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 |
Commonwealth of Virginia |
54-0850433 | |
(State or other jurisdiction of |
(I.R.S. Employer | |
incorporation or organization) |
Identification No.) |
333 E. Franklin St., Richmond, VA |
23219 | |
(Address of principal executive offices) |
(Zip Code) |
Class A Common shares: |
22,612,439 | |
Class B Common shares: |
556,574 |
Page | ||
Part I. Financial Information |
||
Item 1. Financial Statements |
||
1 | ||
3 | ||
4 | ||
5 | ||
18 | ||
Part II. Other Information |
||
25 | ||
25 | ||
(a)
Exhibits |
25 | |
25 | ||
26 |
June 30, 2002
|
December 30, 2001 | |||||
(Unaudited) |
||||||
ASSETS |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
10,358 |
$ |
9,137 | ||
Accounts receivablenet |
|
102,538 |
|
112,431 | ||
Inventories |
|
6,117 |
|
4,860 | ||
Other |
|
27,852 |
|
36,610 | ||
|
|
|
| |||
Total current assets |
|
146,865 |
|
163,038 | ||
|
|
|
| |||
Investments in unconsolidated affiliates |
|
103,034 |
|
114,588 | ||
Other assets |
|
77,118 |
|
71,308 | ||
Property, plant and equipmentnet |
|
376,408 |
|
385,916 | ||
Excess of cost over fair value of net identifiable assets of acquired businessesnet |
|
832,004 |
|
933,957 | ||
FCC licenses and other intangiblesnet |
|
826,296 |
|
865,252 | ||
|
|
|
| |||
$ |
2,361,725 |
$ |
2,534,059 | |||
|
|
|
|
June 30, 2002
|
December 30, 2001 |
|||||||
(Unaudited) |
||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
19,176 |
|
$ |
19,909 |
| ||
Accrued expenses and other liabilities |
|
80,320 |
|
|
80,588 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
99,496 |
|
|
100,497 |
| ||
|
|
|
|
|
| |||
Long-term debt |
|
702,930 |
|
|
777,662 |
| ||
Deferred income taxes |
|
354,029 |
|
|
350,854 |
| ||
Other liabilities and deferred credits |
|
138,407 |
|
|
141,378 |
| ||
Stockholders equity: |
||||||||
Preferred stock ($5 cumulative convertible), par value $5 per share: |
||||||||
Authorized 5,000,000 shares; none outstanding |
||||||||
Common stock, par value $5 per share: |
||||||||
Class A, authorized 75,000,000 shares; issued 22,608,205 and 22,420,065 shares |
|
113,041 |
|
|
112,100 |
| ||
Class B, authorized 600,000 shares; issued 556,574 shares |
|
2,783 |
|
|
2,783 |
| ||
Additional paid-in capital |
|
17,087 |
|
|
10,006 |
| ||
Accumulated other comprehensive loss |
|
(14,112 |
) |
|
(21,013 |
) | ||
Unearned compensation |
|
(6,143 |
) |
|
(6,780 |
) | ||
Retained earnings |
|
954,207 |
|
|
1,066,572 |
| ||
|
|
|
|
|
| |||
Total stockholders equity |
|
1,066,863 |
|
|
1,163,668 |
| ||
|
|
|
|
|
| |||
$ |
2,361,725 |
|
$ |
2,534,059 |
| |||
|
|
|
|
|
|
Second Quarter Ended |
Six Months Ended |
|||||||||||||||
June 30, 2002
|
July 1, 2001
|
June 30, 2002
|
July 1, 2001
|
|||||||||||||
Revenues |
$ |
211,752 |
|
$ |
205,747 |
|
$ |
406,291 |
|
$ |
404,628 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating costs: |
||||||||||||||||
Production |
|
85,758 |
|
|
88,499 |
|
|
172,305 |
|
|
179,074 |
| ||||
Selling, general and administrative |
|
68,381 |
|
|
67,655 |
|
|
134,865 |
|
|
137,313 |
| ||||
Depreciation and amortization |
|
16,892 |
|
|
28,569 |
|
|
33,531 |
|
|
57,899 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total operating costs |
|
171,031 |
|
|
184,723 |
|
|
340,701 |
|
|
374,286 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income |
|
40,721 |
|
|
21,024 |
|
|
65,590 |
|
|
30,342 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income (expense): |
||||||||||||||||
Interest expense |
|
(11,924 |
) |
|
(12,437 |
) |
|
(25,354 |
) |
|
(26,424 |
) | ||||
Investment income (loss)unconsolidated affiliates |
|
(3,662 |
) |
|
7,307 |
|
|
(5,767 |
) |
|
17,205 |
| ||||
Other, net |
|
1,200 |
|
|
(3,463 |
) |
|
1,623 |
|
|
(3,014 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total other expense |
|
(14,386 |
) |
|
(8,593 |
) |
|
(29,498 |
) |
|
(12,233 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes and cumulative effect of change in accounting principle |
|
26,335 |
|
|
12,431 |
|
|
36,092 |
|
|
18,109 |
| ||||
Income taxes |
|
10,073 |
|
|
4,735 |
|
|
13,805 |
|
|
7,063 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before cumulative effect of change in accounting principle |
|
16,262 |
|
|
7,696 |
|
|
22,287 |
|
|
11,046 |
| ||||
Cumulative effect of change in accounting principle (net of income tax benefit of $12,188) |
|
|
|
|
|
|
|
(126,336 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
16,262 |
|
$ |
7,696 |
|
$ |
(104,049 |
) |
$ |
11,046 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings (loss) per common share: |
||||||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
0.71 |
|
$ |
0.34 |
|
$ |
0.97 |
|
$ |
0.49 |
| ||||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
(5.51 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
0.71 |
|
$ |
0.34 |
|
$ |
(4.54 |
) |
$ |
0.49 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings (loss) per common shareassuming dilution: |
||||||||||||||||
Income before cumulative effect of change in accounting principle |
$ |
0.70 |
|
$ |
0.33 |
|
$ |
0.96 |
|
$ |
0.48 |
| ||||
Cumulative effect of change in accounting principle |
|
|
|
|
|
|
|
(5.44 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
0.70 |
|
$ |
0.33 |
|
$ |
(4.48 |
) |
$ |
0.48 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Dividends paid per common share |
$ |
0.18 |
|
$ |
0.17 |
|
$ |
0.36 |
|
$ |
0.34 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
||||||||
June 30, 2002
|
July 1, 2001
|
|||||||
Operating activities: |
||||||||
Net income (loss) |
$ |
(104,049 |
) |
$ |
11,046 |
| ||
Adjustments to reconcile net income (loss): |
||||||||
Cumulative effect of change in accounting principle |
|
126,336 |
|
|
|
| ||
Depreciation and amortization |
|
33,531 |
|
|
57,899 |
| ||
Deferred income taxes |
|
5,993 |
|
|
(227 |
) | ||
Investment (income) lossunconsolidated affiliates |
|
5,767 |
|
|
(17,205 |
) | ||
Distribution from unconsolidated affiliate |
|
4,100 |
|
|
|
| ||
Change in assets and liabilities: |
||||||||
Accounts receivable and inventories |
|
9,137 |
|
|
12,085 |
| ||
Accounts payable, accrued expenses, and other liabilities |
|
7,158 |
|
|
(6,310 |
) | ||
Other |
|
4,123 |
|
|
3,073 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
92,096 |
|
|
60,361 |
| ||
|
|
|
|
|
| |||
Investing activities: |
||||||||
Capital expenditures |
|
(15,795 |
) |
|
(21,210 |
) | ||
Purchases of businesses |
|
(1,124 |
) |
|
(943 |
) | ||
Other investments |
|
(746 |
) |
|
(4,614 |
) | ||
Other, net |
|
58 |
|
|
4,117 |
| ||
|
|
|
|
|
| |||
Net cash used by investing activities |
|
(17,607 |
) |
|
(22,650 |
) | ||
|
|
|
|
|
| |||
Financing activities: |
||||||||
Increase in debt |
|
127,000 |
|
|
908,000 |
| ||
Payment of debt |
|
(201,098 |
) |
|
(933,174 |
) | ||
Debt issuance costs |
|
|
|
|
(9,177 |
) | ||
Stock repurchase |
|
|
|
|
(2,120 |
) | ||
Dividends paid |
|
(8,316 |
) |
|
(7,798 |
) | ||
Other, net |
|
9,146 |
|
|
4,431 |
| ||
|
|
|
|
|
| |||
Net cash used by financing activities |
|
(73,268 |
) |
|
(39,838 |
) | ||
|
|
|
|
|
| |||
Net increase (decrease) in cash and cash equivalents |
|
1,221 |
|
|
(2,127 |
) | ||
Cash and cash equivalents at beginning of year |
|
9,137 |
|
|
10,404 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
10,358 |
|
$ |
8,277 |
| ||
|
|
|
|
|
| |||
Supplemental disclosures of cash flow information: |
||||||||
Cash paid during the period for: |
||||||||
Interest (net of amount capitalized) |
$ |
24,510 |
|
$ |
25,801 |
| ||
Income taxes (refund) |
$ |
(264 |
) |
$ |
261 |
|
Quarter Ended | ||||||||||||
(In thousands, except per share amounts) |
June 30, 2002 |
July 1, 2001 (pro forma) | ||||||||||
Reported net income |
$ |
16,262 |
$ |
0.70 |
$ |
7,696 |
$ |
0.33 | ||||
Add back: |
||||||||||||
Goodwill amortization (including assembled workforce) |
|
|
|
|
|
5,218 |
|
0.23 | ||||
FCC licenses and other intangibles amortization |
|
|
|
|
|
3,310 |
|
0.15 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted net income |
$ |
16,262 |
$ |
0.70 |
$ |
16,224 |
$ |
0.71 | ||||
|
|
|
|
|
|
|
|
Six Months Ended | ||||||||||||||
June 30, 2002 |
July 1, 2001 (pro forma) | |||||||||||||
Reported income before cumulative effect of change in accounting principle |
$ |
22,287 |
|
$ |
0.96 |
|
$ |
11,046 |
$ |
0.48 | ||||
Add back: |
||||||||||||||
Goodwill amortization (including assembled workforce) |
|
|
|
|
|
|
|
10,435 |
|
0.46 | ||||
FCC licenses and other intangibles amortization |
|
|
|
|
|
|
|
6,620 |
|
0.29 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Adjusted income before cumulative effect of change in accounting principle |
|
22,287 |
|
|
0.96 |
|
|
28,101 |
|
1.23 | ||||
Cumulative effect of change in accounting principle |
|
(126,336 |
) |
|
(5.44 |
) |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| |||||
Adjusted net income (loss) |
$ |
(104,049 |
) |
$ |
(4.48 |
) |
$ |
28,101 |
$ |
1.23 | ||||
|
|
|
|
|
|
|
|
|
|
As of June 30, 2002 |
As of December 30, 2001 | |||||||||||
(In thousands) |
Gross Carrying Amount |
Accumulated Amortization |
Gross Carrying Amount |
Accumulated Amortization | ||||||||
Amortizing intangible assets (including advertiser, programming and subscriber relationships):
|
||||||||||||
Broadcast |
$ |
103,408 |
$ |
31,577 |
$ |
103,408 |
$ |
27,277 | ||||
Publishing |
|
34,281 |
|
15,954 |
|
34,281 |
|
14,445 | ||||
Interactive Media |
|
2,289 |
|
48 |
|
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Total |
$ |
139,978 |
$ |
47,579 |
$ |
137,689 |
$ |
41,722 | ||||
|
|
|
|
|
|
|
| |||||
Indefinite-lived intangible assets: |
||||||||||||
Goodwill (including assembled workforce): |
||||||||||||
Broadcast |
$ |
195,173 |
$ |
300,692 |
||||||||
Publishing |
|
636,831 |
|
636,831 |
||||||||
|
|
|
|
|||||||||
Total goodwill |
|
832,004 |
|
937,523 |
||||||||
FCC license |
|
558,021 |
|
570,217 |
||||||||
Network affiliation |
|
175,793 |
|
195,502 |
||||||||
Trademarks |
|
83 |
|
|
||||||||
|
|
|
|
|||||||||
Total |
$ |
1,565,901 |
$ |
1,703,242 |
||||||||
|
|
|
|
(In thousands) |
Publishing |
Broadcasting |
Interactive Media |
Eliminations |
Total |
|||||||||||||||
Three Months Ended June 30, 2002 |
||||||||||||||||||||
Consolidated revenues |
$ |
131,843 |
|
$ |
77,582 |
|
$ |
2,839 |
|
$ |
(512 |
) |
$ |
211,752 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment operating cash flow |
$ |
39,296 |
|
$ |
27,925 |
|
$ |
(767 |
) |
$ |
66,454 |
| ||||||||
Allocated amounts: |
||||||||||||||||||||
Equity in net loss of unconsolidated affiliates |
|
(203 |
) |
|
(381 |
) |
|
(584 |
) | |||||||||||
Depreciation and amortization |
|
(7,052 |
) |
|
(5,488 |
) |
|
(310 |
) |
|
(12,850 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Segment profit (loss) |
$ |
32,041 |
|
$ |
22,437 |
|
$ |
(1,458 |
) |
|
53,020 |
| ||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Unallocated amounts: |
||||||||||||||||||||
Interest expense |
|
(11,924 |
) | |||||||||||||||||
Investment lossSP Newsprint |
|
(3,078 |
) | |||||||||||||||||
Acquisition intangibles amortization |
|
(2,952 |
) | |||||||||||||||||
Corporate expense |
|
(8,390 |
) | |||||||||||||||||
Other |
|
(341 |
) | |||||||||||||||||
|
|
| ||||||||||||||||||
Consolidated income before income taxes |
$ |
26,335 |
| |||||||||||||||||
|
|
| ||||||||||||||||||
Three Months Ended July 1, 2001 |
||||||||||||||||||||
Consolidated revenues |
$ |
137,225 |
|
$ |
66,630 |
|
$ |
2,297 |
|
$ |
(405 |
) |
$ |
205,747 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment operating cash flow |
$ |
37,604 |
|
$ |
20,323 |
|
$ |
(717 |
) |
$ |
57,210 |
| ||||||||
Allocated amounts: |
||||||||||||||||||||
Equity in net loss of unconsolidated affiliates |
|
(770 |
) |
|
(862 |
) |
|
(1,632 |
) | |||||||||||
Write-off of investment |
|
(2,323 |
) |
|
(2,323 |
) | ||||||||||||||
Depreciation and amortization |
|
(7,045 |
) |
|
(5,095 |
) |
|
(217 |
) |
|
(12,357 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Segment profit (loss) |
$ |
29,789 |
|
$ |
15,228 |
|
$ |
(4,119 |
) |
|
40,898 |
| ||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Unallocated amounts: |
||||||||||||||||||||
Interest expense |
|
(12,437 |
) | |||||||||||||||||
Investment incomeSP Newsprint |
|
8,939 |
| |||||||||||||||||
Acquisition intangibles amortization |
|
(15,130 |
) | |||||||||||||||||
Corporate expense |
|
(8,453 |
) | |||||||||||||||||
Other |
|
(1,386 |
) | |||||||||||||||||
|
|
| ||||||||||||||||||
Consolidated income before income taxes |
$ |
12,431 |
| |||||||||||||||||
|
|
|
(In thousands) |
Publishing |
Broadcasting |
Interactive Media |
Eliminations |
Total |
|||||||||||||||
Six Months Ended June 30, 2002 |
||||||||||||||||||||
Consolidated revenues |
$ |
260,722 |
|
$ |
141,010 |
|
$ |
5,414 |
|
$ |
(855 |
) |
$ |
406,291 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment operating cash flow |
$ |
75,134 |
|
$ |
44,767 |
|
$ |
(1,454 |
) |
$ |
118,447 |
| ||||||||
Allocated amounts: |
||||||||||||||||||||
Equity in net loss of unconsolidated affiliates |
|
(772 |
) |
|
(413 |
) |
|
(1,185 |
) | |||||||||||
Depreciation and amortization |
|
(14,055 |
) |
|
(10,832 |
) |
|
(608 |
) |
|
(25,495 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Segment profit (loss) |
$ |
60,307 |
|
$ |
33,935 |
|
$ |
(2,475 |
) |
|
91,767 |
| ||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Unallocated amounts: |
||||||||||||||||||||
Interest expense |
|
(25,354 |
) | |||||||||||||||||
Investment lossSP Newsprint |
|
(4,582 |
) | |||||||||||||||||
Acquisition intangibles amortization |
|
(5,857 |
) | |||||||||||||||||
Corporate expense |
|
(17,567 |
) | |||||||||||||||||
Other |
|
(2,315 |
) | |||||||||||||||||
|
|
| ||||||||||||||||||
Consolidated income before income taxes and cumulative effect of change in accounting principle |
$ |
36,092 |
| |||||||||||||||||
|
|
| ||||||||||||||||||
Six Months Ended July 1, 2001 |
||||||||||||||||||||
Consolidated revenues |
$ |
274,231 |
|
$ |
126,767 |
|
$ |
4,492 |
|
$ |
(862 |
) |
$ |
404,628 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Segment operating cash flow |
$ |
72,828 |
|
$ |
33,737 |
|
$ |
(1,213 |
) |
$ |
105,352 |
| ||||||||
Allocated amounts: |
||||||||||||||||||||
Equity in net income (loss) of unconsolidated affiliates |
|
3,964 |
|
|
(1,858 |
) |
|
2,106 |
| |||||||||||
Write-off of investment |
|
(2,323 |
) |
|
(2,323 |
) | ||||||||||||||
Depreciation and amortization |
|
(14,381 |
) |
|
(10,679 |
) |
|
(406 |
) |
|
(25,466 |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Segment profit (loss) |
$ |
62,411 |
|
$ |
23,058 |
|
$ |
(5,800 |
) |
|
79,669 |
| ||||||||
|
|
|
|
|
|
|
|
|
||||||||||||
Unallocated amounts: |
||||||||||||||||||||
Interest expense |
|
(26,424 |
) | |||||||||||||||||
Investment incomeSP Newsprint |
|
15,099 |
| |||||||||||||||||
Acquisition intangibles amortization |
|
(30,258 |
) | |||||||||||||||||
Corporate expense |
|
(17,627 |
) | |||||||||||||||||
Other |
|
(2,350 |
) | |||||||||||||||||
|
|
| ||||||||||||||||||
Consolidated income before income taxes |
$ |
18,109 |
| |||||||||||||||||
|
|
|
Quarter Ended June 30, 2002 |
Quarter Ended July 1, 2001 | |||||||||||||||||
(In thousands, except per share amounts) |
Income (Numerator) |
Shares (Denominator) |
Per Share Amount |
Income (Numerator) |
Shares (Denominator) |
Per Share Amount | ||||||||||||
Basic EPS |
||||||||||||||||||
Income available to common stockholders |
$ |
16,262 |
|
22,962 |
$ |
0.71 |
$ |
7,696 |
|
22,716 |
$ |
0.34 | ||||||
|
|
|
| |||||||||||||||
Effect of dilutive securities |
||||||||||||||||||
Stock options |
247 |
135 |
||||||||||||||||
Restricted stock and other |
|
(13 |
) |
125 |
|
(17 |
) |
115 |
||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Diluted EPS |
||||||||||||||||||
Income available to common stockholders plus assumed conversions |
$ |
16,249 |
|
23,334 |
$ |
0.70 |
$ |
7,679 |
|
22,966 |
$ |
0.33 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2002 |
Six Months Ended July 1, 2001 | |||||||||||||||||
(In thousands, except per share amounts) |
Income (Numerator) |
Shares (Denominator) |
Per Share Amount |
Income (Numerator) |
Shares (Denominator) |
Per Share Amount | ||||||||||||
Basic EPS |
||||||||||||||||||
Income before cumulative effect of change in accounting principle available to common stockholders |
$ |
22,287 |
|
22,896 |
$ |
0.97 |
$ |
11,046 |
|
22,691 |
$ |
0.49 | ||||||
|
|
|
| |||||||||||||||
Effect of dilutive securities |
||||||||||||||||||
Stock options |
203 |
130 |
||||||||||||||||
Restricted stock and other |
|
(27 |
) |
116 |
|
(36 |
) |
109 |
||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Diluted EPS |
||||||||||||||||||
Income before cumulative effect of change in accounting principle available to common stockholders plus assumed
conversions |
$ |
22,260 |
|
23,215 |
$ |
0.96 |
$ |
11,010 |
|
22,930 |
$ |
0.48 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
Six Months Ended |
||||||||||||||
(In thousands) |
June 30, 2002 |
July 1, 2001 |
June 30, 2002 |
July 1, 2001 |
|||||||||||
Net income (loss) |
$ |
16,262 |
$ |
7,696 |
|
$ |
(104,049 |
) |
$ |
11,046 |
| ||||
Cumulative effect of adoption of SFAS No. 133 (net of deferred taxes) |
|
|
|
|
|
|
|
|
|
3,570 |
| ||||
Unrealized gain (loss) on derivative contracts (net of deferred taxes) |
|
612 |
|
(11,601 |
) |
|
3,803 |
|
|
(17,621 |
) | ||||
Unrealized gain on equity securities (net of deferred taxes) |
|
621 |
|
3,918 |
|
|
3,098 |
|
|
3,582 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income (loss) |
$ |
17,495 |
$ |
13 |
|
$ |
(97,148 |
) |
$ |
577 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
(In thousands) |
June 30, 2002
|
December 30, 2001 | ||||
Current assets |
$ |
98,431 |
$ |
113,916 | ||
Noncurrent assets |
|
531,371 |
|
529,756 | ||
Current liabilities |
|
77,539 |
|
80,163 | ||
Noncurrent liabilities |
|
272,047 |
|
255,579 | ||
|
|
|
|
Quarter Ended |
Six Months Ended | |||||||||||||
(In thousands) |
June 30, 2002
|
July 1, 2001
|
June 30, 2002 |
July 1, 2001 | ||||||||||
Net sales |
$ |
94,971 |
|
$ |
126,945 |
$ |
190,686 |
|
$ |
253,290 | ||||
Gross profit (loss) |
|
(502 |
) |
|
37,201 |
|
4,781 |
|
|
67,859 | ||||
Net income (loss) |
|
(9,233 |
) |
|
26,816 |
|
(13,672 |
) |
|
46,181 | ||||
Companys equity in net income (loss) |
|
(3,078 |
) |
|
8,939 |
|
(4,582 |
) |
|
15,099 | ||||
|
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Eliminations |
Media General Consolidated |
||||||||||||
ASSETS |
|||||||||||||||
Current Assets: |
|||||||||||||||
Cash and cash equivalents |
$ |
5,646 |
|
$ |
4,712 |
$ |
|
|
$ |
10,358 |
| ||||
Accounts receivable, net |
|
|
|
|
102,538 |
|
|
|
|
102,538 |
| ||||
Inventories |
|
2 |
|
|
6,115 |
|
|
|
|
6,117 |
| ||||
Other |
|
41,429 |
|
|
45,723 |
|
(59,300 |
) |
|
27,852 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Total current assets |
|
47,077 |
|
|
159,088 |
|
(59,300 |
) |
|
146,865 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Investments in unconsolidated affiliates |
|
9,629 |
|
|
93,405 |
|
|
|
|
103,034 |
| ||||
Investments in and advances to subsidiaries |
|
1,804,781 |
|
|
703,357 |
|
(2,508,138 |
) |
|
|
| ||||
Other assets |
|
38,885 |
|
|
38,233 |
|
|
|
|
77,118 |
| ||||
Property, plant and equipment, net |
|
19,684 |
|
|
356,724 |
|
|
|
|
376,408 |
| ||||
Excess of cost over fair value of net identifiable assets of acquired businesses, net |
|
|
|
|
832,004 |
|
|
|
|
832,004 |
| ||||
FCC licenses and other intangibles, net |
|
|
|
|
826,296 |
|
|
|
|
826,296 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
1,920,056 |
|
$ |
3,009,107 |
$ |
(2,567,438 |
) |
$ |
2,361,725 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|||||||||||||||
Current liabilities: |
|||||||||||||||
Accounts payable |
$ |
8,743 |
|
$ |
10,433 |
$ |
|
|
$ |
19,176 |
| ||||
Accrued expenses and other liabilities |
|
63,389 |
|
|
76,237 |
|
(59,306 |
) |
|
80,320 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Total current liabilities |
|
72,132 |
|
|
86,670 |
|
(59,306 |
) |
|
99,496 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Long-term debt |
|
702,930 |
|
|
|
|
|
|
|
702,930 |
| ||||
Deferred income taxes |
|
(47,461 |
) |
|
401,490 |
|
|
|
|
354,029 |
| ||||
Other liabilities and deferred credits |
|
127,458 |
|
|
10,949 |
|
|
|
|
138,407 |
| ||||
Stockholders equity |
|||||||||||||||
Common stock |
|
115,824 |
|
|
4,872 |
|
(4,872 |
) |
|
115,824 |
| ||||
Additional paid-in capital |
|
17,087 |
|
|
2,027,672 |
|
(2,027,672 |
) |
|
17,087 |
| ||||
Accumulated other comprehensive income (loss) |
|
(15,978 |
) |
|
1,866 |
|
|
|
|
(14,112 |
) | ||||
Unearned compensation |
|
(6,143 |
) |
|
|
|
|
|
|
(6,143 |
) | ||||
Retained earnings |
|
954,207 |
|
|
475,588 |
|
(475,588 |
) |
|
954,207 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Total stockholders equity |
|
1,064,997 |
|
|
2,509,998 |
|
(2,508,132 |
) |
|
1,066,863 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities and stockholders equity |
$ |
1,920,056 |
|
$ |
3,009,107 |
$ |
(2,567,438 |
) |
$ |
2,361,725 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Eliminations |
Media General Consolidated |
|||||||||||||
ASSETS |
||||||||||||||||
Current Assets: |
||||||||||||||||
Cash and cash equivalents |
$ |
4,382 |
|
$ |
4,755 |
|
$ |
|
|
$ |
9,137 |
| ||||
Accounts receivable, net |
|
|
|
|
112,431 |
|
|
|
|
|
112,431 |
| ||||
Inventories |
|
1 |
|
|
4,859 |
|
|
|
|
|
4,860 |
| ||||
Other |
|
38,473 |
|
|
58,902 |
|
|
(60,765 |
) |
|
36,610 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total current assets |
|
42,856 |
|
|
180,947 |
|
|
(60,765 |
) |
|
163,038 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Investments in unconsolidated affiliates |
|
10,401 |
|
|
104,187 |
|
|
|
|
|
114,588 |
| ||||
Investments in and advances to subsidiaries |
|
1,985,287 |
|
|
609,248 |
|
|
(2,594,535 |
) |
|
|
| ||||
Other assets |
|
36,676 |
|
|
34,632 |
|
|
|
|
|
71,308 |
| ||||
Property, plant and equipment, net |
|
19,896 |
|
|
366,020 |
|
|
|
|
|
385,916 |
| ||||
Excess of cost over fair value of net identifiable assets of acquired businesses, net |
|
|
|
|
933,957 |
|
|
|
|
|
933,957 |
| ||||
FCC licenses and other intangibles, net |
|
|
|
|
865,252 |
|
|
|
|
|
865,252 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total assets |
$ |
2,095,116 |
|
$ |
3,094,243 |
|
$ |
(2,655,300 |
) |
$ |
2,534,059 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts payable |
$ |
8,997 |
|
$ |
10,912 |
|
$ |
|
|
$ |
19,909 |
| ||||
Accrued expenses and other liabilities |
|
61,846 |
|
|
79,513 |
|
|
(60,771 |
) |
|
80,588 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total current liabilities |
|
70,843 |
|
|
90,425 |
|
|
(60,771 |
) |
|
100,497 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Long-term debt |
|
776,923 |
|
|
739 |
|
|
|
|
|
777,662 |
| ||||
Deferred income taxes |
|
(46,561 |
) |
|
397,415 |
|
|
|
|
|
350,854 |
| ||||
Other liabilities and deferred credits |
|
129,365 |
|
|
12,013 |
|
|
|
|
|
141,378 |
| ||||
Stockholders equity |
||||||||||||||||
Common stock |
|
114,883 |
|
|
4,872 |
|
|
(4,872 |
) |
|
114,883 |
| ||||
Additional paid-in capital |
|
10,006 |
|
|
2,024,639 |
|
|
(2,024,639 |
) |
|
10,006 |
| ||||
Accumulated other comprehensive loss |
|
(20,135 |
) |
|
(878 |
) |
|
|
|
|
(21,013 |
) | ||||
Unearned compensation |
|
(6,780 |
) |
|
|
|
|
|
|
|
(6,780 |
) | ||||
Retained earnings |
|
1,066,572 |
|
|
565,018 |
|
|
(565,018 |
) |
|
1,066,572 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total stockholders equity |
|
1,164,546 |
|
|
2,593,651 |
|
|
(2,594,529 |
) |
|
1,163,668 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total liabilities and stockholders equity |
$ |
2,095,116 |
|
$ |
3,094,243 |
|
$ |
(2,655,300 |
) |
$ |
2,534,059 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Eliminations |
Media General Consolidated |
|||||||||||||
Revenues |
$ |
77,893 |
|
$ |
460,791 |
|
$ |
(132,393 |
) |
$ |
406,291 |
| ||||
Operating costs: |
||||||||||||||||
Production |
|
|
|
|
172,305 |
|
|
|
|
|
172,305 |
| ||||
Selling, general and administrative |
|
74,034 |
|
|
193,224 |
|
|
(132,393 |
) |
|
134,865 |
| ||||
Depreciation and amortization |
|
2,179 |
|
|
31,352 |
|
|
|
|
|
33,531 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total operating costs |
|
76,213 |
|
|
396,881 |
|
|
(132,393 |
) |
|
340,701 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income |
|
1,680 |
|
|
63,910 |
|
|
|
|
|
65,590 |
| ||||
Operating income (expense): |
||||||||||||||||
Interest expense |
|
(25,324 |
) |
|
(30 |
) |
|
|
|
|
(25,354 |
) | ||||
Investment lossunconsolidated affiliates |
|
(772 |
) |
|
(4,995 |
) |
|
|
|
|
(5,767 |
) | ||||
Investment lossconsolidated affiliates |
|
(89,430 |
) |
|
|
|
|
89,430 |
|
|
|
| ||||
Other, net |
|
1,807 |
|
|
(184 |
) |
|
|
|
|
1,623 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total other income (expense) |
|
(113,719 |
) |
|
(5,209 |
) |
|
89,430 |
|
|
(29,498 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before income taxes and cumulative effect of change in accounting principle |
|
(112,039 |
) |
|
58,701 |
|
|
89,430 |
|
|
36,092 |
| ||||
Income tax expense (benefit) |
|
(7,990 |
) |
|
21,795 |
|
|
|
|
|
13,805 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before cumulative effect of change in accounting principle |
|
(104,049 |
) |
|
36,906 |
|
|
89,430 |
|
|
22,287 |
| ||||
Cumulative effect of change in accounting principle |
|
|
|
|
(126,336 |
) |
|
|
|
|
(126,336 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
(104,049 |
) |
|
(89,430 |
) |
|
89,430 |
|
|
(104,049 |
) | ||||
Other comprehensive income (net of tax) |
|
4,158 |
|
|
2,743 |
|
|
|
|
|
6,901 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income (loss) |
$ |
(99,891 |
) |
$ |
(86,687 |
) |
$ |
89,430 |
|
$ |
(97,148 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Eliminations |
Media General Consolidated |
|||||||||||||
Revenues |
$ |
77,481 |
|
$ |
464,448 |
|
$ |
(137,301 |
) |
$ |
404,628 |
| ||||
Operating costs: |
||||||||||||||||
Production |
|
|
|
|
179,074 |
|
|
|
|
|
179,074 |
| ||||
Selling, general and administrative |
|
76,982 |
|
|
197,632 |
|
|
(137,301 |
) |
|
137,313 |
| ||||
Depreciation and amortization |
|
2,175 |
|
|
55,724 |
|
|
|
|
|
57,899 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total operating costs |
|
79,157 |
|
|
432,430 |
|
|
(137,301 |
) |
|
374,286 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income (loss) |
|
(1,676 |
) |
|
32,018 |
|
|
|
|
|
30,342 |
| ||||
Operating income (expense): |
||||||||||||||||
Interest expense |
|
(26,377 |
) |
|
(47 |
) |
|
|
|
|
(26,424 |
) | ||||
Investment incomeunconsolidated affiliates |
|
3,964 |
|
|
13,241 |
|
|
|
|
|
17,205 |
| ||||
Investment income (loss)consolidated affiliates |
|
24,189 |
|
|
|
|
|
(24,189 |
) |
|
|
| ||||
Other, net |
|
(363 |
) |
|
(2,651 |
) |
|
|
|
|
(3,014 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total other income (expense) |
|
1,413 |
|
|
10,543 |
|
|
(24,189 |
) |
|
(12,233 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before income taxes |
|
(263 |
) |
|
42,561 |
|
|
(24,189 |
) |
|
18,109 |
| ||||
Income tax expense (benefit) |
|
(11,309 |
) |
|
18,372 |
|
|
|
|
|
7,063 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
11,046 |
|
|
24,189 |
|
|
(24,189 |
) |
|
11,046 |
| ||||
Other comprehensive income (loss) (net of tax) |
|
(14,051 |
) |
|
3,582 |
|
|
|
|
|
(10,469 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income (loss) |
$ |
(3,005 |
) |
$ |
27,771 |
|
$ |
(24,189 |
) |
$ |
577 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Media General Consolidated |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net cash provided by operating activities |
$ |
76,620 |
|
$ |
15,476 |
|
$ |
92,096 |
| |||
Cash flows from investing activities: |
||||||||||||
Capital expenditures |
|
(1,108 |
) |
|
(14,687 |
) |
|
(15,795 |
) | |||
Purchase of business |
|
(1,124 |
) |
|
|
|
|
(1,124 |
) | |||
Other investments |
|
|
|
|
(746 |
) |
|
(746 |
) | |||
Other, net |
|
39 |
|
|
19 |
|
|
58 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash used by investing activities |
|
(2,193 |
) |
|
(15,414 |
) |
|
(17,607 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from financing activities: |
||||||||||||
Increase in debt |
|
127,000 |
|
|
|
|
|
127,000 |
| |||
Repayment of debt |
|
(200,993 |
) |
|
(105 |
) |
|
(201,098 |
) | |||
Cash dividends paid |
|
(8,316 |
) |
|
|
|
|
(8,316 |
) | |||
Other, net |
|
9,146 |
|
|
|
|
|
9,146 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash used by financing activities |
|
(73,163 |
) |
|
(105 |
) |
|
(73,268 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net increase (decrease) in cash and cash equivalents |
|
1,264 |
|
|
(43 |
) |
|
1,221 |
| |||
Cash and cash equivalents at beginning of year |
|
4,382 |
|
|
4,755 |
|
|
9,137 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at end of period |
$ |
5,646 |
|
$ |
4,712 |
|
$ |
10,358 |
| |||
|
|
|
|
|
|
|
|
|
Media General Corporate |
Guarantor Subsidiaries |
Media General Consolidated |
||||||||||
Cash flows from operating activities: |
||||||||||||
Net cash provided by operating activities |
$ |
41,472 |
|
$ |
18,889 |
|
$ |
60,361 |
| |||
Cash flows from investing activities: |
||||||||||||
Capital expenditures |
|
(4,335 |
) |
|
(16,875 |
) |
|
(21,210 |
) | |||
Purchase of business |
|
(943 |
) |
|
|
|
|
(943 |
) | |||
Other, net |
|
4,049 |
|
|
(4,546 |
) |
|
(497 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net cash used by investing activities |
|
(1,229 |
) |
|
(21,421 |
) |
|
(22,650 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Cash flows from financing activities: |
||||||||||||
Increase in debt |
|
908,000 |
|
|
|
|
|
908,000 |
| |||
Repayment of debt |
|
(933,000 |
) |
|
(174 |
) |
|
(933,174 |
) | |||
Debt issuance costs |
|
(9,177 |
) |
|
|
|
|
(9,177 |
) | |||
Stock repurchase |
|
(2,120 |
) |
|
|
|
|
(2,120 |
) | |||
Cash dividends paid |
|
(7,798 |
) |
|
|
|
|
(7,798 |
) | |||
Other, net |
|
4,431 |
|
|
|
|
|
4,431 |
| |||
|
|
|
|
|
|
|
|
| ||||
Net cash used by financing activities |
|
(39,664 |
) |
|
(174 |
) |
|
(39,838 |
) | |||
|
|
|
|
|
|
|
|
| ||||
Net increase (decrease) in cash and cash equivalents |
|
579 |
|
|
(2,706 |
) |
|
(2,127 |
) | |||
Cash and cash equivalents at beginning of year |
|
4,091 |
|
|
6,313 |
|
|
10,404 |
| |||
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents at end of period |
$ |
4,670 |
|
$ |
3,607 |
|
$ |
8,277 |
| |||
|
|
|
|
|
|
|
|
|
Quarter Ended |
Six Months Ended | ||||||||||||
(In thousands) |
June 30, 2002 |
July 1, 2001 |
June 30, 2002
|
July 1, 2001
| |||||||||
Net income (loss) |
$ |
16,262 |
$ |
7,696 |
$ |
(104,049 |
) |
$ |
11,046 | ||||
Adjustments: |
|||||||||||||
Nonamortizing goodwill and intangibles |
|
|
|
8,528 |
|
|
|
|
17,055 | ||||
Cumulative effect of change in accounting principle |
|
|
|
|
|
126,336 |
|
|
| ||||
|
|
|
|
|
|
|
|
| |||||
Income as adjusted |
$ |
16,262 |
$ |
16,224 |
$ |
22,287 |
|
$ |
28,101 | ||||
|
|
|
|
|
|
|
|
|
Class A Shares Voted FOR |
Class A Shares
Voted WITHHELD | |||
Class A Directors |
||||
Charles A. Davis |
14,206,351 |
7,090,699 | ||
Robert V. Hatcher, Jr. |
14,198,530 |
7,098,490 | ||
John G. Medlin, Jr. |
14,212,122 |
7,084,898 |
Class B Shares Voted FOR |
Class B Shares
Voted WITHHELD | |||
Class B Directors |
||||
O. Reid Ashe, Jr. |
554,434 |
| ||
J. Stewart Bryan III |
554,434 |
| ||
Marshall N. Morton |
554,434 |
| ||
Thompson L. Rankin |
554,434 |
| ||
Wyndham Robertson |
554,434 |
| ||
Henry L. Valentine, II |
554,434 |
| ||
Walter E. Williams |
554,434 |
|
99.1 |
Chief Executive Officer Certification | |
99.2 |
Chief Financial Officer Certification |
MEDIA GENERAL, INC. | ||
By: |
/s/ J. STEWART BRYAN
III | |
J. Stewart Bryan III, Chairman
and Chief Executive Officer |
MEDIA GENERAL, INC. | ||
By: |
/s/ MARSHALL N.
MORTON | |
Marshall N. Morton Vice
Chairman and Chief Financial Officer |