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
|
¨
|
|
|
|
|
|
|
|
|
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.
|
||
|
|
|
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
23,766
|
|
|
$
|
98,801
|
|
|
Accounts receivable, net of allowances of $3,806 and $3,266, respectively
|
407,078
|
|
|
406,852
|
|
||
|
Other receivables
|
32,937
|
|
|
32,442
|
|
||
|
Programming rights
|
47,322
|
|
|
37,758
|
|
||
|
Prepaid expenses and other current assets
|
19,790
|
|
|
61,070
|
|
||
|
Total current assets
|
530,893
|
|
|
636,923
|
|
||
|
Property and equipment
|
|
|
|
||||
|
Cost
|
831,994
|
|
|
782,602
|
|
||
|
Less accumulated depreciation
|
(477,352
|
)
|
|
(447,262
|
)
|
||
|
Net property and equipment
|
354,642
|
|
|
335,340
|
|
||
|
Intangible and other assets
|
|
|
|
||||
|
Goodwill
|
2,596,863
|
|
|
2,579,417
|
|
||
|
Indefinite-lived and amortizable intangible assets, less accumulated amortization
|
1,534,124
|
|
|
1,273,269
|
|
||
|
Investments and other assets
|
156,217
|
|
|
137,166
|
|
||
|
Total intangible and other assets
|
4,287,204
|
|
|
3,989,852
|
|
||
|
Total assets
|
$
|
5,172,739
|
|
|
$
|
4,962,115
|
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
(Unaudited)
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable
|
$
|
65,309
|
|
|
$
|
52,992
|
|
|
Accrued liabilities
|
|
|
|
|
|
||
|
Compensation
|
40,010
|
|
|
54,088
|
|
||
|
Interest
|
53,713
|
|
|
39,217
|
|
||
|
Contracts payable for programming rights
|
121,270
|
|
|
105,040
|
|
||
|
Other
|
64,835
|
|
|
58,196
|
|
||
|
Dividends payable
|
15,147
|
|
|
15,173
|
|
||
|
Current portion of long-term debt
|
162
|
|
|
646
|
|
||
|
Total current liabilities
|
360,446
|
|
|
325,352
|
|
||
|
Noncurrent liabilities
|
|
|
|
||||
|
Income taxes
|
12,414
|
|
|
20,203
|
|
||
|
Deferred income taxes
|
401,155
|
|
|
382,310
|
|
||
|
Long-term debt
|
2,989,435
|
|
|
3,007,047
|
|
||
|
Pension liabilities
|
122,489
|
|
|
144,220
|
|
||
|
Other noncurrent liabilities
|
81,217
|
|
|
87,942
|
|
||
|
Total noncurrent liabilities
|
3,606,710
|
|
|
3,641,722
|
|
||
|
Total liabilities
|
3,967,156
|
|
|
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
|
306,078
|
|
|
382,127
|
|
||
|
Retained earnings
|
6,283,775
|
|
|
6,062,995
|
|
||
|
Accumulated other comprehensive loss
|
(122,913
|
)
|
|
(106,923
|
)
|
||
|
Less treasury stock at cost, 109,116,622 shares and 109,487,979 shares, respectively
|
(5,585,776
|
)
|
|
(5,667,577
|
)
|
||
|
Total equity
|
1,205,583
|
|
|
995,041
|
|
||
|
Total liabilities and equity
|
$
|
5,172,739
|
|
|
$
|
4,962,115
|
|
|
|
Quarter ended
Sept. 30, |
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
538,976
|
|
|
$
|
464,264
|
|
|
$
|
1,565,146
|
|
|
$
|
1,412,703
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues, exclusive of depreciation
|
271,156
|
|
|
235,474
|
|
|
793,943
|
|
|
696,565
|
|
||||
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
76,639
|
|
|
70,914
|
|
|
229,193
|
|
|
214,645
|
|
||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
17,593
|
|
|
12,881
|
|
|
41,522
|
|
|
42,462
|
|
||||
|
Depreciation
|
14,262
|
|
|
15,186
|
|
|
41,594
|
|
|
41,721
|
|
||||
|
Amortization of intangible assets
|
8,047
|
|
|
5,395
|
|
|
22,791
|
|
|
16,172
|
|
||||
|
Asset impairment and other (gains) charges
|
(3,005
|
)
|
|
7,553
|
|
|
(9,331
|
)
|
|
11,086
|
|
||||
|
Total
|
384,692
|
|
|
347,403
|
|
|
1,119,712
|
|
|
1,022,651
|
|
||||
|
Operating income
|
154,284
|
|
|
116,861
|
|
|
445,434
|
|
|
390,052
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Equity income (loss) in unconsolidated investments, net
|
771
|
|
|
866
|
|
|
15,080
|
|
|
(1,549
|
)
|
||||
|
Interest expense
|
(48,226
|
)
|
|
(51,855
|
)
|
|
(145,055
|
)
|
|
(162,113
|
)
|
||||
|
Other non-operating items, net
|
(214
|
)
|
|
(3,671
|
)
|
|
(13,005
|
)
|
|
(26,853
|
)
|
||||
|
Total
|
(47,669
|
)
|
|
(54,660
|
)
|
|
(142,980
|
)
|
|
(190,515
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
106,615
|
|
|
62,201
|
|
|
302,454
|
|
|
199,537
|
|
||||
|
Provision for income taxes
|
13,789
|
|
|
11,447
|
|
|
61,929
|
|
|
54,855
|
|
||||
|
Net Income from continuing operations
|
92,826
|
|
|
50,754
|
|
|
240,525
|
|
|
144,682
|
|
||||
|
Income (loss) from discontinued operations, net of tax
|
4,325
|
|
|
(10,803
|
)
|
|
4,325
|
|
|
(233,261
|
)
|
||||
|
Net income (loss)
|
97,151
|
|
|
39,951
|
|
|
244,850
|
|
|
(88,579
|
)
|
||||
|
Net loss attributable to noncontrolling interests from discontinued operations
|
—
|
|
|
2,806
|
|
|
—
|
|
|
58,698
|
|
||||
|
Net income (loss) attributable to TEGNA Inc.
|
$
|
97,151
|
|
|
$
|
42,757
|
|
|
$
|
244,850
|
|
|
$
|
(29,881
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.24
|
|
|
$
|
1.11
|
|
|
$
|
0.67
|
|
|
Earnings (loss) from discontinued operations per share - basic
|
0.02
|
|
|
(0.04
|
)
|
|
0.02
|
|
|
(0.81
|
)
|
||||
|
Net income (loss) per share – basic
|
$
|
0.45
|
|
|
$
|
0.20
|
|
|
$
|
1.13
|
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
1.11
|
|
|
$
|
0.66
|
|
|
Earnings (loss) from discontinued operations per share - diluted
|
0.02
|
|
|
(0.04
|
)
|
|
0.02
|
|
|
(0.80
|
)
|
||||
|
Net income (loss) per share – diluted
|
$
|
0.45
|
|
|
$
|
0.19
|
|
|
$
|
1.13
|
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic shares
|
216,015
|
|
|
215,863
|
|
|
216,210
|
|
|
215,558
|
|
||||
|
Diluted shares
|
216,348
|
|
|
218,095
|
|
|
216,617
|
|
|
217,827
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per share
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
$
|
0.21
|
|
|
$
|
0.28
|
|
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
97,151
|
|
|
$
|
39,951
|
|
|
$
|
244,850
|
|
|
$
|
(88,579
|
)
|
|
Redeemable noncontrolling interests (earnings not available to shareholders)
|
—
|
|
|
36
|
|
|
—
|
|
|
(2,797
|
)
|
||||
|
Other comprehensive income, before tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments
|
(31
|
)
|
|
24,764
|
|
|
551
|
|
|
34,126
|
|
||||
|
Recognition of previously deferred post-retirement benefit plan costs
|
1,276
|
|
|
2,201
|
|
|
3,827
|
|
|
6,603
|
|
||||
|
Pension payment timing related charges
|
1,198
|
|
|
—
|
|
|
7,498
|
|
|
—
|
|
||||
|
Unrealized gains on available for sale investment during the period
|
—
|
|
|
—
|
|
|
—
|
|
|
1,776
|
|
||||
|
Other comprehensive income, before tax
|
2,443
|
|
|
26,965
|
|
|
11,876
|
|
|
42,505
|
|
||||
|
Income tax effect related to components of other comprehensive income
|
(615
|
)
|
|
(752
|
)
|
|
(3,021
|
)
|
|
(2,445
|
)
|
||||
|
Other comprehensive income, net of tax
|
1,828
|
|
|
26,213
|
|
|
8,855
|
|
|
40,060
|
|
||||
|
Comprehensive income (loss)
|
98,979
|
|
|
66,200
|
|
|
253,705
|
|
|
(51,316
|
)
|
||||
|
Comprehensive income attributable to noncontrolling interests, net of tax
|
—
|
|
|
1,360
|
|
|
—
|
|
|
55,676
|
|
||||
|
Comprehensive income attributable to TEGNA Inc.
|
$
|
98,979
|
|
|
$
|
67,560
|
|
|
$
|
253,705
|
|
|
$
|
4,360
|
|
|
|
Nine months ended Sept. 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
244,850
|
|
|
$
|
(88,579
|
)
|
|
Adjustments to reconcile net income to net cash flow from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
64,385
|
|
|
117,762
|
|
||
|
Stock-based compensation
|
12,292
|
|
|
14,189
|
|
||
|
Loss on write down of CareerBuilder
|
—
|
|
|
342,900
|
|
||
|
Other (gains) losses on sales of assets and impairment charges
|
(6,991
|
)
|
|
19,803
|
|
||
|
Equity (income) losses in unconsolidated investments, net
|
(15,080
|
)
|
|
1,488
|
|
||
|
Pension contributions, net of expense
|
(39,932
|
)
|
|
(12,547
|
)
|
||
|
Spectrum channel share agreement proceeds
|
—
|
|
|
32,588
|
|
||
|
Change in other assets and liabilities, net
|
73,136
|
|
|
(75,865
|
)
|
||
|
Net cash flow from operating activities
|
332,660
|
|
|
351,739
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of property and equipment
|
(35,281
|
)
|
|
(63,846
|
)
|
||
|
Reimbursement from spectrum repacking
|
5,057
|
|
|
—
|
|
||
|
Payments for acquisitions of businesses, net of cash acquired
|
(328,433
|
)
|
|
—
|
|
||
|
Payments for investments
|
(11,309
|
)
|
|
(2,778
|
)
|
||
|
Proceeds from sale of CareerBuilder, net of $36,581 cash transferred
|
—
|
|
|
198,342
|
|
||
|
Proceeds from investments
|
1,224
|
|
|
15,989
|
|
||
|
Proceeds from sale of assets and businesses
|
16,335
|
|
|
5,659
|
|
||
|
Net cash flow (used for) provided by investing activities
|
(352,407
|
)
|
|
153,366
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds (payments) of borrowings under revolving credit facilities, net
|
72,000
|
|
|
(635,000
|
)
|
||
|
Proceeds from Cars.com borrowings
|
—
|
|
|
675,000
|
|
||
|
Debt repayments
|
(95,985
|
)
|
|
(99,185
|
)
|
||
|
Payments of debt issuance costs
|
(5,269
|
)
|
|
(6,208
|
)
|
||
|
Dividends paid
|
(45,219
|
)
|
|
(75,109
|
)
|
||
|
Repurchases of common stock
|
(5,831
|
)
|
|
(8,453
|
)
|
||
|
Distributions to noncontrolling membership interests
|
—
|
|
|
(22,980
|
)
|
||
|
Cash transferred to the Cars.com business
|
—
|
|
|
(20,133
|
)
|
||
|
Other, net
|
(4,224
|
)
|
|
(5,180
|
)
|
||
|
Net cash flow used for financing activities
|
(84,528
|
)
|
|
(197,248
|
)
|
||
|
(Decrease) increase in cash and cash equivalents
|
(104,275
|
)
|
|
307,857
|
|
||
|
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
|
23,766
|
|
|
412,974
|
|
||
|
Cash, cash equivalents and restricted cash from discontinued operations, end of period
|
—
|
|
|
—
|
|
||
|
Balance of cash and cash equivalents, end of period
|
$
|
23,766
|
|
|
$
|
412,974
|
|
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Advertising & Marketing Services
|
$
|
264,852
|
|
|
$
|
277,817
|
|
|
$
|
829,638
|
|
|
$
|
843,175
|
|
|
Subscription
|
207,463
|
|
|
177,692
|
|
|
622,382
|
|
|
540,344
|
|
||||
|
Political
|
60,410
|
|
|
3,783
|
|
|
93,725
|
|
|
13,387
|
|
||||
|
Other
|
6,251
|
|
|
4,972
|
|
|
19,401
|
|
|
15,797
|
|
||||
|
Total revenues
|
$
|
538,976
|
|
|
$
|
464,264
|
|
|
$
|
1,565,146
|
|
|
$
|
1,412,703
|
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
||||||||||||
|
|
Gross
|
|
Accumulated Amortization
|
|
Gross
|
|
Accumulated Amortization
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Goodwill
|
$
|
2,596,863
|
|
|
$
|
—
|
|
|
$
|
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
|
|
|
(74,972
|
)
|
|
110,191
|
|
|
(62,355
|
)
|
||||
|
Network affiliation agreements
|
110,390
|
|
|
(27,712
|
)
|
|
43,485
|
|
|
(19,371
|
)
|
||||
|
Other
|
28,865
|
|
|
(8,227
|
)
|
|
15,763
|
|
|
(6,394
|
)
|
||||
|
Total indefinite-lived and amortizable intangible assets
|
$
|
1,645,035
|
|
|
$
|
(110,911
|
)
|
|
$
|
1,361,389
|
|
|
$
|
(88,120
|
)
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
|
|
|
||||
|
Cash value life insurance
|
$
|
51,442
|
|
|
$
|
51,188
|
|
|
Equity method investments
|
32,651
|
|
|
27,098
|
|
||
|
Cost method investments
|
24,212
|
|
|
17,374
|
|
||
|
Deferred debt issuance cost
|
10,029
|
|
|
6,048
|
|
||
|
Other long term assets
|
37,883
|
|
|
35,458
|
|
||
|
Total
|
$
|
156,217
|
|
|
$
|
137,166
|
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
||||
|
|
|
|
|
||||
|
Unsecured floating rate term loan due quarterly through August 2018
|
$
|
—
|
|
|
$
|
20,500
|
|
|
VIE unsecured floating rate term loans due quarterly through December 2018
|
162
|
|
|
646
|
|
||
|
Unsecured floating rate term loan due quarterly through June 2020
|
70,000
|
|
|
100,000
|
|
||
|
Unsecured floating rate term loan due quarterly through September 2020
|
180,000
|
|
|
225,000
|
|
||
|
Borrowings under revolving credit agreement expiring June 2023
|
72,000
|
|
|
—
|
|
||
|
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
|
3,007,162
|
|
|
3,031,146
|
|
||
|
Debt issuance costs
|
(16,766
|
)
|
|
(20,551
|
)
|
||
|
Other (fair market value adjustments and discounts)
|
(799
|
)
|
|
(2,902
|
)
|
||
|
Total long-term debt
|
2,989,597
|
|
|
3,007,693
|
|
||
|
Less current portion of long-term debt maturities
|
162
|
|
|
646
|
|
||
|
Long-term debt, net of current portion
|
$
|
2,989,435
|
|
|
$
|
3,007,047
|
|
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Service cost-benefits earned during the period
|
$
|
3
|
|
|
$
|
218
|
|
|
$
|
9
|
|
|
$
|
654
|
|
|
Interest cost on benefit obligation
|
5,721
|
|
|
5,990
|
|
|
15,945
|
|
|
17,971
|
|
||||
|
Expected return on plan assets
|
(8,218
|
)
|
|
(6,580
|
)
|
|
(23,148
|
)
|
|
(19,741
|
)
|
||||
|
Amortization of prior service cost
|
42
|
|
|
159
|
|
|
126
|
|
|
476
|
|
||||
|
Amortization of actuarial loss
|
1,271
|
|
|
2,081
|
|
|
3,814
|
|
|
6,242
|
|
||||
|
Pension payment timing related charges
|
1,198
|
|
|
—
|
|
|
7,498
|
|
|
—
|
|
||||
|
Expense for company-sponsored retirement plans
|
$
|
17
|
|
|
$
|
1,868
|
|
|
$
|
4,244
|
|
|
$
|
5,602
|
|
|
|
TEGNA Inc. Shareholders’ Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2017
|
$
|
995,041
|
|
|
$
|
—
|
|
|
$
|
995,041
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net income
|
244,850
|
|
|
—
|
|
|
244,850
|
|
|||
|
Other comprehensive income
|
8,855
|
|
|
—
|
|
|
8,855
|
|
|||
|
Total comprehensive income
|
253,705
|
|
|
—
|
|
|
253,705
|
|
|||
|
Dividends declared
|
(45,193
|
)
|
|
—
|
|
|
(45,193
|
)
|
|||
|
Stock-based compensation
|
12,292
|
|
|
—
|
|
|
12,292
|
|
|||
|
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
|
(707
|
)
|
|
—
|
|
|
(707
|
)
|
|||
|
Balance at Sept. 30, 2018
|
$
|
1,205,583
|
|
|
$
|
—
|
|
|
$
|
1,205,583
|
|
|
|
|
|
|
|
|
||||||
|
Balance at Dec. 31, 2016
|
$
|
2,271,418
|
|
|
$
|
281,587
|
|
|
$
|
2,553,005
|
|
|
Comprehensive income:
|
|
|
|
|
|
||||||
|
Net loss
|
(29,881
|
)
|
|
(58,698
|
)
|
|
(88,579
|
)
|
|||
|
Redeemable noncontrolling interests (income not available to shareholders)
|
—
|
|
|
(2,797
|
)
|
|
(2,797
|
)
|
|||
|
Other comprehensive income
|
34,241
|
|
|
5,819
|
|
|
40,060
|
|
|||
|
Total comprehensive income (loss)
|
4,360
|
|
|
(55,676
|
)
|
|
(51,316
|
)
|
|||
|
Dividends declared
|
(60,121
|
)
|
|
—
|
|
|
(60,121
|
)
|
|||
|
Stock-based compensation
|
14,189
|
|
|
—
|
|
|
14,189
|
|
|||
|
Treasury shares acquired
|
(8,453
|
)
|
|
—
|
|
|
(8,453
|
)
|
|||
|
Spin-off of Cars.com
|
(1,510,851
|
)
|
|
—
|
|
|
(1,510,851
|
)
|
|||
|
Deconsolidation of CareerBuilder
|
—
|
|
|
(225,911
|
)
|
|
(225,911
|
)
|
|||
|
Other activity, including shares withheld for employee taxes
|
(4,667
|
)
|
|
—
|
|
|
(4,667
|
)
|
|||
|
Balance at Sept. 30, 2017
|
$
|
705,875
|
|
|
$
|
—
|
|
|
$
|
705,875
|
|
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Quarters Ended:
|
|
|
|
|
|
|
|
||||||||
|
Balance at June 30, 2018
|
$
|
(125,288
|
)
|
|
$
|
547
|
|
|
$
|
—
|
|
|
$
|
(124,741
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
||||
|
Amounts reclassified from AOCL
|
1,851
|
|
|
—
|
|
|
—
|
|
|
1,851
|
|
||||
|
Total other comprehensive income
|
1,851
|
|
|
(23
|
)
|
|
—
|
|
|
1,828
|
|
||||
|
Balance at Sept. 30, 2018
|
$
|
(123,437
|
)
|
|
$
|
524
|
|
|
$
|
—
|
|
|
$
|
(122,913
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at June 30, 2017
|
$
|
(124,632
|
)
|
|
$
|
(23,608
|
)
|
|
$
|
2,364
|
|
|
$
|
(145,876
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
1,428
|
|
|
—
|
|
|
1,428
|
|
||||
|
Amounts reclassified from AOCL
|
1,351
|
|
|
22,024
|
|
|
—
|
|
|
23,375
|
|
||||
|
Other comprehensive income
|
1,351
|
|
|
23,452
|
|
|
—
|
|
|
24,803
|
|
||||
|
Balance at Sept. 30, 2017
|
$
|
(123,281
|
)
|
|
$
|
(156
|
)
|
|
$
|
2,364
|
|
|
$
|
(121,073
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Retirement Plans
|
|
Foreign Currency Translation
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Nine Months Ended:
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2017
|
$
|
(107,037
|
)
|
|
$
|
114
|
|
|
$
|
—
|
|
|
$
|
(106,923
|
)
|
|
Other comprehensive income before reclassifications
|
—
|
|
|
410
|
|
|
—
|
|
|
410
|
|
||||
|
Amounts reclassified from AOCL
|
8,445
|
|
|
—
|
|
|
—
|
|
|
8,445
|
|
||||
|
Total other comprehensive income
|
8,445
|
|
|
410
|
|
|
—
|
|
|
8,855
|
|
||||
|
Reclassification of stranded tax effects to retained earnings
|
(24,845
|
)
|
|
—
|
|
|
—
|
|
|
(24,845
|
)
|
||||
|
Balance at Sept. 30, 2018
|
$
|
(123,437
|
)
|
|
$
|
524
|
|
|
$
|
—
|
|
|
$
|
(122,913
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at Dec. 31, 2016
|
$
|
(127,341
|
)
|
|
$
|
(28,560
|
)
|
|
$
|
(5,672
|
)
|
|
$
|
(161,573
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
6,380
|
|
|
(1,707
|
)
|
|
4,673
|
|
||||
|
Amounts reclassified from AOCL
|
4,060
|
|
|
22,024
|
|
|
9,743
|
|
|
35,827
|
|
||||
|
Other comprehensive income
|
4,060
|
|
|
28,404
|
|
|
8,036
|
|
|
40,500
|
|
||||
|
Balance at Sept. 30, 2017
|
$
|
(123,281
|
)
|
|
$
|
(156
|
)
|
|
$
|
2,364
|
|
|
$
|
(121,073
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of prior service (credit) cost
|
$
|
(101
|
)
|
|
$
|
16
|
|
|
$
|
(302
|
)
|
|
$
|
48
|
|
|
Amortization of actuarial loss
|
1,376
|
|
|
2,185
|
|
|
4,129
|
|
|
6,555
|
|
||||
|
Reclassification of CareerBuilder foreign currency translation
|
—
|
|
|
22,024
|
|
|
—
|
|
|
22,024
|
|
||||
|
Reclassification of available for sale investment
|
—
|
|
|
—
|
|
|
—
|
|
|
9,743
|
|
||||
|
Pension payment timing related charges
|
1,198
|
|
|
—
|
|
|
7,498
|
|
|
—
|
|
||||
|
Total reclassifications, before tax
|
2,473
|
|
|
24,225
|
|
|
11,325
|
|
|
38,370
|
|
||||
|
Income tax effect
|
(622
|
)
|
|
(850
|
)
|
|
(2,880
|
)
|
|
(2,543
|
)
|
||||
|
Total reclassifications, net of tax
|
$
|
1,851
|
|
|
$
|
23,375
|
|
|
$
|
8,445
|
|
|
$
|
35,827
|
|
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income from continuing operations
|
$
|
92,826
|
|
|
$
|
50,754
|
|
|
$
|
240,525
|
|
|
$
|
144,682
|
|
|
Income (loss) from discontinued operations, net of tax
|
4,325
|
|
|
(10,803
|
)
|
|
4,325
|
|
|
(233,261
|
)
|
||||
|
Net loss attributable to noncontrolling interests from discontinued operations
|
—
|
|
|
2,806
|
|
|
—
|
|
|
58,698
|
|
||||
|
Net income (loss) attributable to TEGNA Inc.
|
$
|
97,151
|
|
|
$
|
42,757
|
|
|
$
|
244,850
|
|
|
$
|
(29,881
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common shares outstanding - basic
|
216,015
|
|
|
215,863
|
|
|
216,210
|
|
|
215,558
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
||||||
|
Restricted stock units
|
167
|
|
|
828
|
|
|
116
|
|
|
880
|
|
||||
|
Performance share units
|
—
|
|
|
721
|
|
|
72
|
|
|
674
|
|
||||
|
Stock options
|
166
|
|
|
683
|
|
|
219
|
|
|
715
|
|
||||
|
Weighted average number of common shares outstanding - diluted
|
216,348
|
|
|
218,095
|
|
|
216,617
|
|
|
217,827
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.24
|
|
|
$
|
1.11
|
|
|
$
|
0.67
|
|
|
Earnings (loss) from discontinued operations per share - basic
|
0.02
|
|
|
(0.04
|
)
|
|
0.02
|
|
|
(0.81
|
)
|
||||
|
Net income (loss) per share - basic
|
$
|
0.45
|
|
|
$
|
0.20
|
|
|
$
|
1.13
|
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
$
|
1.11
|
|
|
$
|
0.66
|
|
|
Earnings (loss) from discontinued operations per share - diluted
|
0.02
|
|
|
(0.04
|
)
|
|
0.02
|
|
|
(0.80
|
)
|
||||
|
Net income (loss) per share - diluted
|
$
|
0.45
|
|
|
$
|
0.19
|
|
|
$
|
1.13
|
|
|
$
|
(0.14
|
)
|
|
|
Sept. 30, 2018
|
|
Dec. 31, 2017
|
|
Sept. 30, 2017
|
|
Dec. 31, 2016
|
||||||||
|
Cash and cash equivalents included in:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
23,766
|
|
|
$
|
98,801
|
|
|
$
|
383,354
|
|
|
$
|
15,879
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
61,041
|
|
||||
|
Restricted cash equivalents included in:
|
|
|
|
|
|
|
|
||||||||
|
Prepaid expenses and other current assets
|
—
|
|
|
29,240
|
|
|
—
|
|
|
—
|
|
||||
|
Investments and other assets
|
—
|
|
|
—
|
|
|
29,620
|
|
|
28,197
|
|
||||
|
Cash, cash equivalents and restricted cash
|
$
|
23,766
|
|
|
$
|
128,041
|
|
|
$
|
412,974
|
|
|
$
|
105,117
|
|
|
|
Nine months ended Sept. 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid for income taxes, net of refunds
|
$
|
51,325
|
|
|
$
|
104,422
|
|
|
Cash paid for interest
|
$
|
121,616
|
|
|
$
|
133,752
|
|
|
|
Quarter ended Sept. 30, 2017 (1)
|
|
Nine months ended
Sept. 30, 2017 (1)
|
||||
|
|
|
|
|
||||
|
Revenues
|
$
|
54,874
|
|
|
$
|
647,021
|
|
|
Operating expenses
|
58,429
|
|
|
925,056
|
|
||
|
Loss from discontinued operations, before income taxes
|
(2,908
|
)
|
|
(279,113
|
)
|
||
|
(Provision) benefit for income taxes
|
(7,895
|
)
|
|
45,852
|
|
||
|
Income from discontinued operations, net of tax
|
(10,803
|
)
|
|
(233,261
|
)
|
||
|
Net loss attributable to noncontrolling interests from discontinued operations
|
$
|
2,806
|
|
|
$
|
58,698
|
|
|
|
Nine Months ended Sept. 30, 2017 (1)
|
||
|
|
|
||
|
Depreciation
|
$
|
19,569
|
|
|
Amortization of intangible assets
|
40,300
|
|
|
|
Capital expenditures
|
$
|
37,441
|
|
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
538,976
|
|
|
$
|
464,264
|
|
|
16
|
%
|
|
$
|
1,565,146
|
|
|
$
|
1,412,703
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cost of revenues, exclusive of depreciation
|
271,156
|
|
|
235,474
|
|
|
15
|
%
|
|
793,943
|
|
|
696,565
|
|
|
14
|
%
|
||||
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
76,639
|
|
|
70,914
|
|
|
8
|
%
|
|
229,193
|
|
|
214,645
|
|
|
7
|
%
|
||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
17,593
|
|
|
12,881
|
|
|
37
|
%
|
|
41,522
|
|
|
42,462
|
|
|
(2
|
%)
|
||||
|
Depreciation
|
14,262
|
|
|
15,186
|
|
|
(6
|
%)
|
|
41,594
|
|
|
41,721
|
|
|
0
|
%
|
||||
|
Amortization of intangible assets
|
8,047
|
|
|
5,395
|
|
|
49
|
%
|
|
22,791
|
|
|
16,172
|
|
|
41
|
%
|
||||
|
Asset impairment and other (gains) charges
|
(3,005
|
)
|
|
7,553
|
|
|
***
|
|
|
(9,331
|
)
|
|
11,086
|
|
|
***
|
|
||||
|
Total operating expenses
|
$
|
384,692
|
|
|
$
|
347,403
|
|
|
11
|
%
|
|
$
|
1,119,712
|
|
|
$
|
1,022,651
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating income
|
$
|
154,284
|
|
|
$
|
116,861
|
|
|
32
|
%
|
|
$
|
445,434
|
|
|
$
|
390,052
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-operating expenses
|
(47,669
|
)
|
|
(54,660
|
)
|
|
(13
|
%)
|
|
(142,980
|
)
|
|
(190,515
|
)
|
|
(25
|
%)
|
||||
|
Provision for income taxes
|
13,789
|
|
|
11,447
|
|
|
20
|
%
|
|
61,929
|
|
|
54,855
|
|
|
13
|
%
|
||||
|
Net income from continuing operations
|
$
|
92,826
|
|
|
$
|
50,754
|
|
|
83
|
%
|
|
$
|
240,525
|
|
|
$
|
144,682
|
|
|
66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings from continuing operations per share - basic
|
$
|
0.43
|
|
|
$
|
0.24
|
|
|
79
|
%
|
|
$
|
1.11
|
|
|
$
|
0.67
|
|
|
66
|
%
|
|
Earnings from continuing operations per share - diluted
|
$
|
0.43
|
|
|
$
|
0.23
|
|
|
87
|
%
|
|
$
|
1.11
|
|
|
$
|
0.66
|
|
|
68
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|||||||||||||||||||||
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advertising & Marketing Services
|
$
|
264,852
|
|
|
$
|
277,817
|
|
|
(5
|
%)
|
|
$
|
829,638
|
|
|
$
|
843,175
|
|
|
(2
|
%)
|
|
Subscription
|
207,463
|
|
|
177,692
|
|
|
17
|
%
|
|
622,382
|
|
|
540,344
|
|
|
15
|
%
|
||||
|
Political
|
60,410
|
|
|
3,783
|
|
|
***
|
|
|
93,725
|
|
|
13,387
|
|
|
***
|
|
||||
|
Other
|
6,251
|
|
|
4,972
|
|
|
26
|
%
|
|
19,401
|
|
|
15,797
|
|
|
23
|
%
|
||||
|
Total revenues
|
$
|
538,976
|
|
|
$
|
464,264
|
|
|
16
|
%
|
|
$
|
1,565,146
|
|
|
$
|
1,412,703
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|||||||||||||||||||||
|
•
|
Operating asset impairment and other net gains primarily consists of a gain recognized on the sale of real estate in Houston and gains due to reimbursements from the FCC for required spectrum repacking. These gains are partially offset by an early lease termination payment;
|
|
•
|
Severance charges which included payroll and related benefit costs due to restructuring at our DMS business and at our corporate headquarters;
|
|
•
|
Other non-operating items associated with business acquisition and integration costs, and a charitable donation made to the TEGNA Foundation;
|
|
•
|
Pension payment timing related charges related to the acceleration of previously deferred pension costs as a result of lump sum SERP payments made to certain former executives.
|
|
•
|
A gain recognized in our equity income in unconsolidated investments, related to our share of CareerBuilder’s gain on the sale of its EMSI business;
|
|
•
|
Tax provision impacts related to our acquisition of KFMB; and
|
|
•
|
Deferred tax benefits related to adjusting the provisional tax impacts of tax reform (enacted in December 2017) and a partial capital loss valuation allowance release, both resulting from the completion of our 2017 federal income tax return in the third quarter of 2018.
|
|
•
|
Operating asset impairment and other charges related to damage caused by Hurricane Harvey and the consolidation of office space at corporate headquarters and at our DMS business;
|
|
•
|
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;
|
|
•
|
Special tax benefit related to deferred tax remeasurement attributable to the spin-off of our Cars.com business unit and a deferred tax adjustment related to a previously-disposed business; and
|
|
•
|
Severance charges which included payroll and related benefit costs.
|
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||
|
Quarter ended September 30, 2018
|
|
GAAP
measure
|
|
Operating asset impairment and other
|
|
Severance expense
|
|
Pension payment timing related charge
|
|
Special tax benefit
|
|
Non-GAAP measure
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues, exclusive of depreciation
|
|
$
|
271,156
|
|
|
$
|
—
|
|
|
$
|
(931
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
270,225
|
|
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
|
76,639
|
|
|
—
|
|
|
(875
|
)
|
|
—
|
|
|
—
|
|
|
75,764
|
|
||||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
|
17,593
|
|
|
—
|
|
|
(5,481
|
)
|
|
—
|
|
|
—
|
|
|
12,112
|
|
||||||
|
Asset impairment and other (gains)
|
|
(3,005
|
)
|
|
3,005
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Operating expenses
|
|
384,692
|
|
|
3,005
|
|
|
(7,287
|
)
|
|
—
|
|
|
—
|
|
|
380,410
|
|
||||||
|
Operating income
|
|
154,284
|
|
|
(3,005
|
)
|
|
7,287
|
|
|
—
|
|
|
—
|
|
|
158,566
|
|
||||||
|
Other non-operating items
|
|
(214
|
)
|
|
—
|
|
|
—
|
|
|
1,198
|
|
|
—
|
|
|
984
|
|
||||||
|
Total non-operating expense
|
|
(47,669
|
)
|
|
—
|
|
|
—
|
|
|
1,198
|
|
|
—
|
|
|
(46,471
|
)
|
||||||
|
Income before income taxes
|
|
106,615
|
|
|
(3,005
|
)
|
|
7,287
|
|
|
1,198
|
|
|
—
|
|
|
112,095
|
|
||||||
|
Provision for income taxes
|
|
13,789
|
|
|
(800
|
)
|
|
1,714
|
|
|
301
|
|
|
9,657
|
|
|
24,661
|
|
||||||
|
Net income from continuing operations
|
|
92,826
|
|
|
(2,205
|
)
|
|
5,573
|
|
|
897
|
|
|
(9,657
|
)
|
|
87,434
|
|
||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
0.43
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.40
|
|
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
Special Items
|
|
|
|
|
||||||||||||||||
|
Quarter ended September 30, 2017
|
|
GAAP
measure
|
|
Operating asset impairment and other
|
|
Other non-operating items
|
|
Special tax benefit
|
|
Non-GAAP measure
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Asset impairment and other charges
|
|
$
|
7,553
|
|
|
$
|
(7,553
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
||
|
Operating expenses
|
|
347,403
|
|
|
(7,553
|
)
|
|
—
|
|
|
—
|
|
|
339,850
|
|
|
|
|||||||
|
Operating income
|
|
116,861
|
|
|
7,553
|
|
|
—
|
|
|
—
|
|
|
124,414
|
|
|
|
|||||||
|
Other non-operating items
|
|
(3,671
|
)
|
|
—
|
|
|
2,688
|
|
|
—
|
|
|
(983
|
)
|
|
|
|||||||
|
Total non-operating expense
|
|
(54,660
|
)
|
|
—
|
|
|
2,688
|
|
|
—
|
|
|
(51,972
|
)
|
|
|
|||||||
|
Income before income taxes
|
|
62,201
|
|
|
7,553
|
|
|
2,688
|
|
|
—
|
|
|
72,442
|
|
|
|
|||||||
|
Provision for income taxes
|
|
11,447
|
|
|
2,780
|
|
|
629
|
|
|
8,086
|
|
|
22,942
|
|
|
|
|||||||
|
Net income from continuing operations
|
|
50,754
|
|
|
4,773
|
|
|
2,059
|
|
|
(8,086
|
)
|
|
49,500
|
|
|
|
|||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
0.23
|
|
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.23
|
|
|
|
||
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
Special Items
|
|
|
||||||||||||||||||||||||||||
|
Nine Months Ended September 30, 2018
|
|
GAAP
measure
|
|
Severance expense
|
|
Operating asset impairment and other
|
|
Pension payment timing related charges
|
|
Other non-operating items
|
|
Net gain on equity method investment
|
|
Special tax benefit
|
|
Non-GAAP measure
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost of revenues, exclusive of depreciation
|
|
$
|
793,943
|
|
|
$
|
(931
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
793,012
|
|
|
|
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
|
229,193
|
|
|
(875
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
228,318
|
|
|
|
||||||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
|
41,522
|
|
|
(5,481
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,041
|
|
|
|
||||||||
|
Asset impairment and other (gains)
|
|
(9,331
|
)
|
|
—
|
|
|
9,331
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
||||||||
|
Operating expenses
|
|
1,119,712
|
|
|
(7,287
|
)
|
|
9,331
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,121,756
|
|
|
|
||||||||
|
Operating income
|
|
445,434
|
|
|
7,287
|
|
|
(9,331
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
443,390
|
|
|
|
||||||||
|
Equity income in unconsolidated investments, net
|
|
15,080
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,758
|
)
|
|
—
|
|
|
(1,678
|
)
|
|
|
||||||||
|
Other non-operating items
|
|
(13,005
|
)
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|
15,184
|
|
|
—
|
|
|
—
|
|
|
9,677
|
|
|
|
||||||||
|
Total non-operating expense
|
|
(142,980
|
)
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|
15,184
|
|
|
(16,758
|
)
|
|
—
|
|
|
(137,056
|
)
|
|
|
||||||||
|
Income before income taxes
|
|
302,454
|
|
|
7,287
|
|
|
(9,331
|
)
|
|
7,498
|
|
|
15,184
|
|
|
(16,758
|
)
|
|
—
|
|
|
306,334
|
|
|
|
||||||||
|
Provision for income taxes
|
|
61,929
|
|
|
1,714
|
|
|
(798
|
)
|
|
1,909
|
|
|
2,178
|
|
|
(4,216
|
)
|
|
7,007
|
|
|
69,723
|
|
|
|
||||||||
|
Net income from continuing operations
|
|
240,525
|
|
|
5,573
|
|
|
(8,533
|
)
|
|
5,589
|
|
|
13,006
|
|
|
(12,542
|
)
|
|
(7,007
|
)
|
|
236,611
|
|
|
|
||||||||
|
Net income from continuing operations per share-diluted
(a)
|
|
$
|
1.11
|
|
|
$
|
0.03
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.03
|
|
|
$
|
0.06
|
|
|
$
|
(0.06
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
1.09
|
|
|
|
|
(a) Per share amounts do not sum due to rounding.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
Special Items
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Nine Months Ended September 30, 2017
|
|
GAAP
measure
|
|
Severance expense
|
|
Operating asset impairment
|
|
Other non-operating items
|
|
Special tax benefit
|
|
Non-GAAP measure
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost of revenues, exclusive of depreciation
|
|
$
|
696,565
|
|
|
$
|
(522
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
696,043
|
|
|
|
|
|
|
|
|
|||
|
Business units - Selling, general and administrative expenses, exclusive of depreciation
|
|
214,645
|
|
|
(1,471
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
213,174
|
|
|
|
|
|
|
|
|
|||||||||
|
Corporate - General and administrative expenses, exclusive of depreciation
|
|
42,462
|
|
|
(1,060
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,402
|
|
|
|
|
|
|
|
|
|||||||||
|
Asset impairment and other charges
|
|
11,086
|
|
|
—
|
|
|
(11,086
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
1,022,651
|
|
|
(3,053
|
)
|
|
(11,086
|
)
|
|
—
|
|
|
—
|
|
|
1,008,512
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income
|
|
390,052
|
|
|
3,053
|
|
|
11,086
|
|
|
—
|
|
|
—
|
|
|
404,191
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other non-operating items
|
|
(26,853
|
)
|
|
—
|
|
|
—
|
|
|
31,991
|
|
|
—
|
|
|
5,138
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total non-operating expense
|
|
(190,515
|
)
|
|
—
|
|
|
—
|
|
|
31,991
|
|
|
—
|
|
|
(158,524
|
)
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
|
199,537
|
|
|
3,053
|
|
|
11,086
|
|
|
31,991
|
|
|
—
|
|
|
245,667
|
|
|
|
|
|
|
|
|
|
||||||||
|
Provision for income taxes
|
|
54,855
|
|
|
1,174
|
|
|
4,104
|
|
|
6,921
|
|
|
11,724
|
|
|
78,778
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income from continuing operations
|
|
144,682
|
|
|
1,879
|
|
|
6,982
|
|
|
25,070
|
|
|
(11,724
|
)
|
|
166,889
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income from continuing operations per share-diluted
|
|
$
|
0.66
|
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.12
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.77
|
|
|
|
|
|
|
|
|
|||
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advertising & Marketing Services
|
$
|
264,852
|
|
|
$
|
277,817
|
|
|
(5
|
%)
|
|
$
|
829,638
|
|
|
$
|
843,175
|
|
|
(2
|
%)
|
|
Subscription
|
207,463
|
|
|
177,692
|
|
|
17
|
%
|
|
622,382
|
|
|
540,345
|
|
|
15
|
%
|
||||
|
Political
|
60,410
|
|
|
3,783
|
|
|
***
|
|
|
93,725
|
|
|
13,386
|
|
|
***
|
|
||||
|
Other
|
6,251
|
|
|
4,972
|
|
|
26
|
%
|
|
19,401
|
|
|
15,797
|
|
|
23
|
%
|
||||
|
Total revenues (GAAP basis)
|
$
|
538,976
|
|
|
$
|
464,264
|
|
|
16
|
%
|
|
$
|
1,565,146
|
|
|
$
|
1,412,703
|
|
|
11
|
%
|
|
Factors impacting comparisons:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Estimated net incremental Olympic and Super Bowl
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
(24,000
|
)
|
|
$
|
(323
|
)
|
|
***
|
|
|
Political
|
(60,410
|
)
|
|
(3,783
|
)
|
|
***
|
|
|
(93,725
|
)
|
|
(13,386
|
)
|
|
***
|
|
||||
|
Discontinued digital marketing services
|
—
|
|
|
—
|
|
|
***
|
|
|
—
|
|
|
(16,673
|
)
|
|
***
|
|
||||
|
Total company adjusted revenues (non-GAAP basis)
|
$
|
478,566
|
|
|
$
|
460,481
|
|
|
4
|
%
|
|
$
|
1,447,421
|
|
|
$
|
1,382,321
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Quarter ended Sept. 30,
|
|
Nine months ended Sept. 30,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income from continuing operations (GAAP basis)
|
$
|
92,826
|
|
|
$
|
50,754
|
|
|
83
|
%
|
|
$
|
240,525
|
|
|
$
|
144,682
|
|
|
66
|
%
|
|
Provision for income taxes
|
13,789
|
|
|
11,447
|
|
|
20
|
%
|
|
61,929
|
|
|
54,855
|
|
|
13
|
%
|
||||
|
Interest expense
|
48,226
|
|
|
51,855
|
|
|
(7
|
%)
|
|
145,055
|
|
|
162,113
|
|
|
(11
|
%)
|
||||
|
Equity (income) loss in unconsolidated investments, net
|
(771
|
)
|
|
(866
|
)
|
|
(11
|
%)
|
|
(15,080
|
)
|
|
1,549
|
|
|
***
|
|
||||
|
Other non-operating items
|
214
|
|
|
3,671
|
|
|
(94
|
%)
|
|
13,005
|
|
|
26,853
|
|
|
(52
|
%)
|
||||
|
Operating income (GAAP basis)
|
154,284
|
|
|
116,861
|
|
|
32
|
%
|
|
445,434
|
|
|
390,052
|
|
|
14
|
%
|
||||
|
Severance expense
|
7,287
|
|
|
—
|
|
|
***
|
|
|
7,287
|
|
|
3,053
|
|
|
***
|
|
||||
|
Asset impairment and other (gains) charges
|
(3,005
|
)
|
|
7,553
|
|
|
***
|
|
|
(9,331
|
)
|
|
11,086
|
|
|
***
|
|
||||
|
Adjusted operating income (non-GAAP basis)
|
158,566
|
|
|
124,414
|
|
|
27
|
%
|
|
443,390
|
|
|
404,191
|
|
|
10
|
%
|
||||
|
Depreciation
|
14,262
|
|
|
15,186
|
|
|
(6
|
%)
|
|
41,594
|
|
|
41,721
|
|
|
—
|
%
|
||||
|
Amortization of intangible assets
|
8,047
|
|
|
5,395
|
|
|
49
|
%
|
|
22,791
|
|
|
16,172
|
|
|
41
|
%
|
||||
|
Adjusted EBITDA (non-GAAP basis)
|
180,875
|
|
|
144,995
|
|
|
25
|
%
|
|
507,775
|
|
|
462,084
|
|
|
10
|
%
|
||||
|
Corporate - General and administrative expense, exclusive of depreciation (non-GAAP basis)
|
12,112
|
|
|
12,881
|
|
|
(6
|
%)
|
|
36,041
|
|
|
41,402
|
|
|
(13
|
%)
|
||||
|
Adjusted EBITDA, excluding Corporate (non-GAAP basis)
|
$
|
192,987
|
|
|
$
|
157,876
|
|
|
22
|
%
|
|
$
|
543,816
|
|
|
$
|
503,486
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
*** Not meaningful
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Nine months ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
|
Net cash flow from operating activities
|
$
|
332,660
|
|
|
$
|
351,739
|
|
|
Purchase of property and equipment
|
(35,281
|
)
|
|
(63,846
|
)
|
||
|
Free cash flow
|
$
|
297,379
|
|
|
$
|
287,893
|
|
|
•
|
In the fourth quarter of 2018, we expect total revenue will increase 30% to 32% year-over-year, driven by continued strong political advertising and subscription revenue growth. Political revenue is expected to be $144 million for the fourth quarter and approximately $238 million for the full year (up from our previous guidance of $180 million to $200 million), reflecting the central role our strong TEGNA stations play in all local political marketing strategies. Adjusted revenue, excluding political advertising, is expected to be up mid-single digits despite being negatively impacted by political displacement.
|
|
•
|
Premion remains on pace to achieve full-year revenue guidance of $75 million, excluding Premion political revenue, which is included in total reported political revenue.
|
|
•
|
We expect fourth quarter non-GAAP operating expenses will increase percentage-wise in the mid-teens year-over-year due to continued growth in programming fees and Premion reinvestments, as well as the fact that the majority of political advertising revenue will be recognized in the fourth quarter of 2018.
|
|
•
|
We expect our full year Adjusted EBITDA margin to be toward the high end of the previously guided range of 36% to 38%, excluding corporate expenses.
|
|
|
Nine months ended Sept. 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)
|
244,850
|
|
|
(88,579
|
)
|
||
|
Depreciation, amortization and other non-cash adjustments
|
54,606
|
|
|
496,142
|
|
||
|
Pension (contributions), net of expense
|
(39,932
|
)
|
|
(12,547
|
)
|
||
|
Spectrum channel share agreement proceeds
|
—
|
|
|
32,588
|
|
||
|
Other, net
|
73,136
|
|
|
(75,865
|
)
|
||
|
Net cash flows from operating activities
|
332,660
|
|
|
351,739
|
|
||
|
Net cash (used for) provided by investing activities
|
(352,407
|
)
|
|
153,366
|
|
||
|
Net cash used for financing activities
|
(84,528
|
)
|
|
(197,248
|
)
|
||
|
(Decrease) increase in cash and cash equivalents
|
(104,275
|
)
|
|
307,857
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash from continuing operations, end of period
|
23,766
|
|
|
412,974
|
|
||
|
Cash, cash equivalents and restricted cash from discontinued operations, end of period
|
—
|
|
|
—
|
|
||
|
Balance of cash, cash equivalents and restricted cash end of the period
|
$
|
23,766
|
|
|
$
|
412,974
|
|
|
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 September 30, 2018, formatted in XBRL includes: (i) Condensed Consolidated Balance Sheets at September 30, 2018 and December 31, 2017, (ii) Consolidated Statements of Income for the quarter and year-to-date periods ended September 30, 2018 and 2017, (iii) Consolidated Statements of Comprehensive Income for the quarter and year-to-date periods ended September 30, 2018 and 2017, (iv) Condensed Consolidated Cash Flow Statements for the year-to-date periods ended September 30, 2018 and 2017, and (v) the notes to unaudited condensed consolidated financial statements.
|
|
|
|
Date: November 8, 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 |
|---|