|
|
|
|
|
|
3-1-2
|
|
Amendment to Third Restated Certificate of Incorporation of TEGNA Inc.
|
|
|
|
|
|
|
|
|
|
3-2
|
|
By-laws, as amended through July 24, 2018.
|
|
|
|
|
|
|
|
|
|
10-1
|
|
Eleventh Amendment, dated as of June 21, 2018, to the Amended and Restated Competitive Advance and Revolving Credit Agreement, dated as of December 13, 2004 and effective as of January 5, 2005, as amended and restated as of August 5, 2013, as further amended as of June 29, 2015, as further amended as of September 30, 2016 and as further amended as of August 1, 2017, among TEGNA Inc., JPMorgan Chase Bank, N.A. as administrative agent, and the several banks and other financial institutions from time to time parties thereto.
|
|
|
|
|
|
|
|
|
|
10-2
|
|
Amendment No. 5 to the TEGNA Inc. Supplemental Retirement Plan, dated as of April 26, 2018.*
|
|
|
|
|
|
|
|
|
|
10-3
|
|
Amendment No. 3 to the TEGNA Inc. Deferred Compensation Plan Restatement Rules for Pre-2005 Deferrals, dated as of April 26, 2018.*
|
|
|
|
|
|
|
|
|
|
10-4
|
|
Amendment No. 9 to the TEGNA Inc. Deferred Compensation Plan Rules for Post-2004 Deferrals, dated as of April 26, 2018.*
|
|
|
|
|
|
|
|
|
|
10-5
|
|
Form of Director Restricted Stock Award Agreement.*
|
|
|
|
|
|
|
|
|
|
31-1
|
|
Rule 13a-14(a) Certification of CEO.
|
|
|
|
|
|
|
|
|
|
31-2
|
|
Rule 13a-14(a) Certification of CFO.
|
|
|
|
|
|
|
|
|
|
32-1
|
|
Section 1350 Certification of CEO.
|
|
|
|
|
|
|
|
|
|
32-2
|
|
Section 1350 Certification of CFO.
|
|
|
|
|
|
|
|
|
|
101
|
|
The following financial information from TEGNA Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, formatted in XBRL includes: (i) Condensed Consolidated Balance Sheets at June 30, 2018 and December 31, 2017, (ii) Consolidated Statements of Income for the quarter and year-to-date periods ended June 30, 2018 and June 30, 2017, (iii) Consolidated Statements of Comprehensive Income for the quarter and year-to-date periods ended June 30, 2018 and June 30, 2017, (iv) Condensed Consolidated Cash Flow Statements for the year-to-date periods ended June 30, 2018 and June 30, 2017, and (v) the notes to unaudited condensed consolidated financial statements.
|
|
|
|
Date: August 7, 2018
|
TEGNA INC.
|
|
|
|
|
|
/s/ Clifton A. McClelland III
|
|
|
Clifton A. McClelland III
|
|
|
Senior Vice President and Controller
|
|
|
(on behalf of Registrant and as Chief Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|