Back to GetFilings.com



Table of Contents


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q



  x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2002

OR


  o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

Commission File Number 0-16914


THE E. W. SCRIPPS COMPANY

(Exact name of registrant as specified in its charter)


  Ohio
(State or other jurisdiction of
incorporation or organization)
  31-1223339
(I.R.S. Employer
Identification Number)
 

  312 Walnut Street
Cincinnati, Ohio
(Address of principal executive offices)
 
45202
(Zip Code)
 

Registrant’s telephone number, including area code: (513) 977-3000

Not Applicable
(Former name, former address and former fiscal year, if changed since last report.)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of July 31, 2002 there were 61,319,717 of the Registrant’s Class A Common Shares outstanding and 18,616,913 of the Registrant’s Common Voting Shares outstanding.




Table of Contents
 

INDEX TO THE E. W. SCRIPPS COMPANY

REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2002

  Item No.     Page
     
     
PART I FINANCIAL INFORMATION  
     
1 Financial Statements 3
     
2 Management’s Discussion and Analysis of Financial Condition
   and Results of Operations
3
     
3 Quantitative and Qualitative Disclosures About Market Risk 3
     
     
     
PART II OTHER INFORMATION  
     
1 Legal Proceedings 3
     
2 Changes in Securities 3
     
3 Defaults Upon Senior Securities 3
     
4 Submission of Matters to a Vote of Security Holders 4
     
5 Other Information 4
     
6 Exhibits and Reports on Form 8-K 5
     
2


Table of Contents

PART I

ITEM 1.     FINANCIAL STATEMENTS

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

ITEM 2.     MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

PART II

ITEM 1.     LEGAL PROCEEDINGS

The Company is involved in litigation arising in the ordinary course of business, such as defamation actions and various governmental and administrative proceedings relating to renewal of broadcast licenses, none of which is expected to result in material loss.

ITEM 2.     CHANGES IN SECURITIES

There were no changes in the rights of security holders during the quarter for which this report is filed.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES

There were no defaults upon senior securities during the quarter for which this report is filed.

3


Table of Contents

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The following table presents information on matters submitted to a vote of security holders at the 2002 Annual Meeting of Shareholders.

Description of Matters Submitted In Favor Against Abstain Broker
Non-Votes





Class A Common Shares:                          
   Election of Directors:                          
   Nicholas B. Paumgarten     54,852,511     899,827              
   Ronald W. Tysoe     55,372,320     380,018              
   Julie A. Wrigley     55,366,557     385,781              
Common Voting Shares:                          
   Election of Directors:                          
   William R. Burleigh     18,960,813                    
   John H. Burlingame     18,960,813                    
   Kenneth W. Lowe     18,960,813                    
   Lee Masters     18,960,813                    
   Nackey E. Scagliotti     18,960,813                    
   Charles E. Scripps     18,960,813                    
   Edward W. Scripps     18,960,813                    
   Paul K. Scripps     18,960,813                    
                           
   Amend the 1997 Long-Term Incentive Plan     18,960,813                    

ITEM 5.     OTHER INFORMATION

None.

4


Table of Contents

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

Exhibits

The information required by this item is filed as part of this Form 10-Q. See Index to Exhibits at page E-1 of this Form 10-Q.

Reports on Form 8-K

No reports on Form 8-K were filed during the quarter for which this report is filed.


SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.




  THE E. W. SCRIPPS COMPANY


Dated:    August 12, 2002   By:   /s/ Joseph G. NeCastro
   
      Joseph G. NeCastro
Senior Vice President and Chief Financial Officer

5


Table of Contents

THE E. W. SCRIPPS COMPANY

Index to Financial Information

Item Page
   
   
   
Consolidated Balance Sheets F-2
   
Consolidated Statements of Income F-4
   
Consolidated Statements of Cash Flows F-5
   
Consolidated Statements of Comprehensive Income and Stockholders’ Equity F-6
   
Condensed Notes to Consolidated Financial Statements F-7
   
Management’s Discussion and Analysis of Financial Condition and Results of Operations  
         Forward-Looking Statements F-16
   
         Results of Operations F-16
   
         Newspapers F-19
   
         Scripps Networks F-20
   
         Broadcast Television F-22
   
         Liquidity and Capital Resources F-23
   
         Market Risk F-24
   

F-1


Table of Contents

CONSOLIDATED BALANCE SHEETS

( in thousands) June 30,
2002
As of
December 31,
2001
June 30,
2001
(Unaudited) (Unaudited)




    ASSETS
                   
Current Assets:                    
   Cash and cash equivalents   $ 18,004   $ 17,419   $ 16,519  
   Accounts and notes receivable (less allowances - $18,772,
      $13,964, $13,618)
    233,965     236,311     250,845  
   Program rights and production costs     124,429     120,715     108,561  
   Inventories     6,955     7,345     9,350  
   Deferred income taxes     34,795     30,850     29,967  
   Miscellaneous     35,918     38,018     36,035  



   Total current assets     454,066     450,658     451,277  



Investments     257,248     331,542     403,088  



Property, Plant and Equipment     403,735     394,677     383,480  



Goodwill     1,143,467     1,138,232     1,151,351  



Other Assets:                    
   Program rights and production costs (less current portion)     119,497     122,620     99,185  
   Network distribution contracts     161,826     124,639     66,701  
   Other intangible assets     63,292     64,959     68,224  
   Miscellaneous     12,711     16,433     17,278  



   Total other assets     357,326     328,651     251,388  



TOTAL ASSETS   $ 2,615,842   $ 2,643,760   $ 2,640,584  



See notes to consolidated financial statements.

F-2


Table of Contents

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data) June 30,
2002
As of
December 31,
2001
June 30,
2001
(Unaudited) (Unaudited)




    LIABILITIES AND STOCKHOLDERS’ EQUITY
                   
Current Liabilities:                    
   Current portion of long-term debt   $ 554,902   $ 613,878   $ 202,758  
   Accounts payable     59,291     81,690     62,902  
   Customer deposits and unearned revenue     28,618     29,381     35,158  
   Accrued liabilities:                    
     Employee compensation and benefits     42,005     44,792     36,488  
     Network distribution contracts     37,786     61,624     54,779  
     Miscellaneous     68,391     74,146     83,118  



   Total current liabilities     790,993     905,511     475,203  



Deferred Income Taxes     141,516     146,989     161,987  



Long-Term Debt (less current portion)     113,996     109,966     508,555  



Other Long-Term Obligations and Minority Interests (less current
   portion)
    135,910     129,394     129,470  



Stockholders’ Equity:                    
   Preferred stock, $.01 par - authorized: 25,000,000 shares; none
      outstanding
                   
   Common stock, $.01 par:                    
     Class A - authorized: 120,000,000 shares; issued and outstanding:
        60,810,692; 60,103,746; and 60,203,383 shares
    608     601     602  
     Voting - authorized: 30,000,000 shares; issued and outstanding:
        19,096,913 shares
    191     191     191  



   Total     799     792     793  
   Additional paid-in capital     211,664     174,485     183,435  
   Retained earnings     1,226,549     1,183,595     1,175,191  
   Unrealized gains on securities available for sale     1,715     5,067     17,950  
   Foreign currency translation adjustment     5     (554 )   (58 )
   Unvested restricted stock awards     (7,305 )   (11,485 )   (11,942 )



   Total stockholders’ equity     1,433,427     1,351,900     1,365,369  



TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY   $ 2,615,842   $ 2,643,760   $ 2,640,584  



See notes to consolidated financial statements.

F-3


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME ( UNAUDITED )

( in thousands, except per share data ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




Operating Revenues:                          
   Advertising   $ 296,386   $ 284,451   $ 560,182   $ 557,224  
   Circulation     34,396     34,058     69,819     70,240  
   Affiliate fees     20,348     14,290     38,508     28,748  
   Licensing     18,068     17,251     34,266     35,251  
   Share of joint operating agency profits     19,498     7,727     34,595     16,784  
   Other     11,237     10,631     22,345     22,241  




   Total operating revenues     399,933     368,408     759,715     730,488  




Operating Expenses:                          
   Employee compensation and benefits     123,160     118,087     244,983     236,842  
   Newsprint and ink     16,210     22,383     34,119     48,624  
   Amortization of program rights and production costs     38,964     33,694     75,832     65,789  
   Other operating expenses     96,234     93,196     183,117     192,171  
   Depreciation     14,458     13,595     27,317     27,952  
   Amortization of goodwill and other intangible assets     970     11,122     1,994     21,530  




   Total operating expenses     289,996     292,077     567,362     592,908  




Operating Income     109,937     76,331     192,353     137,580  




Other Credits (Charges):                          
   Interest expense     (6,629 )   (10,859 )   (13,221 )   (23,320 )
   Investment results, net of expenses     (65,551 )   2,957     (73,939 )   61,742  
   Miscellaneous, net     (764 )   480     (618 )   833  




   Net other credits (charges)     (72,944 )   (7,422 )   (87,778 )   39,255  




Income Before Taxes and Minority Interests     36,993     68,909     104,575     176,835  
Provision for Income Taxes     9,085     28,584     35,953     69,226  




Income Before Minority Interests     27,908     40,325     68,622     107,609  
Minority Interests     952     975     1,786     1,821  




Net Income   $ 26,956   $ 39,350   $ 66,836   $ 105,788  




Net Income per Share of Common Stock:                          
   Basic   $ .34   $ .50   $ .84   $ 1.34  
   Diluted     .33     .49     .83     1.32  





See notes to consolidated financial statements.

F-4


Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS ( UNAUDITED )

( in thousands ) Six months ended
June 30,

2002 2001


Cash Flows from Operating Activities:              
Net income   $ 66,836   $ 105,788  
Adjustments to reconcile net income              
   to net cash flows from operating activities:              
   Depreciation and amortization     29,311     49,008  
   Net investment results and other nonrecurring items     39,376     (43,717 )
   Tax benefits of stock compensation plans     12,931     7,050  
   Cash received greater than share of profits of JOAs and equity method investments     4,954     23,776  
   Stock and deferred compensation plans     8,410     2,813  
   Minority interests in income of subsidiary companies     1,786     1,821  
   Deferred income taxes     16,851     5,381  
   Cash received for affiliate fees, net of launch incentive payments, greater (less) than
      affiliate fees revenue
    (63,133 )   3,945  
   Program cost amortization greater (less) than payments     (13,639 )   (17,024 )
   Other changes in certain working capital accounts, net     (7,410 )   (19,031 )
   Miscellaneous, net     4,495     3,597  


Net operating activities     100,768     123,407  


Cash Flows from Investing Activities:              
Additions to property, plant and equipment     (36,763 )   (29,095 )
Purchase of subsidiary companies and long-term investments     (11,395 )   (23,923 )
Investments in Denver JOA           (62,520 )
Sale of investments     229     14,048  
Miscellaneous, net     4,460     1,298  


Net investing activities     (43,469 )   (100,192 )


Cash Flows from Financing Activities:              
Increase in long-term debt     4,099     6,790  
Payments on long-term debt     (59,063 )   (10,103 )
Dividends paid     (23,882 )   (23,735 )
Dividends paid to minority interests     (783 )   (784 )
Repurchase Class A Common shares           (1,988 )
Miscellaneous, net (primarily employee stock options)     22,915     9,012  


Net financing activities     (56,714 )   (20,808 )


Increase in Cash and Cash Equivalents     585     2,407  
Cash and Cash Equivalents:              


Beginning of year     17,419     14,112  


End of period   $ 18,004   $ 16,519  


Supplemental Cash Flow Disclosures:              
   Interest paid, excluding amounts capitalized   $ 13,639   $ 22,966  
   Income taxes paid     33,081     19,989  
   Denver newspaper assets contributed to JOA           162,227  



See notes to consolidated financial statements.

F-5


Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
AND STOCKHOLDERS’ EQUITY ( UNAUDITED )

( in thousands, except share data ) Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Unvested
Restricted
Stock
Awards
Total
Stockholders’
Equity
Comprehensive
Income for the
Three Months
Ended June 30








As of December 31, 2000   $ 787   $ 157,394   $ 1,093,138   $ 32,238   $ (5,747 ) $ 1,277,810        
Comprehensive income:                                            
   Net income                 105,788                 105,788   $ 39,350  







   Unrealized gains, net of tax of $19,655 and $14,213                       36,523           36,523     26,313  
   Adjustment for losses (gains) in income, net of tax of
      ($27,165) and ($4,084)
                      (50,450 )         (50,450 )   (7,584 )







   Increase (decrease) in unrealized gains                       (13,927 )         (13,927 )   18,729  
   Currency translation                       (419 )         (419 )   163  

   Total                 105,788     (14,346 )         91,442   $ 58,242  

Dividends: declared and paid - $.30 per share                 (23,735 )               (23,735 )      
Repurchase 35,200 Class A Common Shares           (1,988 )                     (1,988 )      
Compensation plans, net: 706,660 shares issued; 108,505
   shares repurchased; 1,400 shares forfeited
    6     20,979                 (6,195 )   14,790        
Tax benefits of compensation plans           7,050                       7,050        






As of June 30, 2001   $ 793   $ 183,435   $ 1,175,191   $ 17,892   $ (11,942 ) $ 1,365,369        






As of December 31, 2001   $ 792   $ 174,485   $ 1,183,595   $ 4,513   $ (11,485 ) $ 1,351,900        
Comprehensive income:                                            
   Net income                 66,836                 66,836   $ 26,956  







   Unrealized gains (losses), net of tax of ($1,789)
      and $4,881
                      (3,288 )         (3,288 )   9,099  
   Adjustment for losses (gains) in income,net of tax of
      ($35) and ($2)
                      (64 )         (64 )   (3 )







   Increase (decrease) in unrealized gains (losses)                       (3,352 )         (3,352 )   9,096  
   Currency translation, net of tax of $45                       559           559     452  







   Total                 66,836     (2,793 )         64,043   $ 36,504  

Dividends: declared and paid - $.30 per share                 (23,882 )               (23,882 )      
Compensation plans, net: 744,166 shares issued; 37,020
   shares repurchased; 200 shares forfeited
    7     24,248                 4,180     28,435        
Tax benefits of compensation plans           12,931                       12,931        






As of June 30, 2002   $ 799   $ 211,664   $ 1,226,549   $ 1,720   $ (7,305 ) $ 1,433,427        







See notes to consolidated financial statements.

F-6


Table of Contents

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation - The condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The information disclosed in the notes to consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001, has not changed materially unless otherwise disclosed herein. Financial information as of December 31, 2001, included in these financial statements has been derived from the audited consolidated financial statements included in that report. In management’s opinion all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of the interim periods have been made.

Results of operations are not necessarily indicative of the results that may be expected for future interim periods or for the full year.

Use of Estimates - Preparation of the financial statements requires the use of estimates. The Company’s financial statements include estimates for such items as self-insured risks and income taxes payable. The Company self-insures for employees’ medical and disability income benefits, workers’ compensation and general liability. The recorded liability for self-insured risks is calculated using actuarial methods and is not discounted. The recorded liability for self-insured risks totaled $20.9 million at June 30, 2002. Management does not believe it is likely that its estimates for self-insured risks will change materially in the near term.

The Company reached agreement with the Internal Revenue Service (“IRS”) to settle the audit of its 1992 through 1995 consolidated federal income tax returns in the second quarter of 2002. As a result, the Company reduced its estimated liability for prior year income taxes by $8.0 million. The Company’s 1996 through 2000 consolidated federal income tax returns are currently under examination by the IRS. Management believes that adequate provision has been made for all open years.

Joint Operating Agencies - The joint operating agency (“JOA”) between the Company’s Denver Rocky Mountain News (“RMN”) and MediaNews Group Inc.’s Denver Post was approved by the U.S. Attorney General in January 2001. The 50-year agreement created a new entity called the Denver Newspaper Agency L.L.P., which is 50% owned by each partner. Both partners contributed certain assets used in the operations of their newspapers to the new entity. In addition, the Company paid $60 million to MediaNews Group Inc. The JOA commenced operations on January 22, 2001.

Net Income Per Share - The following table presents additional information about basic and diluted weighted-average shares outstanding:

( in thousands ) Three months ended
June 30,
Six months ended
June 30,



2002 2001 2002 2001




Basic weighted-average shares outstanding     79,546     78,844     79,282     78,781  
Effect of dilutive securities:                          
   Unvested restricted stock held by employees     150     160     162     153  
   Stock options held by employees and directors     1,033     998     1,052     999  




Diluted weighted-average shares outstanding     80,729     80,002     80,496     79,933  




F-7


Table of Contents

Goodwill and Other Intangible Assets - The Company adopted Financial Accounting Standard (“FAS”) No. 142 – Goodwill and Other Intangible Assets effective January 1, 2002. Recorded goodwill and intangible assets with indefinite lives are no longer amortized, but instead are tested for impairment at least annually. Other intangible assets are reviewed for impairment in accordance with FAS No. 144. The Company has determined that there was no impairment of goodwill or other intangible assets on the date of adoption of FAS No. 142.


If the non-amortization provisions of FAS No. 142 had been effective in 2001, reported results of operations would have been as follows:

( in thousands, except per share data ) Three months ended
June 30, 2001
Six months ended
June 30, 2001



Net
Income
Basic
EPS
Diluted
EPS
Net
Income
Basic
EPS
Diluted
EPS






As reported   $ 39,350   $ 0.50   $ 0.49   $ 105,788   $ 1.34   $ 1.32  
Add back amortization of:                                      
   Goodwill     6,882     .09     .09     13,599     .17     .17  
   FCC licenses     117     .00     .00     235     .00     .00  
   Network affiliation and other     58     .00     .00     116     .00     .00  






As adjusted   $ 46,407   $ 0.59   $ 0.58   $ 119,738   $ 1.52   $ 1.50  







Reclassifications - For comparative purposes, certain 2001 amounts have been reclassified to conform to 2002 classifications.

F-8


Table of Contents

2.     ACQUISITIONS AND DIVESTITURES

Acquisitions

2002 - In the first quarter the Company acquired an additional 1% interest in The Television Food Network (“Food Network”) for $5.2 million in cash, increasing the Company’s residual interest in Food Network to 69%.
   
2001 - In the first quarter the Company acquired an additional 3% interest in Food Network for $14.4 million. In the fourth quarter the Company acquired an additional 1% interest in Food Network for $5.0 million.


The acquisitions have been accounted for as purchases.


3.     UNUSUAL CREDITS AND CHARGES

2002 - Net investment results decreased net income $42.6 million ($.53 per share) in the quarter and $48.0 million ($.60 per share) year-to-date. Included in net investment results for the quarter were $61.8 million in write-downs for several investments, including a $35.1 million write-down of the Company’s investment in AOL Time Warner (“AOL”) and $3.6 million of costs associated with winding down the Company’s venture capital funds. Year-to-date write-downs totaled $69.0 million.

The reduction in the estimated liability for prior year income taxes increased net income by $8.0 million ($.10 per share) in the quarter and year-to-date periods.

The combined effect of the above items was to decrease second quarter 2002 net income by $34.6 million ($.43 per share) and to decrease year-to-date 2002 net income by $40.0 million ($.50 per share).
   
2001 - Net investment results increased net income $1.9 million ($.02 per share) in the quarter and $40.5 million ($.51 per share) year-to-date. Included in net investment results for the quarter were i) a gain of $11.7 million on the sale of a portion of the Company’s investment in Centra Software, ii) $4.9 million in write-downs for several investments, and iii) a $3.1 million increase in accrued incentive compensation, to $3.1 million at June 30, 2001. Year-to-date realized gains totaled $77.7 million, including $65.9 million on the exchange of the Company’s investment in Time Warner for America Online, which acquired Time Warner, in January 2001. Write-downs totaled $22.6 million in the year-to-date period, while accrued incentive compensation decreased $8.4 million.

Costs associated with workforce reductions, including the Company’s share of such costs at the Denver JOA, reduced operating income $11.2 million in the second quarter and year-to-date periods. Net income was reduced $7.1 million ($.09 per share).

The combined effect of the above items was to reduce second quarter 2001 net income $5.1 million ($.07 per share) and to increase 2001 year-to-date net income $33.4 million ($.42 per share).

 

F-9


Table of Contents

4.     LONG-TERM DEBT

Long-term debt consisted of the following:

( in thousands ) June 30,
2002
As of
December 31,
2001
June 30,
2001




Variable rate credit facilities   $ 454,829   $ 513,855   $ 502,718  
$100 million, 6.375% note, due in 2002     99,993     99,983     99,973  
$100 million, 6.625% note, due in 2007     99,923     99,916     99,908  
Other notes     14,153     10,090     8,714  



Total long-term debt     668,898     723,844     711,313  
Current portion of long-term debt     554,902     613,878     202,758  



Long-term debt (less current portion)   $ 113,996   $ 109,966   $ 508,555  




The Company has two Competitive Advance and Revolving Credit Facilities (the “Revolver”) and a commercial paper program that collectively permit aggregate borrowings up to $675 million (the “Variable Rate Credit Facilities”). The Revolver expires in September 2002. Borrowings under the Revolver are available on a committed revolving credit basis at the Company’s choice of three short-term rates or through an auction procedure at the time of each borrowing. The Revolver is primarily used as credit support for the commercial paper program in lieu of direct borrowings under the Revolver. The weighted-average interest rates on the Variable Rate Credit Facilities were 1.8% at June 30, 2002, 2.0% at December 31, 2001, and 4.1 % at June 30, 2001.


In July 2002 the Company issued $200 million of 5.75% notes due in 2012. The proceeds from the note issuance will be used to repay the $100 million in notes due in October 2002 and to reduce the Company’s commercial paper borrowings.

The Revolver is expected to be replaced with a similar facility prior to expiration.

F-10


Table of Contents

5.     INVESTMENTS

Investments consisted of the following:

( in thousands, except share data ) June 30,
2002
As of
December 31,
2001
June 30,
2001




Securities available for sale (at market value):                    
   AOL Time Warner (2,017,000 common shares)   $ 29,667   $ 64,740   $ 106,891  
   Centra Software (700,500 common shares)     1,303     5,604     11,901  
   Other     3,731     4,213     4,601  



Total available-for-sale securities     34,701     74,557     123,393  
Denver newspaper JOA     192,496     198,527     199,695  
FOX SportSouth and other joint ventures     6,422     6,744     8,787  
Other equity investments     23,629     51,714     71,213  



Total investments   $ 257,248   $ 331,542   $ 403,088  



Unrealized gains on securities available for sale   $ 2,686   $ 7,793   $ 27,607  




Investments available for sale represent securities in publicly traded companies. Investments available for sale are recorded at fair value. Fair value is based upon the closing price of the security on the reporting date.

Other equity investments include securities that do not trade in public markets, so they do not have readily determinable fair values. Management estimates the fair value of these securities approximates their carrying value at June 30, 2002. However, many of the investees have not issued new equity in the past two years and there can be no assurance that the Company would realize the carrying value of these securities upon their sale.

During the second quarter of 2002, the Company ceased active management of Scripps Ventures Funds I and II (“Scripps Ventures”). Scripps Ventures invested approximately $100 million in new businesses focusing primarily on new media technology.

F-11


Table of Contents

6.     SEGMENT INFORMATION

Financial information for the Company’s business segments is as follows:

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




OPERATING REVENUES                          
Newspapers   $ 189,772   $ 181,902   $ 373,805   $ 371,450  
Scripps Networks     110,967     93,537     199,668     175,855  
Broadcast television     75,721     74,199     141,242     140,120  
Licensing and other media     23,473     22,819     45,000     47,112  




Total     399,933     372,457     759,715     734,537  
Unusual item           (4,049 )         (4,049 )




Per consolidated financial statements   $ 399,933   $ 368,408   $ 759,715   $ 730,488  




EBITDA                          
Newspapers   $ 70,620   $ 60,059   $ 134,333   $ 114,282  
Scripps Networks     32,976     26,593     52,850     42,414  
Broadcast television     24,810     25,255     40,777     41,342  
Licensing and other media     4,657     3,902     8,744     8,641  
Corporate     (7,698 )   (4,048 )   (15,040 )   (8,904 )




Total     125,365     111,761     221,664     197,775  
Unusual items           (10,713 )         (10,713 )




Per consolidated financial statements   $ 125,365   $ 101,048   $ 221,664   $ 187,062  




DEPRECIATION                          
Newspapers   $ 6,708   $ 6,085   $ 12,719   $ 13,230  
Scripps Networks     2,384     1,958     4,288     3,843  
Broadcast television     4,889     5,076     9,417     9,992  
Licensing and other media     193     190     384     384  
Corporate     284     223     509     440  




Total     14,458     13,532     27,317     27,889  
Unusual items           63           63  




Per consolidated financial statements   $ 14,458   $ 13,595   $ 27,317   $ 27,952  




AMORTIZATION OF INTANGIBLE ASSETS                          
Newspapers   $ 169   $ 156   $ 337   $ 257  
Scripps Networks     769     941     1,594     1,880  
Broadcast television     32     25     63     27  




Total     970     1,122     1,994     2,164  
Amortization of goodwill and intangible assets with indefinite
   lives
          9,589           18,955  
Unusual items           411           411  




Per consolidated financial statements   $ 970   $ 11,122   $ 1,994   $ 21,530  




OPERATING INCOME                          
Newspapers   $ 63,743   $ 53,818   $ 121,277   $ 100,795  
Scripps Networks     29,823     23,694     46,968     36,691  
Broadcast television     19,889     20,154     31,297     31,323  
Licensing and other media     4,464     3,712     8,360     8,257  
Corporate     (7,982 )   (4,271 )   (15,549 )   (9,344 )




Total     109,937     97,107     192,353     167,722  
Amortization of goodwill and intangible assets with indefinite
   lives
          (9,589 )         (18,955 )
Unusual items           (11,187 )         (11,187 )




Per consolidated financial statements   $ 109,937   $ 76,331   $ 192,353   $ 137,580  






F-12


Table of Contents

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT                          
Newspapers   $ 8,917   $ 5,375   $ 20,260   $ 15,763  
Scripps Networks     4,144     3,650     5,918     5,289  
Broadcast television     1,901     4,816     8,008     7,344  
Licensing and other media     38     182     82     280  
Corporate     385     356     2,495     419  




Per consolidated financial statements   $ 15,385   $ 14,379   $ 36,763   $ 29,095  




BUSINESS ACQUISITIONS AND                          
OTHER ADDITIONS TO LONG-LIVED ASSETS                          
Newspapers   $ 40   $ 382   $ 64   $ 64,650  
Scripps Networks     27,281     9,299     50,232     27,850  
Broadcast television           27     20     27  
Venture capital and other investments     2,002     3,161     6,071     7,372  




Total   $ 29,323   $ 12,869   $ 56,387   $ 99,899  




ASSETS                          
Newspapers               $ 1,269,005   $ 1,282,545  
Scripps Networks                 707,881     569,280  
Broadcast television                 478,916     488,683  
Licensing and other media                 23,047     33,760  
Venture capital and other investments                 58,792     196,066  
Corporate                 78,201     70,250  


Per consolidated financial statements               $ 2,615,842   $ 2,640,584  



Other additions to long-lived assets include investments and launch incentives capitalized. Corporate assets are primarily cash, cash equivalent and other short-term investments, and refundable and deferred income taxes.

F-13


Table of Contents

7.     STOCK COMPENSATION PLANS

The Company’s Long-Term Incentive Plans (the “Plans”) provide for the award of incentive and nonqualified stock options with 10-year terms, stock appreciation rights, performance units and restricted and unresticted Class A Common Shares to key employees and directors. The Plans expire in 2007, except for awards then outstanding.

Stock options may be awarded to purchase Class A Common Shares at not less than 100% of the fair market value on the date the option is granted. Stock options vest over an incentive period, conditioned upon the individual’s employment throughout that period. The following table presents information about stock options:

Six months ended June 30, 2002 Six months ended June 30, 2001


Number
of
Shares
Weighted
Average
Exercise
Price
Range of
Exercise
Prices
Number
of
Shares
Weighted
Average
Exercise
Price
Range of
Exercise
Prices






Options granted during the period     1,083,650   $ 75.26   $ 75 - 78     1,078,050   $ 64.22   $ 58 - 68  
Options exercised during the
   period
    719,838     29.49     15 - 67     525,126     27.50     11 - 56  
Options forfeited during the period                       47,898     48.72     35 - 64  
Options outstanding at end of
   period
    4,895,350     53.93     15 - 78     4,755,463     44.07     12 - 68  
Options exercisable at end of
   period
    2,897,843     43.50     15 - 68     2,839,618     35.14     12 - 56  
Weighted-average fair value of
   options granted
        $ 22.18               $ 18.92        
Assumptions used to determine fair
   value:
                                     
   Dividend yield           0.8 %               1.5 %      
   Expected volatility           22.1 %               23.0 %      
   Risk-free rate of return           4.5 %               5.5 %      
   Expected life of options           7 years                 7 years        

Awards of Class A Common Shares vest over an incentive period conditioned upon the individual’s employment throughout that period. During the vesting period shares issued are nontransferable, but the shares are entitled to all the rights of an outstanding share. Information related to awards of Class A Common shares is presented below:

Six months ended June 30, 2002 Six months ended June 30, 2001


Number Price at Award Dates Number Price at Award Dates


of
Shares
Weighted
Average
Range of
Prices
of
Shares
Weighted
Average
Range of
Prices






Shares awarded during the period     4,500   $ 75.55   $ 75 - 77     161,820   $ 63.32   $ 57 - 67  
Shares vested during the period     113,615     61.97     42 - 84     117,597     49.31     45 - 56  
Shares forfeited during the period     200     47.25     47 - 47     1,400     45.40     45 - 47  
Unvested shares at end of period     313,566     54.24     43 - 77     436,754     49.64     26 - 66  







F-14


Table of Contents

The Company has adopted the “disclosure-only” provisions of FAS No. 123. Compensation expense is determined by the intrinsic value of the stock option or restricted stock award at the grant date, or on the vesting date for certain restricted stock awards which vest based upon the Company’s stock price. Therefore, no compensation expense is recognized for stock options unless the terms of the options are modified subsequent to the grant date.

Compensation expense recognized in the Company’s financial statements and pro forma net income assuming compensation expense had been determined based upon the fair value provisions of FAS No. 123 (determined using the Black-Scholes option pricing model) are as follows:

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




COMPENSATION EXPENSE RECOGNIZED                          
Restricted stock awards   $ 2,568   $ 1,377   $ 5,268   $ 2,401  
Stock options           1,053           1,053  




PRO FORMA RESULTS UNDER FAS NO. 123                          
Net income as reported   $ 26,956   $ 39,350   $ 66,836   $ 105,788  
Additional stock option expense, net of income tax effects     (3,673 )   (3,033 )   (6,456 )   (5,693 )




Pro forma net income   $ 23,283   $ 36,317   $ 60,380   $ 100,095  




Pro forma net income per share of common stock:                          
   Basic   $ 0.29   $ 0.46   $ 0.76   $ 1.27  
   Diluted     0.29     0.45     0.75     1.25  





F-15


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The Company operates in three reportable segments: newspapers, cable television networks (referred to as “Scripps Networks”), and broadcast television.

FORWARD-LOOKING STATEMENTS

This discussion and the information contained in the notes to the consolidated financial statements contain certain forward-looking statements that are based on management’s current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from the expectations expressed in the forward-looking statements. Such risks, trends and uncertainties, which in most instances are beyond the Company’s control, include changes in advertising demand and other economic conditions; consumers’ taste; newsprint prices; program costs; labor relations; technological developments; competitive pressures; interest rates; regulatory rulings; and reliance on third-party vendors for various products and services. The words “believe,” “expect,” “anticipate,” “estimate,” “intend” and similar expressions identify forward-looking statements. All forward-looking statements, which are as of the date of this filing, should be evaluated with the understanding of their inherent uncertainty.

RESULTS OF OPERATIONS

Income from core operations represents net income as defined under generally accepted accounting principles (“GAAP”) excluding certain unusual items. These items are excluded because management believes the items are unlikely to recur or they otherwise impede analysis of the Company’s on-going operations.

Management uses earnings before interest, income taxes, depreciation and amortization (“EBITDA”), along with operating income and other GAAP measures to evaluate the performance of the Company’s operating segments. Management uses EBITDA to evaluate the performance of the Company’s operating segments because:

EBITDA, combined with information on historical and planned capital spending, is a useful and reliable measure of year-over-year operating performance.

Banks and other lenders use EBITDA and other cash flow measures to evaluate the Company’s ability to meet its debt service requirements and its other obligations.

Financial analysts and investors use EBITDA, combined with capital spending requirements, to estimate the value of communications media companies.

Income from core operations and EBITDA should not be construed as alternative measures of, but as supplemental information to, the Company’s net income and cash flows from operating activities as defined under GAAP.

Acquisitions and divestitures can affect the comparability of year-over-year reported results. The accompanying tables include the results of operations for acquired operations from the dates of acquisition. Divested operating units are removed from segment operating results and reported separately because management believes they impede analysis of the Company’s on-going operations.

See Note 2 to the Consolidated Financial Statements on page F-9 regarding acquisitions and divestitures.

The application for a 50-year Joint Operating Agency (“JOA”) between the Company’s Denver Rocky Mountain News (“RMN”) and MediaNews Group Inc.’s (“MediaNews”) Denver Post was approved in January 2001 by the U.S. Department of Justice. The JOA commenced operations on January 22, 2001. The RMN received a 50% interest in the JOA in exchange for the contribution of most of its assets to the JOA and the payment of $60 million to MediaNews.

The RMN’s 50% share of the operating profit (loss) of the Denver JOA is reported as “Share of Joint Operating Agency Profits” in the financial statements. Editorial costs associated with the RMN are included in operating expenses. The financial statements do not include advertising and other revenue of the JOA, nor the costs to produce, distribute and market the newspapers, nor related depreciation. The RMN is reported separately in Management’s Discussion and Analysis.

F-16


Table of Contents

Consolidated results of operations were as follows:

( in thousands, except per share data ) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001






Operating revenues:                                  
   Newspapers excluding RMN   $ 181,547     0.2 % $ 181,166   $ 360,324     0.1 % $ 359,874  
   Rocky Mountain News     8,225           736     13,481           11,576  






   Total newspapers     189,772     4.3 %   181,902     373,805     0.6 %   371,450  
   Scripps Networks     110,967     18.6 %   93,537     199,668     13.5 %   175,855  
   Broadcast television     75,721     2.1 %   74,199     141,242     0.8 %   140,120  
   Licensing and other media     23,473     2.9 %   22,819     45,000     (4.5 )%   47,112  






Revenues from core operations   $ 399,933     7.4 % $ 372,457   $ 759,715     3.4 % $ 734,537  






Operating income:                                      
   Newspapers excluding RMN   $ 61,018     4.7 % $ 58,298   $ 118,544     5.3 % $ 112,574  
   Rocky Mountain News     2,725           (4,480 )   2,733           (11,779 )






   Total newspapers     63,743     18.4 %   53,818     121,277     20.3 %   100,795  
   Scripps Networks     29,823     25.9 %   23,694     46,968     28.0 %   36,691  
   Broadcast television     19,889     (1.3 )%   20,154     31,297     (0.1 )%   31,323  
   Licensing and other media     4,464     20.3 %   3,712     8,360     1.2 %   8,257  
   Corporate     (7,982 )         (4,271 )   (15,549 )         (9,344 )






Operating income from core
   operations
    109,937     13.2 %   97,107     192,353     14.7 %   167,722  
Interest expense     (6,629 )         (10,859 )   (13,221 )         (23,320 )
Miscellaneous, net     (764 )         480     (618 )         833  
Income taxes     (40,031 )         (34,198 )   (69,861 )         (57,052 )
Minority interest     (952 )         (975 )   (1,786 )         (1,821 )






Income from core operations     61,561     19.4 %   51,555     106,867     23.7 %   86,362  
Unusual credits (charges):                                      
   Employee work force reduction                 (11,187 )               (11,187 )
   Amortization of goodwill and
      intangible assets with
      indefinite lives
                (9,589 )               (18,955 )
   Investment results, net of
      expenses
    (65,551 )         2,957     (73,939 )         61,742  
   Tax effect of unusual credits
      (charges)
    22,946           5,614     25,908           (12,174 )
   Prior year tax liability
      adjustments
    8,000                 8,000              






Net income   $ 26,956     (31.5 )% $ 39,350   $ 66,836     (36.8 )% $ 105,788  






Per share of common stock:                                      
   Income from core operations   $ .76     18.8 % $ .64   $ 1.33     23.1 % $ 1.08  
   Unusual credits (charges):                                      
     Employee work force
        reduction
                (.09 )               (.09 )
     Amortization of goodwill and
        intangible assets with
        indefinite lives
                (.09 )               (.17 )
     Net investment results     (.53 )         .02     (.60 )         .51  
     Prior year tax liability
        adjustments
    .10                 .10              






   Net income   $ .33     (32.7 )% $ .49   $ .83     (37.1 )% $ 1.32  






Weighted-average shares
   outstanding
    80,729           80,002     80,496           79,933  





See Note 1 – Goodwill and Other Intangible Assets on page F-8 and Note 3 on page F-9 regarding items excluded from core operations.

All per share disclosures are on a diluted basis.

F-17


Table of Contents

Other financial and statistical data, excluding unusual items, are as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Total advertising revenues   $ 296,386     4.2%   $ 284,451   $ 560,182     2.5%   $ 546,445  






Advertising revenues as a
   percentage of total revenues
    75.7 %         76.5 %   75.1 %         75.6 %






EBITDA:                                      
   Newspapers excluding RMN   $ 67,769     5.2 % $ 64,413   $ 131,355     5.1 % $ 124,954  
   Rocky Mountain News     2,851           (4,354 )   2,978           (10,672 )






   Total newspapers     70,620     17.6 %   60,059     134,333     17.5 %   114,282  
   Scripps Networks     32,976     24.0 %   26,593     52,850     24.6 %   42,414  
   Broadcast television     24,810     (1.8 )%   25,255     40,777     (1.4 )%   41,342  
   Licensing and other media     4,657     19.3 %   3,902     8,744     1.2 %   8,641  
   Corporate     (7,698 )         (4,048 )   (15,040 )         (8,904 )






EBITDA from core operations   $ 125,365     12.2 % $ 111,761   $ 221,664     12.1 % $ 197,775  






Effective income tax rate for
   core operations
    39.0 %         39.4 %   39.1 %         39.3 %






Net cash provided by operating
   activities
  $ 55,208         $ 47,992   $ 100,768         $ 123,407  
Capital expenditures     (15,385 )         (14,379 )   (36,763 )         (29,095 )
Business acquisitions and
   investments
    (2,042 )         (3,575 )   (11,395 )         (86,443 )
Increase (decrease) in long-
   term debt
    (36,730 )         (34,848 )   (54,964 )         (3,313 )
Dividends paid, including to
   minority interests
    (12,369 )         (12,274 )   (24,665 )         (24,519 )
Purchase and retirement of
   common stock
                                  (1,988 )







Certain restricted stock awards issued in 2001 are earned based upon the market price of the Company’s Class A Common Shares. The Company records expense related to these awards when the shares are earned. Corporate expense increased year-over-year in the first quarter when 20,000 shares were earned. An additional 20,000 shares were earned in April 2002. The remaining 20,000 shares under the award can be earned in 2003 if certain targets are met in 2003.

Corporate expenses in the second quarter of 2002 also include the accrual of performance bonuses, which were not earned in 2001.

Lower borrowing rates under short-term credit facilities led to lower period-over-period interest expense. Average daily borrowings under short-term credit facilities in the second quarter were $459 million in 2002 and $534 million in 2001. The weighted-average interest rate on such borrowings in the second quarter was 1.8% in 2002 and 4.5% in 2001. For the year-to-date period the weighted-average interest rate was 1.8% in 2002 and 5.2% in 2001.

The Company is currently rolling over short-term debt at an effective 90-day yield of 1.7%. The average balance of all interest bearing obligations for the first six months of the year was $724 million in 2002 and $770 million in 2001.

Interest capitalized in the year-to-date period was $0.3 million in 2002 and $0.4 million in 2001.

The Company adopted Financial Accounting Standard (“FAS”) No. 142 - Goodwill and Other Intangible Assets effective January 1, 2002. See Note 1 to the Consolidated Financial Statements. If FAS No. 142’s provisions regarding not amortizing goodwill and intangible assets with indefinite lives had been effective in 2001, amortization of goodwill and other intangible assets would have been $9.6 million less, increasing earnings per share by $.09 in the second quarter. Year-to-date amortization would have been $19.0 million less, increasing earnings per share by $.17.

Operating results for each of the Company’s reportable segments, excluding divested operating units and unusual items, are presented on the following pages.

F-18


Table of Contents

NEWSPAPERS – RMN operating results are presented separately as a single line item to enhance comparability of year-over-year Newspaper operating results. Excluding unusual items, operating results were as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Operating revenues:                                      
   Local   $ 44,798     (2.2 )% $ 45,814   $ 89,973     (0.5 )% $ 90,413  
   Classified     55,612     (1.1 )%   56,242     109,830     (3.3 )%   113,552  
   National     8,209     (7.5 )%   8,871     16,065     (2.1 )%   16,402  
   Preprint and other     24,342     8.4 %   22,446     47,417     9.7 %   43,206  






   Newspaper advertising     132,961     (0.3 )%   133,373     263,285     (0.1 )%   263,573  
   Circulation     34,396     1.0 %   34,058     69,819     0.5 %   69,460  
   Share of joint operating
      agency profits
    11,351     2.7 %   11,051     21,193     1.3 %   20,927  
   Other     2,839     5.8 %   2,684     6,027     1.9 %   5,914  






Total operating revenues     181,547     0.2 %   181,166     360,324     0.1 %   359,874  






Expenses, excluding
   depreciation and
   amortization:
                                     
   Editorial and newspaper
      content
    21,942     0.3 %   21,883     44,002     0.5 %   43,772  
   Newsprint and ink     15,671     (27.4 )%   21,582     33,160     (24.6 )%   43,972  
   Other press and production     17,944     4.0 %   17,249     35,387     2.9 %   34,389  
   Circulation and distribution     16,397     2.8 %   15,948     32,773     3.1 %   31,784  
   Other advertising, internet
      and printing
    8,063     9.2 %   7,383     15,465     5.9 %   14,598  
   Advertising sales and
      marketing
    16,909     4.1 %   16,246     33,653     4.3 %   32,272  
   General and administrative     16,732     5.9 %   15,801     34,268     4.8 %   32,702  






Total     113,658     (2.1 )%   116,092     228,708     (2.0 )%   233,489  






EBITDA before equity-method
   investments
    67,889     4.3 %   65,074     131,616     4.1 %   126,385  
Share of pre-tax earnings
   (losses)of equity-method
   investments
    (120 )         (661 )   (261 )         (1,431 )






EBITDA     67,769     5.2 %   64,413     131,355     5.1 %   124,954  
Depreciation and amortization     6,751     10.4 %   6,115     12,811     3.5 %   12,380  






Operating income before RMN     61,018     4.7 %   58,298     118,544     5.3 %   112,574  
Rocky Mountain News     2,725           (4,480 )   2,733           (11,779 )






Operating income   $ 63,743     18.4 % $ 53,818   $ 121,277     20.3 % $ 100,795  






Other Financial and Statistical
   Data:
                                     
Percent of operating revenues:                                      
   EBITDA     37.3 %         35.6 %   36.5 %         34.7 %
   Operating income     33.6 %         32.2 %   32.9 %         31.3 %






Cash received greater than
   share of profits of JOAs and
   equity-method investments
  $ 4,707         $ 13,754   $ 6,159         $ 22,843  
Capital expenditures     8,917           5,375     20,260           15,763  
Business acquisitions and other
   additions to long-lived assets
    40           382     64           64,650  







The demand for advertising improved in many of the Company’s markets in the second quarter of 2002, although help wanted advertising volume remains below that of prior periods. Newspaper advertising revenues are expected to be flat year-over-year in the third quarter.

Newsprint and ink decreased in the quarter primarily due to a 30% decrease in year-over-year newsprint prices.

Second quarter and year-to-date results at the Denver newspaper were substantially improved over 2001 due to advertising and circulation rate increases and cost cutting measures implemented by the JOA, including the publication of combined weekend editions and a single classified advertising section distributed daily in both newspapers. The Company expects continued improvement in operating results in the Denver market, but expects the rate of improvement in year-over-year results will be lower than that of the first and second quarters.

F-19


Table of Contents

SCRIPPS NETWORKS – Operating results, excluding unusual items, were as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Operating revenues:                                      
   Advertising   $ 89,116     14.4 % $ 77,920   $ 158,542     9.7 % $ 144,519  
   Affiliate fees     20,348     42.4 %   14,290     38,508     34.0 %   28,748  
   Other     1,503     13.3 %   1,327     2,618     1.2 %   2,588  






Total operating revenues     110,967     18.6 %   93,537     199,668     13.5 %   175,855  






Operating expenses, excluding
   depreciation and amortization:
                                     
   Programming and production     31,330     25.2 %   25,025     60,226     22.7 %   49,086  
   Operations and distribution     7,801     (15.9 )%   9,278     17,186     (9.2 )%   18,917  
   Sales and marketing     20,791     (1.1 )%   21,012     36,741     (7.2 )%   39,606  
   General and administrative     19,194     47.4 %   13,021     34,590     24.1 %   27,864  






Total     79,116     15.8 %   68,336     148,743     9.8 %   135,473  






EBITDA before equity-method
   investments
    31,851     26.4 %   25,201     50,925     26.1 %   40,382  
Share of pre-tax earnings of
   equity-method investments
    1,125           1,392     1,925           2,032  






EBITDA     32,976     24.0 %   26,593     52,850     24.6 %   42,414  
Depreciation and amortization     3,153     8.8 %   2,899     5,882     2.8 %   5,723  






Operating income   $ 29,823     25.9 % $ 23,694   $ 46,968     28.0 % $ 36,691  






Other Financial and Statistical
   Data:
                                     
Percent of operating revenues:                                      
   EBITDA     29.7 %         28.4 %   26.5 %         24.1 %
   Operating income     26.9 %         25.3 %   23.5 %         20.9 %






Payments for programming less
   (greater)than amounts
   recognized as expense
  $ (3,827 )       $ (7,117 ) $ (13,825 )       $ (18,388 )
Cash received for affiliate fees, net
   of launch incentive payments,
   greater (less) than amounts
   recognized as affiliate fee
   revenue
    (39,325 )         (352 )   (63,133 )         3,945  
Cash received greater (less) than
   share of earnings of equity-
   method investments
    (405 )         (612 )   (1,205 )         909  
Capital expenditures     4,144           3,650     5,918           5,289  
Business acquisitions and
   investments
                      5,240           14,429  
Other information:                                      
   Program assets capitalized in
      the period
    36,755           22,110     71,647           60,834  
   Launch incentives capitalized in
      the period
    27,281           9,299     44,992           13,421  







According to the Nielsen Homevideo Index, HGTV was distributed to 78.6 million homes in June 2002, up 8.1 million from June 2001 and 0.9 million in the quarter. Food Network was distributed to 75.3 million homes in June 2002, up 14.9 million from June 2001 and 1.5 million in the quarter.

Affiliate fee revenue increased 36% for HGTV and 7% for Food Network in the year-to-date period. The Company changed its estimate of the lives of certain network distribution contracts in the second quarter of 2002, increasing affiliate fee revenue by $1.7 million.

Programming and production expenses have increased as the Company improves the quality and variety of programming and expands the hours of original programming presented on its networks. Programming expense increased 16% for HGTV and 31% for Food Network in the year-to-date period.

Reduced marketing, advertising and promotional expenses led to the decrease in operations and distribution expense and sales and marketing expense. In the second quarter the Company increased its allowance for uncollectible accounts receivable due to the bankruptcy of Adelphia Communications, reducing EBITDA by $2.5 million.

F-20


Table of Contents

The Company launched DIY in the fourth quarter of 1999 and launched Fine Living, its fourth network, in March 2002. Start-up losses associated with DIY and Fine Living reduced EBITDA in the second quarter by $9.3 million in 2002 compared to $4.9 million in the second quarter of 2001. For the year-to-date period, start-up losses reduced EBITDA by $21.4 million in 2002 and $10.3 million in 2001. Full year start-up losses are currently projected to reduce EBITDA by approximately $30 million to $35 million in 2002.

Excluding the start-up expenses of the new networks, EBITDA increased 34% in the quarter and 41% year-to-date.

F-21


Table of Contents

BROADCAST TELEVISION – Operating results, excluding unusual items, were as follows:

( in thousands ) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001






Operating revenues:                                      
   Local   $ 44,900     3.0%        $ 43,585   $ 85,100     3.1%        $ 82,538  
   National     26,365     0.4%          26,266     47,702     (2.8) %          49,069  
   Political     705           304     983           304  
   Network compensation     1,968     (20.8) %          2,486     3,909     (27.0) %          5,354  
   Other     1,783     14.4%          1,558     3,548     24.3%          2,855  






Total operating revenues     75,721     2.1%          74,199     141,242     0.8%          140,120  






Operating expenses,
   excluding depreciation and
   amortization:
                                     
   Programming and station
      operations
    34,917     2.8%          33,976     69,656     1.3%          68,731  
   Sales and marketing     9,628     3.4%          9,308     18,207     1.0%          18,027  
   General and administrative     6,366     12.5%          5,660     12,602     4.8%          12,020  






Total     50,911     4.0%          48,944     100,465     1.7%          98,778  






EBITDA     24,810     (1.8) %          25,255     40,777     (1.4) %          41,342  
Depreciation and
   amortization
    4,921     (3.5) %          5,101     9,480     (5.4) %          10,019  






Operating income   $ 19,889     (1.3) %        $ 20,154   $ 31,297     (0.1) %        $ 31,323  






Other Financial and
   Statistical Data
:
                                     
Percent of operating
   revenues:
                                     
   EBITDA     32.8 %         34.0 %   28.9 %         29.5 %
   Operating income     26.3 %         27.2 %   22.2 %         22.4 %






Payments for programming
   greater (less) than amounts
   recognized as expense
  $ 939         $ 1,437   $ 186         $ 1,364  
Capital expenditures     1,901           4,816     8,008           7,344  
Business acquisitions and
   other additions to
   long-lived assets
                27     20           27  
Other information:                                      
   Program assets capitalized
      in the period
    2,116           230     5,368           886  

Improved demand for advertising and additional advertising in the Company’s Detroit market tied to the Stanley Cup playoffs led to the increase in advertising revenues in the second quarter.

The Company continues to be affected by its relatively high exposure to the ABC television network, for which audience levels have generally declined in recent years. Six of the Company’s 10 television stations are ABC affiliates. Excluding the effects of the Stanley Cup playoffs, revenues at the ABC affiliates decreased approximately 1% year-over-year in the second quarter.

Revenue for the Company’s three NBC affiliates increased 5.7% year-over-year in the second quarter.

In 2001 the Company renegotiated and extended its affiliation agreements with NBC, which were originally scheduled to expire in 2004. Network compensation is sharply reduced under the new agreements, which expire in 2009. The Company’s ABC affiliation agreements expire on various dates during the period 2004 through 2006.

F-22


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

The Company’s primary source of liquidity is cash flow from operating activities. Advertising provides 70% to 80% of the Company’s total revenues, so the Company’s cash flow from operating activities is adversely affected during recessionary periods. The Company’s cash flow from operating activities in the first half of the year was $101 million in 2002 and $123 million in 2001. Increased launch incentive payments to expand distribution of Scripps Networks was the primary cause of the decrease. The Company expects to continue to increase the distribution of Scripps Networks.

Cash flow from operating activities exceeded capital expenditures and cash dividends by $39 million in the first six months and is expected to substantially exceed the total of its capital expenditure requirements and cash dividends in 2002, as it has each year since 1992.

The excess cash flow from existing businesses and the Company’s substantial borrowing capacity have been used primarily to fund acquisitions, investments, and to develop new businesses. There are essentially no legal or other restrictions on the transfer of funds among the Company’s business segments.

Repurchase of a total of six million Class A Common shares was authorized by the Board of Directors in 1998. The balance remaining on this authorization is 1.7 million shares.

Net debt (borrowings less cash equivalents and other short-term investments) decreased $53 million in the first six months of 2002, to $669 million at June 30, 2002. Net debt includes commercial paper borrowings totaling $455 million, with average maturities of 90 days or less. Commercial paper borrowings are supported by bank credit facilities which permit maximum borrowings of $675 million and expire in September 2002. The facility is expected to be replaced with a similar facility prior to expiration. The Company’s access to commercial paper markets can be affected by macroeconomic factors outside of its control. In addition to macroeconomic factors, the Company’s access to commercial paper markets and its borrowing costs are affected by short and long-term debt ratings assigned by independent rating agencies.

The Company issued $200 million of 5.75% notes due in 2012 in July. The proceeds from the notes will be used to repay the Company’s 6.375% notes due in October 2002 and to reduce the Company’s commercial paper borrowings.

F-23


Table of Contents

MARKET RISK

The Company’s earnings and cash flow can be affected by, among other things, economic conditions, interest rate changes, foreign currency fluctuations (primarily in the exchange rate for the Japanese yen) and changes in the price of newsprint. The Company is also exposed to changes in the market value of its investments. The information disclosed in Market Risk in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001, has not changed materially unless otherwise disclosed herein.

The Company held no foreign currency or newsprint derivative financial instruments at June 30, 2002, or at December 31, 2001.

The following table presents additional information about the Company’s market-risk-sensitive financial instruments:

( in thousands, except share data ) As of June 30, 2002 As of December 31, 2001


Cost
Basis
Fair
Value
Cost
Basis
Fair
Value




Financial instruments subject to interest rate risk:                            
   Variable rate credit facilities, including commercial
      paper
  $
454,829
  $
454,829
    $
513,855
  $
513,855
 
   $100 million, 6.375% note, due in 2002    
99,993
   
101,231
     
99,983
   
102,685
 
   $100 million, 6.625% note, due in 2007    
99,923
   
108,188
     
99,916
   
104,376
 
   Other notes    
14,153
   
13,552
     
10,090
   
9,084
 




   Total long-term debt including current portion   $
668,898
  $
677,800
    $
723,844
  $
730,000
 




Financial instruments subject to market value risk:                            
   AOL Time Warner (2,017,000 common shares)   $
29,667
  $
29,667
    $
64,740
  $
64,740
 
   Centra Software (700,500 common shares)    
1,427
   
1,303
     
1,427
   
5,604
 
   Other available-for-sale securities    
921
   
3,731
     
597
   
4,213
 




   Total investments in publicly-traded companies    
32,015
   
34,701
   
66,764
   
74,557
   Other equity investments    
23,629
   
(a
)
   
51,714
   
(a
)





______________

  (a)   Included in other equity investments are securities that do not trade in public markets, so they do not have readily determinable fair values. Management estimates the fair value of these securities approximates their carrying value. However, many of the investees have not issued new equity in the past two years. There can be no assurance that the Company would realize the carrying value of these securities upon their sale.

The Company manages interest rate risk primarily by maintaining a mix of fixed-rate and variable-rate debt. The Company may use interest rate swaps, forwards or other derivative financial instruments to manage its interest rate risk. The Company did not hold such instruments at June 30, 2002. The weighted-average interest rate on borrowings under the Variable Rate Credit Facilities was 1.8% at June 30, 2002, and 2.0% at December 31, 2001.

F-24


Table of Contents

THE E. W. SCRIPPS COMPANY

Index to Exhibits

Exhibit
No.
  Item Page
12     Ratio of Earnings to Fixed Charges E-2
       
99(a)   Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 E-3
       
99(b)   Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 E-4
       

E-1