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 March 31, 2004

 

OR

 

¨ 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   31-1223339

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

 

312 Walnut Street

Cincinnati, Ohio

  45202
(Address of principal executive offices)   (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 ¨

 

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Yes x    No ¨

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of April 30, 2004 there were 63,006,684 of the Registrant’s Class A Common Shares outstanding and 18,369,113 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 MARCH 31, 2004

 

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

4

  

Controls and Procedures

   3
     PART II - OTHER INFORMATION     

1

  

Legal Proceedings

   3

2

  

Changes in Securities and Use of Proceeds

   3

3

  

Defaults Upon Senior Securities

   4

4

  

Submission of Matters to a Vote of Security Holders

   4

5

  

Other Information

   4

6

  

Exhibits and Reports on Form 8-K

   4
    

Signatures

   4

 

2


Table of Contents

PART I

 

As used in this Quarterly Report on Form 10-Q, the terms “we,” “our,” “us” or “Scripps” may, depending on the context, refer to The E.W. Scripps Company, to one or more of its consolidated subsidiary companies or to all of them taken as a whole.

 

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.

 

ITEM 4.   CONTROLS AND PROCEDURES

 

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

 

We are 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 AND USE OF PROCEEDS

 

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

 

There were no sales of unregistered equity securities during the quarter for which this report is filed.

 

3


Table of Contents
ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

 

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

 

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

 

There were no matters submitted to a vote of security holders during the quarter for which this report is filed.

 

ITEM 5.   OTHER INFORMATION

 

None.

 

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

 

A Current Report on Form 8-K reporting the release of information regarding the results of operations for the quarter ended December 31, 2003, was filed on January 22, 2004.

 

A Current Report on Form 8-K reporting the release of information regarding the results of operations for the quarter ended March 31, 2004, was filed on April 14, 2004.

 

A Current Report on Form 8-K reporting that we completed our acquisition of Summit America Television was filed on April 15, 2004.

 

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:

 

May 5, 2004

      BY:  

/s/ Joseph G. NeCastro

               
           

Joseph G. NeCastro

           

Senior Vice President and Chief Financial Officer

 

4


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 Shareholders’ 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-22

Executive Overview

   F-22

Critical Accounting Policies and Estimates

   F-23

Results of Operations

    

Consolidated Results of Operations

   F-23

Business Segment Results

   F-25

Newspapers

   F-27

Scripps Networks

   F-30

Broadcast Television

   F-32

Shop At Home

   F-34

Liquidity and Capital Resources

   F-35

Quantitative and Qualitative Disclosures About Market Risk

   F-36

Controls and Procedures

   F-37

 

F-1


Table of Contents

CONSOLIDATED BALANCE SHEETS

 

( in thousands )


   March 31,
2004


   As of
December 31,
2003


   March 31,
2003


     ( Unaudited )         ( Unaudited )

ASSETS

                    

Current assets:

                    

Cash and cash equivalents

   $ 21,389    $ 18,227    $ 22,457

Short-term investments

     51,500              

Accounts and notes receivable (less allowances - $16,353, $14,852, $17,963)

     328,096      336,681      282,201

Programs and program licenses

     133,133      120,721      112,324

Inventories

     30,308      29,946      24,757

Deferred income taxes

     22,023      25,264      30,749

Miscellaneous

     26,723      31,598      25,309
    

  

  

Total current assets

     613,172      562,437      497,797
    

  

  

Investments

     239,636      261,655      248,040
    

  

  

Property, plant and equipment

     483,386      478,462      464,664
    

  

  

Goodwill

     1,174,431      1,174,431      1,173,994
    

  

  

Other assets:

                    

Programs and program licenses (less current portion)

     161,066      166,673      170,777

Unamortized network distribution incentives

     216,095      221,622      198,407

Intangible assets

     62,694      63,289      66,650

Note receivable from Summit America

     45,125      44,750      43,625

Miscellaneous

     36,031      34,483      17,601
    

  

  

Total other assets

     521,011      530,817      497,060
    

  

  

TOTAL ASSETS

   $ 3,031,636    $ 3,007,802    $ 2,881,555
    

  

  

 

See notes to consolidated financial statements.

 

F-2


Table of Contents

CONSOLIDATED BALANCE SHEETS

 

( in thousands, except share data )


   March 31,
2004


    As of
December 31,
2003


    March 31,
2003


 
     ( Unaudited )           ( Unaudited )  

LIABILITIES AND SHAREHOLDERS’ EQUITY

                        

Current liabilities:

                        

Current portion of long-term debt

                   $ 48,272  

Accounts payable

   $ 110,198     $ 98,639       115,035  

Customer deposits and unearned revenue

     52,510       53,596       39,182  

Accrued liabilities:

                        

Employee compensation and benefits

     49,979       62,674       66,488  

Network distribution incentives

     53,212       53,275       51,375  

Miscellaneous

     89,398       63,975       71,264  
    


 


 


Total current liabilities

     355,297       332,159       391,616  
    


 


 


Deferred income taxes

     187,256       192,418       153,486  
    


 


 


Long-term debt (less current portion)

     458,099       509,117       650,495  
    


 


 


Other liabilities and minority interests (less current portion)

     146,547       151,577       124,721  
    


 


 


Shareholders’ 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: 62,860,992, 62,598,947; and 61,794,524 shares

     629       626       618  

Voting - authorized: 30,000,000 shares; issued and outstanding: 18,369,113 shares

     184       184       184  
    


 


 


Total

     813       810       802  

Additional paid-in capital

     298,559       278,378       225,645  

Retained earnings

     1,602,841       1,546,522       1,364,696  

Accumulated other comprehensive income (loss), net of income taxes:

                        

Unrealized gains (losses) on securities available for sale

     5,405       15,439       (3,705 )

Pension liability adjustments

     (14,713 )     (14,713 )     (22,650 )

Foreign currency translation adjustment

     968       989       305  

Unvested restricted stock awards

     (9,436 )     (4,894 )     (3,856 )
    


 


 


Total shareholders’ equity

     1,884,437       1,822,531       1,561,237  
    


 


 


TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 3,031,636     $ 3,007,802     $ 2,881,555  
    


 


 


 

See notes to consolidated financial statements.

 

F-3


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME ( UNAUDITED )

 

     Three months ended
March 31,


 

( in thousands, except per share data )


   2004

    2003

 

Operating Revenues:

                

Advertising

   $ 335,331     $ 295,720  

Merchandise

     70,735       55,565  

Circulation

     35,226       35,562  

Network affiliate fees, net

     33,877       22,221  

Licensing

     21,511       21,733  

Other

     16,976       14,393  
    


 


Total operating revenues

     513,656       445,194  
    


 


Operating Expenses:

                

Employee compensation and benefits (exclusive of JOA editorial compensation costs)

     137,944       127,375  

Programs and program licenses

     49,863       40,226  

Costs of merchandise sold

     48,294       39,026  

Newsprint and ink

     20,082       18,014  

JOA editorial costs and expenses

     9,651       9,085  

Other costs and expenses

     133,826       118,640  
    


 


Total costs and expenses

     399,660       352,366  

Depreciation

     15,074       14,819  

Amortization of intangible assets

     663       1,157  
    


 


Total operating expenses

     415,397       368,342  
    


 


Operating income

     98,259       76,852  

Interest expense

     (7,395 )     (8,003 )

Equity in earnings of JOAs and other joint ventures

     16,663       17,553  

Interest and dividend income

     1,227       1,378  

Other investment results, net of expenses

     14,674          

Miscellaneous, net

     203       263  
    


 


Income before income taxes and minority interests

     123,631       88,043  

Provision for income taxes

     44,870       34,508  
    


 


Income before minority interests

     78,761       53,535  

Minority interests

     8,242       846  
    


 


Net income

   $ 70,519     $ 52,689  
    


 


Net income per share of common stock:

                

Basic

   $ .87     $ .66  

Diluted

     .86       .65  
    


 


 

See notes to consolidated financial statements.

 

F-4


Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS ( UNAUDITED )

 

     Three months ended
March 31,


 

( in thousands )


   2004

    2003

 

Cash Flows from Operating Activities:

                

Net income

   $ 70,519     $ 52,689  

Adjustments to reconcile net income to net cash flows from operating activities:

                

Depreciation and amortization

     15,737       15,976  

Investment gains, net of deferred income tax

     (9,521 )        

Other effects of deferred income taxes

     (1,665 )     11,959  

Tax benefits of stock compensation plans

     3,229       2,650  

Dividends received greater than equity in earnings of JOAs and other joint ventures

     7,296       2,973  

Stock and deferred compensation plans

     3,414       3,027  

Minority interests in income of subsidiary companies

     8,242       846  

Affiliate fees billed greater than amounts recognized as revenue

     5,435       2,834  

Network launch incentive payments

     (5,672 )     (15,735 )

Payments for programming less (greater) than program cost amortization

     (7,290 )     (9,563 )

Other changes in certain working capital accounts, net

     26,827       (1,227 )

Miscellaneous, net

     (202 )     1,054  
    


 


Net operating activities

     116,349       67,483  
    


 


Cash Flows from Investing Activities:

                

Purchase of short-term investments

     (51,500 )        

Additions to property, plant and equipment

     (19,776 )     (21,675 )

Purchase of subsidiary companies and long-term investments

             (4,055 )

Sale of long-term investments

     13,886          

Miscellaneous, net

     (133 )     543  
    


 


Net investing activities

     (57,523 )     (25,187 )
    


 


Cash Flows from Financing Activities:

                

Increase in long-term debt

             50,197  

Payments on long-term debt

     (51,844 )     (77,119 )

Dividends paid

     (14,200 )     (12,020 )

Dividends paid to minority interests

     (363 )     (361 )

Miscellaneous, net (primarily employee stock options)

     10,743       3,956  
    


 


Net financing activities

     (55,664 )     (35,347 )
    


 


Increase in cash and cash equivalents

     3,162       6,949  

Cash and cash equivalents:

                

Beginning of year

     18,227       15,508  
    


 


End of period

   $ 21,389     $ 22,457  
    


 


Supplemental Cash Flow Disclosures:

                

Interest paid, excluding amounts capitalized

   $ 7,275     $ 8,568  

Income taxes paid

     14,418       6,713  
    


 


 

See notes to consolidated financial statements.

 

F-5


Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

AND SHAREHOLDERS’ EQUITY ( UNAUDITED )

 

( in thousands, except share data )


   Common
Stock


   Additional
Paid-in
Capital


   Retained
Earnings


    Accumulated
Other
Comprehensive
Income (Loss)


    Unvested
Restricted
Stock
Awards


    Total
Shareholders’
Equity


 

As of December 31, 2002

   $ 801    $ 218,623    $ 1,324,027     $ (23,396 )   $ (4,590 )   $ 1,515,465  

Comprehensive income:

                                              

Net income

                   52,689                       52,689  
    

  

  


 


         


Unrealized gains (losses), net of tax of $1,456

                           (2,705 )             (2,705 )

Adjustment for losses (gains) in income, net of tax of $30

                           (55 )             (55 )
                          


         


Change in unrealized gains (losses)

                           (2,760 )             (2,760 )

Currency translation, net of tax of ($104)

                           106               106  
                  


 


         


Total

                   52,689       (2,654 )             50,035  

Dividends: declared and paid - $.15 per share

                   (12,020 )                     (12,020 )

Compensation plans, net: 156,975 shares issued; 30,672 shares repurchased

     1      4,372                      734       5,107  

Tax benefits of compensation plans

            2,650                              2,650  
    

  

  


 


 


 


As of March 31, 2003

   $ 802    $ 225,645    $ 1,364,696     $ (26,050 )   $ (3,856 )   $ 1,561,237  
    

  

  


 


 


 


As of December 31, 2003

   $ 810    $ 278,378    $ 1,546,522     $ 1,715     $ (4,894 )   $ 1,822,531  

Comprehensive income:

                                              

Net income

                   70,519                       70,519  
                  


 


         


Unrealized gains (losses), net of tax of $870

                           (1,616 )             (1,616 )

Adjustment for losses (gains) in income, net of tax of $4,533

                           (8,418 )             (8,418 )
                          


         


Change in unrealized gains (losses)

                           (10,034 )             (10,034 )

Currency translation, net of tax of $39

                           (21 )             (21 )
                  


 


         


Total

                   70,519       (10,055 )             60,464  

Dividends: declared and paid - $.175 per share

                   (14,200 )                     (14,200 )

Compensation plans, net: 284,138 shares issued; 22,093 shares repurchased

     3      16,952                      (4,542 )     12,413  

Tax benefits of compensation plans

            3,229                              3,229  
    

  

  


 


 


 


As of March 31, 2004

   $ 813    $ 298,559    $ 1,602,841     $ (8,340 )   $ (9,436 )   $ 1,884,437  
    

  

  


 


 


 


 

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 consolidated 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 our Annual Report on Form 10-K for the year ended December 31, 2003, has not changed materially. Financial information as of December 31, 2003, 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.

 

Nature of Operations - We are a diverse media concern with interests in newspapers, national television networks (“Scripps Networks”), broadcast television stations and television-retailing (“Shop At Home”). Under the trade name United Media, we distribute news columns, comics and other features to newspapers and license copyrights and trademarks for use on numerous products.

 

We operate 21 daily newspapers in the U.S. Newspapers derive revenue primarily from the sale of advertising space to local and national advertisers and from the sale of newspapers to readers. Four of our newspapers are operated pursuant to the terms of joint operating agreements. See Note 5. Each of those newspapers maintains an independent editorial operation and receives a share of the operating profits of the combined newspaper operations.

 

Scripps Networks includes four national television networks distributed by cable and satellite television systems: Home & Garden Television (“HGTV”), Food Network, DIY - Do It Yourself Network (“DIY”) and Fine Living. Scripps Networks also includes our 12% interest in FOX Sports Net South, a regional television network. As of December 31, 2003, we owned approximately 70% of Food Network and approximately 90% of Fine Living. Scripps Networks derives revenue primarily from the sale of advertising time and from affiliate fees from cable and satellite television systems.

 

Our 10 broadcast television stations are located in nine of the 60 largest television markets in the U.S. Nine of our television stations are affiliated with national broadcast television networks. Six are ABC affiliates and three are NBC affiliates. Broadcast television derives revenue primarily from the sale of advertising time to local and national advertisers.

 

Shop At Home markets a range of consumer goods to television viewers and through its Internet site. Shop At Home programming is distributed under the terms of affiliation agreements with broadcast television stations and cable and satellite television systems. Substantially all of Shop At Home’s revenues are derived from the sale of merchandise.

 

The relative importance of each line of business is indicated in the segment information presented in Note 13. Licensing and other media aggregates our operating segments that are too small to report separately, and primarily includes syndication and licensing of news features and comics.

 

Our operations are geographically dispersed and we have a diverse customer base. We believe bad debt losses resulting from default by a single customer, or defaults by customers in any depressed region or business sector, would not have a material effect on our financial position. Approximately 70% of our operating revenues are derived from advertising. Operating results can be affected by changes in the demand for advertising both nationally and in individual markets.

 

The eight largest cable and satellite television systems provide service to more than 90% of homes receiving HGTV and Food Network. The loss of distribution by any of these cable and satellite television systems could adversely affect our business. While no assurance can be given regarding renewal of our distribution contracts, we been successful in renewing distribution agreements for HGTV and Food Network.

 

F-7


Table of Contents

Use of Estimates - The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires us to make a variety of decisions that affect the reported amounts and the related disclosures. Such decisions include the selection of accounting principles that reflect the economic substance of the underlying transactions and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions.

 

Our financial statements include estimates and assumptions used in accounting for our defined benefit pension plans; the recognition of certain revenues; product returns and rebates due to customers; the periods over which long-lived assets are depreciated or amortized; the fair value of securities that do not trade in a public market; income taxes payable; estimates for uncollectible accounts receivable; the fair value of our inventories and self-insured risks.

 

While we re-evaluate our estimates and assumptions on an ongoing basis, actual results could, in fact, differ from those estimated at the time of preparation of the financial statements.

 

Newspaper Joint Operating Agreements (“JOA”) - We include our share of JOA earnings in “Equity in earnings of JOAs and other joint ventures” in our Consolidated Statements of Income. The related editorial costs and expenses are included in “JOA editorial costs and expenses.” Our residual interest in the net assets of the Denver and Albuquerque JOAs is classified as an investment in the Consolidated Balance Sheets. We do not have a residual interest in the net assets of the other JOAs.

 

Stock-Based Compensation - We have a stock-based compensation plan, which is described more fully in our Annual Report on Form 10-K for the year ended December 31, 2003. Stock options are awarded to purchase Class A Common shares at not less than 100% of the fair market value on the date of the award. Awards of Class A Common shares generally require no payment by the employee. Stock options and awards of Class A Common shares generally vest over a one to three-year incentive period conditioned upon the individual’s continued employment through that period.

 

We measure compensation expense using the intrinsic-value based method of Accounting Principles Board Opinion 25–Accounting for Stock Issued to Employees, and its related interpretations (collectively “APB 25”).

 

The grant-date fair value of time-vested awards of Class A Common shares is amortized to expense over the vesting period. Cliff vested awards are recognized on a straight-line basis over the vesting period and pro-rata vested awards are recognized as each vesting period expires. Certain performance-vested awards of Class A Common shares are earned when the market price of our Class A Common shares reaches certain targets. Compensation expense for those awards is recognized in full when the awards are earned based upon the fair values of the awards at that date.

 

The fair value of options granted, using the Black-Scholes model and the following assumptions, were as follows:

 

     Three months ended
March 31,


 
     2004

    2003

 

Weighted-average fair value of options granted

   $ 23.49     $ 21.95  

Assumptions used to determine fair value:

                

Dividend yield

     0.8 %     0.8 %

Expected volatility

     19.6 %     22.0 %

Risk-free rate of return

     3.5 %     3.8 %

Expected life of options

     6.5 years       7 years  
    


 


 

F-8


Table of Contents

The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provisions of Financial Accounting Standard No. (“FAS”) 123 - Accounting for Stock-Based Compensation, as amended by FAS 148 - Accounting for Stock-Based Compensation - Transition and Disclosure, to all stock-based employee compensation for the periods covered in this report:

 

     Three months ended
March 31,


 

( in thousands, except per share data )


   2004

    2003

 

Net income as reported

   $ 70,519     $ 52,689  

Add stock-based compensation included in reported income, net of related income tax effects:

                

Restricted share awards

     697       477  

Deduct stock-based compensation determined under fair value based method, net of related income tax effects:

                

Restricted share awards

     (697 )     (477 )

Stock options

     (3,609 )     (3,443 )
    


 


Pro forma net income

   $ 66,910     $ 49,246  
    


 


Net income per share of common stock

                

Basic earnings per share:

                

As reported

   $ 0.87     $ 0.66  

Additional stock option compensation, net of income tax effects

     (0.04 )     (0.04 )
    


 


Pro forma basic earnings per share

   $ 0.83     $ 0.62  
    


 


Diluted earnings per share:

                

As reported

   $ 0.86     $ 0.65  

Additional stock option compensation, net of income tax effects

     (0.04 )     (0.04 )
    


 


Pro forma diluted earnings per share

   $ 0.81     $ 0.61  
    


 


Net income per share amounts may not foot since each is calculated independently.

 

 

On April 14, 2004, shareholders approved amendments to the 1997 Long-Term Incentive Plan (the “Plan”) that, among other things: (a) extended the term of the Plan to June 1, 2014 and (b) modified provisions with respect to vesting and the term of outstanding options when employment is terminated due to death, disability or “change in control.” Under the prior Plan provisions, options held by an employee whose employment was terminated due to death or disability were immediately vested with the exception of options granted less than one year prior to the termination of employment. The employee forfeited any options granted less than one year prior to termination of employment due to death or disability. Vested options granted prior to 1999 were exercisable for the lesser of one year or the remaining terms of the options, while vested options granted after 1998 were exercisable for the remaining terms of the options. The amended and restated Plan provides that all options held by an employee will immediately vest upon termination of employment due to death or disability and those options will remain exercisable for the remaining terms of the options.

 

The terms of approximately 1.7 million options, representing substantially all outstanding options granted after 1994 but before 1999, and from April 15, 2003, through April 14, 2004, were modified by the Plan amendments with respect to termination of employment due to death or disability. Because we are unable to estimate which employees, if any, will benefit from these modifications, the intrinsic-value based method of APB 25 requires us to record compensation expense for any such options that are held by an employee if their employment is terminated due to death or disability. Such compensation expense would be included in our financial statements upon such termination of employment and would be measured by the difference between the market price of our Class A Common Shares on the date of the modification and the exercise prices of the modified options held by the employee. No compensation expense would be recognized if such options were exercised prior to termination of employment due to death or disability.

 

F-9


Table of Contents

Under the terms of the prior Plan, a change in control of The E.W. Scripps Company resulted in immediate vesting of all options held by employees, while a change in control of a subsidiary or division thereof (“subsidiary”) alone did not trigger vesting of options held by employees of that subsidiary. Vested options held by employees of a subsidiary whose employment was terminated due to a change in control of that subsidiary were exercisable for a period of 90 days. The amended and restated plan provides that all options held by an employee of a subsidiary will vest and remain exercisable for the remaining terms of the options upon termination of employment due to a change in control of that subsidiary.

 

The Plan amendments with respect to termination of employment due to change in control modified the terms of approximately 2.2 million options held by employees of subsidiary companies. Approximately 0.7 million of those options were also modified by the plan amendments with respect to termination of employment due to death or disability. Because we are unable to estimate which employees may benefit from the Plan modifications, the intrinsic-value based method of APB 25 requires us to record compensation expense for any such options that are held by an employee of a subsidiary company if their employment is terminated due to a change in control of that subsidiary. Such compensation expense would be included in our financial statements upon such termination of employment and would be measured by the difference between the market price of our Class A Common Shares on the date of the modification and the exercise prices of the modified options held by the employee. No compensation expense would be recognized if such options were exercised prior to termination of employment due to a change in control.

 

While we measure compensation expense in our financial statements using the intrinsic-value based method of APB 25, we must also report pro forma net income and earnings per share assuming we had used the fair-value based methods of FAS 123. Both the amount and recognition of compensation expense resulting from the Plan modifications is different if fair-value based methods are used instead of intrinsic-value based methods. Under the fair-value based method, Plan modifications are accounted for as the retirement of the outstanding options and the issuance of new options at the modification date. The fair value of the modified options exceeds the fair value of the options held as of the date of the modifications by approximately $2.8 million. That compensation expense is recognized over the remaining vesting period of the options, or immediately for vested options. Our second quarter 2004 pro forma disclosures of net income assuming we had used the fair-value based methods of FAS 123 will include a $1.6 million charge, $1.0 million after-tax, for modified vested options.

 

Under current Financial Accounting Standard Board proposals, we will be required to account for options using the fair value provisions of FAS 123, as amended, beginning in 2005. Compensation expense recognized in 2005 and later related to the Plan modifications will be based upon the fair-value based methods of FAS 123, as amended, rather than the intrinsic-value based methods of APB 25.

 

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

 

     Three months ended
March 31,


( in thousands )


   2004

   2003

Basic weighted-average shares outstanding

   80,835    79,897

Effect of dilutive securities:

         

Unvested restricted stock held by employees

   184    151

Stock options held by employees and directors

   1,165    949
    
  

Diluted weighted-average shares outstanding

   82,184    80,997
    
  

 

Reclassifications - For comparative purposes, certain prior year amounts have been reclassified to conform to current classifications.

 

F-10


Table of Contents

2. ACCOUNTING CHANGES

 

In 2003 we adopted FAS 132 (Revised) (“FAS 132-R”) – Employer’s Disclosure about Pensions and Other Postretirement Benefits. FAS 132-R retains disclosure requirements of the original FAS 132 and requires new disclosures in annual financial statements relating to plan assets, investment strategy, plan obligations, cash flows, and the components of net periodic benefit costs and requires certain disclosures to be included in interim financial statements. FAS 132-R also requires interim disclosure of the elements of net periodic benefit cost and the total amount of contributions paid or expected to be paid during the current fiscal year if significantly different from amounts previously disclosed. Additional disclosures regarding expected future benefit payments will become effective for fiscal years ending after June 15, 2004.

 

3. ACQUISITIONS

 

In the first quarter of 2003, we acquired an additional interest of less than one percent in our Memphis newspaper for $3.5 million in cash. We assigned $2.9 million of the purchase price to goodwill and $0.6 million to minority interest retired.

 

We reached agreement in the fourth quarter of 2003 to acquire Summit America Television (“Summit America”) for approximately $235 million. Summit America operates five Shop At Home-affiliated broadcast television stations and owns a 30% interest in Shop At Home. We completed the acquisition on April 14, 2004. We paid $4.05 in cash per fully-diluted outstanding share of Summit America common stock, or approximately $184 million, which we financed through cash and short-term investments on hand and additional borrowings on our existing credit facilities. As part of the transaction, we agreed to forego repayment of the $47.5 million secured loan extended to Summit America as part of the 2002 acquisition of Shop At Home. We also agreed to forego redemption of $3 million in Summit America preferred stock that we hold and accrued dividends thereon. We are currently in the process of calculating the allocation of the purchase price. The acquisition of Summit America is not expected to materially impact our revenues or results of operations in 2004.

 

The acquisition provides us with the opportunity to gain complete ownership of Shop At Home at an early stage in its integration with our diverse mix of media businesses. Additionally, the acquisition of the Shop At Home-affiliated television stations strengthens the company’s investment by securing valuable distribution of the network to some of its most productive viewing households.

 

4. INVESTMENT GAINS

 

Other investment results in the first quarter of 2004 represent realized gains from the sale of certain investments, including Digital Theater Systems. Net income was increased by $9.5 million, $.12 per share.

 

F-11


Table of Contents

5. JOINT OPERATING AGREEMENTS

 

Four of our newspapers are operated pursuant to the terms of joint operating agreements (“JOAs”). The Newspaper Preservation Act of 1970 provides a limited exemption from anti-trust laws, permitting competing newspapers in a market to combine their sales, production and business operations in order to reduce aggregate expenses and take advantage of economies of scale, thereby allowing the continuing operation of both newspapers in that market. Each newspaper in a JOA partnership maintains a separate and independent editorial operation.

 

The table below provides certain information about our JOAs.

 

Newspaper


  

Publisher of Other Newspaper


  

Year JOA

Entered Into


   Year
of JOA
Expiration


The Albuquerque Tribune

  

Journal Publishing Company

   1933    2022

Birmingham Post-Herald

  

Newhouse Newspapers

   1950    2015

The Cincinnati Post

  

Gannett Newspapers

   1977    2007

Denver Rocky Mountain News

  

MediaNews Group, Inc.

   2001    2051

 

The combined sales, production and business operations of the newspapers are either jointly managed or are solely managed by one of the newspapers. The sales, production and business operations of the two Denver newspapers are operated by the Denver Newspaper Agency, a limited liability partnership (the “Denver JOA”). Each newspaper owns 50% of the Denver JOA and shares management of the combined newspaper operations. We have no management responsibilities for the combined operations of the other three JOAs.

 

The operating profits earned from the combined operations of the two newspapers are distributed to the partners in accordance with the terms of the joint operating agreement. We receive a 50% share of the Denver JOA profits and between 20% and 40% of the profits from the other three JOAs.

 

Information related to the operating results of our JOAs is as follows:

 

    

Three months ended

March 31,


( in thousands)


   2004

   2003

Equity in earnings of JOAs:

             

Denver

   $ 5,963    $ 5,984

Cincinnati

     4,978      5,574

Other

     4,504      4,083
    

  

Total equity in earnings of JOAs

     15,445      15,641

Operating revenues

     58      51
    

  

Total

   $ 15,503    $ 15,692
    

  

Contribution to segment profit:

             

Denver

   $ 120    $ 569

Cincinnati

     2,955      3,634

Other

     2,777      2,404
    

  

Total contribution to segment profit

   $ 5,852    $ 6,607
    

  

 

Gannett Newspapers has notified us of its intent to terminate the Cincinnati JOA upon its expiration in 2007. We intend to continue publishing the Cincinnati Post and Kentucky Post newspapers for the duration of the agreement.

 

F-12


Table of Contents

6. INVESTMENTS

 

Investments consisted of the following:

 

( in thousands, except share data )


   March 31,
2004


   As of
December 31,
2003


   March 31,
2003


 

Securities available for sale (at market value):

                      

Time Warner (2,017,000 common shares)

   $ 34,004    $ 36,283    $ 21,903  

Digital Theater Systems (554,000 common shares)

            13,690         

Other available-for-sale securities

     6,149      3,932      4,364  
    

  

  


Total available-for-sale securities

     40,153      53,905      26,267  

Denver JOA

     175,364      181,968      191,331  

FOX Sports Net South and other joint ventures

     12,492      13,302      8,865  

Summit America preferred stock, at cost plus accrued dividends

     3,285      3,240      3,105  

Other equity securities

     8,342      9,240      18,472  
    

  

  


Total investments

   $ 239,636    $ 261,655    $ 248,040  
    

  

  


Unrealized gains (losses) on securities available for sale

   $ 8,312    $ 23,749    $ (5,703 )
    

  

  


Note receivable from Summit America, at initial fair value plus accreted discount

   $ 45,125    $ 44,750    $ 43,625  
    

  

  


 

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. As of March 31, 2004, there were no unrealized losses on our available-for-sale securities. In the third quarter of 2003, Digital Theater Systems (“DTS”) completed an initial public offering of its common stock. This investment had previously been included in the other equity securities category. We sold our investment in DTS during the first quarter of 2004. See Note 4.

 

We received our 50% interest in the Denver JOA in exchange for the contribution of most of the assets of the Rocky Mountain News to the Denver JOA and the payment of $60 million to MediaNews Group. The difference between the carrying amount of our investment in the Denver JOA and our 50% share of the stockholders’ equity of the Denver JOA is accounted for in accordance with the principles of FAS 141 - Business Combinations and FAS 142 - Goodwill and Other Intangible Assets.

 

Other equity securities include securities that do not trade in public markets, so they do not have readily determinable fair values. We estimate the fair values of the other securities approximate their carrying values at March 31, 2004, however, many of the investees have had no rounds of equity financing in the past three years. There can be no assurance we would realize the carrying values of these securities upon their sale.

 

In connection with the October 2002 acquisition of the controlling interest in Shop At Home, we purchased $3.0 million of Summit America 6.0% redeemable preferred stock. At Summit America’s option, dividends are deferred until the mandatory redemption of the preferred stock in 2005. We also loaned Summit America $47.5 million, to be repaid in 2005, at 6% interest. The note was recorded at fair value as of the date of acquisition of Shop At Home. The difference between the face value of the note and the fair value at the date of acquisition is accreted to income over the term of the note. In connection with our acquisition of Summit America, we have agreed to forego redemption of the $3.0 million in Summit America redeemable preferred stock and accrued dividends thereon and to forego repayment of the $47.5 million note. See Note 3.

 

F-13


Table of Contents

7. PROGRAMS AND PROGRAM LICENSES

 

Programs and program licenses consisted of the following:

 

( in thousands )


   March 31,
2004


   As of
December 31,
2003


   March 31,
2003


Cost of programs available for broadcast

   $ 709,788    $ 681,185    $ 582,775

Progress payments on programs not yet available for broadcast

     55,210      49,519      72,806
    

  

  

Total

     764,998      730,704      655,581

Accumulated amortization

     470,799      443,310      372,480
    

  

  

Total programs and program licenses

   $ 294,199    $ 287,394    $ 283,101
    

  

  

 

The cost of licensed or produced programs capitalized in the first quarter was $45.2 million in 2004 and $38.3 million in 2003.

 

In addition to the programs owned or licensed by us included in the table above, we have commitments to license certain programming that is not yet available for broadcast, including first-run syndicated programming. Such program licenses are recorded as assets when the programming is delivered to us and is available for broadcast. First-run syndicated programming is generally produced and delivered at or near its broadcast date. Commitments to purchase or license programs not yet available for broadcast totaled approximately $300 million at March 31, 2004. If the programs are not produced, our commitments would generally expire without obligation.

 

8. UNAMORTIZED NETWORK DISTRIBUTION INCENTIVES

 

Unamortized network distribution incentives consisted of the following:

 

( in thousands )


   March 31,
2004


   As of
December 31,
2003


   March 31,
2003


Network launch incentives

   $ 333,274    $ 332,876    $ 299,044

Accumulated amortization

     142,405      135,540      114,959
    

  

  

Net book value

     190,869      197,336      184,085

Unbilled affiliate fees

     25,226      24,286      14,322
    

  

  

Total unamortized network distribution incentives

   $ 216,095    $ 221,622    $ 198,407
    

  

  

 

We capitalized launch incentive payments in the first quarter totaling $0.4 million in 2004 and $3.3 million in 2003.

 

F-14


Table of Contents

9. LONG-TERM DEBT

 

Long-term debt consisted of the following:

 

( in thousands )


   March 31,
2004


   As of
December
31, 2003


   March 31,
2003


Variable-rate credit facilities

          $ 50,187    $ 235,272

$100 million, 6.625% notes, due in 2007

   $ 99,949      99,946      99,935

$50 million, 3.75% notes, due in 2008

     50,000      50,000      50,000

$100 million, 4.25% notes, due in 2009

     99,454      99,430      99,358

$200 million, 5.75% notes, due in 2012

     198,965      198,934      198,840

Other notes

     8,662      10,318      14,705
    

  

  

Total face value of long-term debt less discounts

     457,030      508,815      698,110

Fair market value of interest rate swap

     1,069      302      657
    

  

  

Total long-term debt

     458,099      509,117      698,767

Current portion of long-term debt

                   48,272
    

  

  

Long-term debt (less current portion)

   $ 458,099    $ 509,117    $ 650,495
    

  

  

 

We have Competitive Advance and Revolving Credit Facilities (the “Revolver”), and a commercial paper program that collectively permit aggregate borrowings up to $575 million (the “Variable-Rate Credit Facilities”). The Revolver consists of two facilities, one permitting $375 million in aggregate borrowings expiring in August 2004 and the second a $200 million facility expiring in 2007. The August 2004 facility is expected to be replaced prior to its expiration. Borrowings under the Revolver are available on a committed revolving credit basis at our 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 our commercial paper program in lieu of direct borrowings under the Revolver. The weighted-average interest rate on the Variable-Rate Credit Facilities was 1.1% at December 31, 2003, and 1.3% at March 31, 2003.

 

We have a U.S. shelf registration statement which allows us to borrow up to an additional $350 million as of March 31, 2004.

 

We entered into a receive-fixed, pay-floating interest rate swap to achieve a desired proportion of fixed-rate versus variable-rate debt. The interest rate swap expires upon the maturity of the $50 million, 3.75% notes in 2008, and effectively converts those fixed-rate notes into variable-rate borrowings. The variable interest rate was 1.1% at March 31, 2004, which was based on six-month LIBOR minus a rate spread. The swap agreement was designated as a fair-value hedge of the underlying fixed-rate notes. Accordingly, changes in the fair value of the interest rate swap agreement (due to movements in the benchmark interest rate) are recorded as adjustments to the carrying value of long-term debt with an offsetting adjustment to other non-current assets. The changes in the fair value of the interest rate swap agreements and the underlying fixed-rate obligation are recorded as equal and offsetting unrealized gains and losses in the Consolidated Statements of Income. We have structured the interest rate swap to be 100% effective. As a result, there is no current impact to earnings resulting from hedge ineffectiveness.

 

Certain long-term debt agreements contain maintenance requirements for net worth and coverage of interest expense and restrictions on incurrence of additional indebtedness. We were in compliance with all debt covenants.

 

Current maturities of long-term debt are classified as long-term to the extent they can be refinanced under existing long-term credit commitments.

 

F-15


Table of Contents

10. OTHER LIABILITIES AND MINORITY INTERESTS

 

Other liabilities and minority interests consisted of the following:

 

( in thousands )


   March 31,
2004


   As of
December
31, 2003


   March 31,
2003


Program rights payable

   $ 30,416    $ 30,758    $ 49,249

Employee compensation and benefits

     76,754      75,310      87,900

Network distribution incentives

     71,692      76,668      54,343

Minority interests

     40,333      32,460      20,814

Deferred gain on sale of WCPO building

     7,649      7,649      7,649

Other

     14,985      15,238      18,639
    

  

  

Total other liabilities and minority interests

     241,829      238,083      238,594

Current portion of other liabilities

     95,282      86,506      113,873
    

  

  

Other liabilities and minority interests (less current portion)

   $ 146,547    $ 151,577    $ 124,721
    

  

  

 

Minority interests include non-controlling interests of approximately 8% in the capital stock of the subsidiary companies that publish our Memphis and Evansville newspapers. The capital stock of these companies does not provide for or require the redemption of the non-controlling interests by us.

 

Non-controlling interests hold an approximate 10% residual interest in Fine Living. The minority owners of Fine Living have the right to require us to repurchase their interests. We have an option to acquire their interests. The minority owners will receive the fair market value for their interests at the time their option is exercised. The put and call options become exercisable at various dates through 2016. Put options on an approximate 6% non-controlling interest in Fine Living are currently exercisable. The remaining put options become exercisable in 2006.

 

Non-controlling interests hold an approximate 30% residual interest in Food Network. The Food Network general partnership agreement terminates on December 31, 2012, unless amended or extended prior to that date. Upon termination, the assets of the partnership are to be liquidated and distributed to the partners in proportion to their partnership interests.

 

In 2002, we sold our Cincinnati television station production facility to the City of Cincinnati for $7.8 million in cash. Our television station will continue to use the facility until construction of a new production facility is completed in 2004. The gain on the sale of the facility of $7.6 million has been deferred until our station relocates to its new production facility. We will receive an additional $3.0 million in cash if our station relocates prior to June 1, 2004. The additional payments, which we expect to earn, are not included in the deferred gain.

 

F-16


Table of Contents

11. SUPPLEMENTAL CASH FLOW INFORMATION

 

The following table presents additional information about the change in certain working capital accounts:

 

     Three months ended
March 31,


 

( in thousands )


   2004

    2003

 

Other changes in certain working capital accounts, net:

                

Accounts receivable

   $ 8,585     $ (1,849 )

Prepaid and accrued pension expense

     6,400       (14,455 )

Inventories

     (362 )     (523 )

Accounts payable

     3,288       13,659  

Accrued income taxes

     23,533       10,590  

Accrued employee compensation and benefits

     (13,219 )     (14,046 )

Accrued interest

     (377 )     (621 )

Other accrued liabilities

     504       6,276  

Other, net

     (1,525 )     (258 )
    


 


Total

   $ 26,827     $ (1,227 )
    


 


 

12. EMPLOYEE BENEFIT PLANS

 

We sponsor defined benefit pension plans that cover substantially all non-union and certain union-represented employees. Benefits are generally based upon the employee’s compensation and years of service. We also sponsor a defined contribution plan that covers substantially all non-union and certain union employees. We match a portion of employee’s voluntary contributions to this plan.

 

Other union-represented employees are covered by defined benefit pension plans jointly sponsored by us and the union, or by union-sponsored multi-employer plans.

 

Retirement plans expense is based on valuations performed by plan actuaries as of the beginning of each fiscal year. The components of the expense consisted of the following:

 

     Three months ended
March 31,


 

( in thousands)


   2004

    2003

 

Service cost

   $ 4,931     $ 4,262  

Interest cost

     5,867       5,403  

Expected return on plan assets, net of expenses

     (5,536 )     (5,077 )

Net amortization and deferral

     1,621       1,406  
    


 


Total for defined benefit plans

     6,883       5,994  

Multi-employer plans

     123       110  

Defined contribution plans

     1,756       1,609  
    


 


Total

   $ 8,762     $ 7,713  
    


 


 

We did not make any contributions to our defined benefit plans in the first quarter of 2004. We anticipate contributing $5.0 million to fund the defined benefit plans during the remainder of fiscal 2004.

 

F-17


Table of Contents

13. SEGMENT INFORMATION

 

We determine our business segments based upon our management and internal reporting structure. Our reportable segments are strategic businesses that offer different products and services. See Note 1.

 

The accounting policies of each of our business segments are those described in Note 1 in our Annual Report on Form 10-K for the year ended December 31, 2003.

 

Certain corporate costs and expenses, including information technology, pensions and other employee benefits, and other shared services, are allocated to our business segments. The allocations are generally amounts agreed upon by management, which may differ from amounts that would be incurred if such services were purchased separately by the business segment. Corporate assets are primarily cash, cash equivalent and other short-term investments, property and equipment primarily used for corporate purposes, and deferred income taxes.

 

Our chief operating decision maker (as defined by FAS 131 – Segment Reporting) evaluates the operating performance of our business segments and makes decisions about the allocation of resources to our business segments using a measure we call segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, restructuring activities, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America.

 

As discussed in Note 1, we account for our share of the earnings of JOAs using the equity method of accounting. Our equity in earnings of JOAs is included in “Equity in earnings of JOAs and other joint ventures” in our Consolidated Statements of Income. Newspaper segment profits include equity in earnings of JOAs. Scripps Networks segment profits include equity in earnings of FOX Sports Net South and certain other joint ventures.

 

F-18


Table of Contents

Information regarding our business segments follows:

 

     Three months ended
March 31,


 

( in thousands )


   2004

    2003

 

Segment operating revenues:

                

Newspapers managed solely by us

   $ 178,473     $ 172,546  

Newspapers operated pursuant to JOAs

     58       51  
    


 


Total newspapers

     178,531       172,597  

Scripps Networks

     158,769       116,570  

Broadcast television

     75,658       70,173  

Shop At Home

     73,979       58,317  

Licensing and other media

     26,719       27,537  
    


 


Total operating revenues

   $ 513,656     $ 445,194  
    


 


Segment profit (loss):

                

Newspapers managed solely by us

   $ 53,244     $ 56,776  

Newspapers operated pursuant to JOAs

     5,852       6,607  
    


 


Total newspapers

     59,096       63,383  

Scripps Networks

     62,305       41,600  

Broadcast television

     17,227       15,606  

Shop At Home

     (3,621 )     (5,933 )

Licensing and other media

     4,270       3,871  

Corporate

     (8,618 )     (8,146 )
    


 


Total segment profit

     130,659       110,381  

Depreciation and amortization of intangibles

     (15,737 )     (15,976 )

Interest expense

     (7,395 )     (8,003 )

Interest and dividend income

     1,227       1,378  

Other investment results, net of expenses

     14,674          

Miscellaneous, net

     203       263  
    


 


Income before income taxes and minority interests

   $ 123,631     $ 88,043  
    


 


Depreciation:

                

Newspapers managed solely by us

   $ 5,221     $ 5,571  

Newspapers operated pursuant to JOAs

     296       321  
    


 


Total newspapers

     5,517       5,892  

Scripps Networks

     2,575       2,462  

Broadcast television

     4,616       4,650  

Shop At Home

     1,665       1,109  

Licensing and other media

     158       158  

Corporate

     543       548  
    


 


Total depreciation

   $ 15,074     $ 14,819  
    


 


Amortization of intangibles:

                

Newspapers managed solely by us

   $ 106     $ 104  

Newspapers operated pursuant to JOAs

     67       67  
    


 


Total newspapers

     173       171  

Scripps Networks

     147       585  

Broadcast television

     19       31  

Shop At Home

     324       370  
    


 


Total amortization of intangibles

   $ 663     $ 1,157  
    


 


 

F-19


Table of Contents
    

Three months ended

March 31,


( in thousands )


   2004

   2003

Additions to property, plant and equipment:

             

Newspapers managed solely by us

   $ 8,842    $ 15,077

Newspapers operated pursuant to JOAs

     110      107
    

  

Total newspapers

     8,952      15,184

Scripps Networks

     3,907      389

Broadcast television

     4,923      4,126

Shop At Home

     1,826      1,321

Licensing and other media

     77      87

Corporate

     91      568
    

  

Total additions to property, plant and equipment

   $ 19,776    $ 21,675
    

  

Business acquisitions and other additions to long-lived assets:

             

Newspapers managed solely by us

          $ 3,504

Newspapers operated pursuant to JOAs

            40
           

Total newspapers

            3,544

Scripps Networks

   $ 45,623      41,015

Investments

            511
    

  

Total

   $ 45,623    $ 45,070
    

  

Assets:

             

Newspapers managed solely by us

   $ 1,093,101    $ 1,080,651

Newspapers operated pursuant to JOAs

     194,180      207,594
    

  

Total newspapers

     1,287,281      1,288,245

Scripps Networks

     885,405      793,460

Broadcast television

     488,237      488,505

Shop At Home

     158,231      147,375

Licensing and other media

     25,308      31,174

Investments

     49,538      44,739

Corporate

     137,636      88,057
    

  

Total assets

   $ 3,031,636    $ 2,881,555
    

  

 

No single customer provides more than 10% of our revenue. International revenues are primarily derived from licensing comic characters and HGTV and Food Network programming in international markets. Licensing of comic characters in Japan provides approximately 50% of our international revenues, which are less than $60 million annually.

 

Other additions to long-lived assets include investments, capitalized intangible assets and Scripps Networks capitalized programs and network launch incentives.

 

F-20


Table of Contents

14. STOCK COMPENSATION PLANS

 

The following table presents information about stock options:

 

     Number of
Shares


    Weighted
Average
Exercise
Price


   Range of
Exercise
Prices


Options outstanding at December 31, 2002

   4,840,034     $ 54.39    $ 16 - 78

Options granted during the period

   1,023,800       79.97      79 - 81

Options exercised during the period

   (146,949 )     40.60      16 - 75
    

 

  

Options outstanding at March 31, 2003

   5,716,885     $ 59.32    $ 16 - 81
    

 

  

Options outstanding at December 31, 2003

   5,173,895     $ 61.97    $ 18 - 93

Options granted during the period

   969,400       97.98      97 - 99

Options exercised during the period

   (216,329 )     56.57      19 - 81

Options forfeited during the period

   (42,933 )     70.91      39 - 93
    

 

  

Options outstanding at March 31, 2004

   5,884,033     $ 68.04    $ 18 - 99
    

 

  

 

Substantially all options granted prior to 2001 are exercisable. Options generally become exercisable over a one-to-three-year period. Information about options outstanding and options exercisable by year of grant is as follows:

 

     Options Outstanding

   Options Exercisable

Year of Grant


   Options on
Shares
Outstanding


   Range of
Exercise
Prices


   Weighted
Average
Exercise
Price


   Options on
Shares
Exercisable


   Range of
Exercise
Prices


   Weighted
Average
Exercise
Price


1994 - expire in 2004

   98,500    $ 18 - 21    $ 18.91    98,500    $ 18 - 21    $ 18.91

1995 - expire in 2005

   9,800      20      20.01    9,800      20      20.01

1996 - expire in 2006

   69,000      26 - 27      26.98    69,000      26 - 27      26.98

1997 - expire in 2007

   259,000      34 - 42      34.88    259,000      34 - 42      34.88

1998 - expire in 2008

   348,950      39 - 54      47.28    348,950      39 - 54      47.28

1999 - expire in 2009

   449,963      42 - 50      47.12    449,963      42 - 50      47.12

2000 - expire in 2010

   710,500      43 - 60      49.43    710,500      43 - 60      49.43

2001 - expire in 2011

   847,357      58 - 70      64.23    841,007      58 - 70      64.23

2002 - expire in 2012

   1,020,186      73 - 78      75.32    782,945      73 - 78      75.33

2003 - expire in 2013

   1,101,377      79 - 93      80.21    434,120      79 - 81      79.93

2004 - expire in 2014

   969,400      97 - 99      97.98                   
    
  

  

  
  

  

Total options on number of shares

   5,884,033    $ 18 - 99    $ 68.04    4,003,785    $ 18 - 81    $ 58.31
    
  

  

  
  

  

 

Information related to awards of Class A Common Shares is presented below:

 

     Number
of Shares


    Price at Award Dates

       Weighted
Average


   Range of
Prices


Unvested shares at December 31, 2002

   328,376     $ 55.77    $ 43 - 77

Shares vested during the period

   (96,507 )     48.53      43 - 75
    

 

  

Unvested shares at March 31, 2003

   231,869     $ 58.78    $ 44 - 77
    

 

  

Unvested shares at December 31, 2003

   302,968     $ 70.07    $ 45 - 93

Shares awarded during the period

   58,125       96.59      95 - 97

Shares vested during the period

   (71,337 )     68.67      51 - 79
    

 

  

Unvested shares at March 31, 2004

   289,756     $ 75.61    $ 45 - 97
    

 

  

 

F-21


Table of Contents

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

 

This discussion and analysis of financial condition and results of operations is based upon the consolidated financial statements and the condensed notes to the consolidated financial statements. You should read this discussion in conjunction with those financial statements.

 

FORWARD-LOOKING STATEMENTS

 

This discussion and the information contained in the condensed notes to the consolidated financial statements contain certain forward-looking statements that are based on our 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 our 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.

 

EXECUTIVE OVERVIEW

 

We are a diverse media concern with interests in newspapers, national television networks (“Scripps Networks”), broadcast television stations and television-retailing (“Shop At Home”). Scripps Networks includes four cable and satellite television programming services, Home & Garden Television (“HGTV”), Food Network, DIY – Do It Yourself Network (“DIY”) and Fine Living. Our media businesses provide high quality news, information and entertainment content to readers and viewers.

 

We place the highest priority on allocating capital generated by our operations in order to create the most value for our shareholders. In order to create new businesses or acquire businesses that are expected to significantly increase shareholder value, we operate our core media businesses to maximize cash flow. We have used a portion of the cash produced by our newspapers and broadcast television stations to develop HGTV, DIY and Fine Living and to acquire Food Network and Shop At Home.

 

In our most recent Annual Report on Form 10-K, we outlined several of our current value-creation objectives including the continued development of our national network brands, integrating Shop At Home’s management with that of Scripps Networks, strengthening the competitive positions of our strong local media franchises, and capitalizing on the growth opportunity of our joint operating agreement in the Denver market.

 

At Scripps Networks, we continue to invest in high quality, original programming, to undertake marketing campaigns designed to increase awareness of our national networks, and to expand distribution of DIY and Fine Living. Total day viewership of HGTV increased 13% and total day viewership of Food Network increased 23% year-over-year in the first quarter of 2004. DIY could be seen in about 28 million homes in March 2004, up from 26 million homes in December 2003. Fine Living now reaches about 21 million homes, up from 20 million homes in December 2003.

 

We continue to shift the mix of retail products offered by Shop At Home to parallel the consumer categories targeted by Scripps Networks. Sale of home and cookware products was approximately 10% of Shop At Home total revenue in the first quarter of 2004, about double from the first quarter of 2003. Additionally, the cross-promotion of Shop At Home with our national networks and local media franchises continues to be a key strategy. In the first quarter of 2004, we produced several programs associated with the HGTV Dream Home Give Away in which we highlighted features of the home and provided viewers an opportunity to purchase many of the products featured.

 

In our most recent Annual Report on Form 10-K, we also outlined a number of trends and uncertainties that may affect our operating results and cash flows. These include changes in demand for advertising, changes in the price of newsprint and our ability to gain distribution of our networks on cable and satellite systems.

 

F-22


Table of Contents

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”) requires us to make a variety of decisions which affect reported amounts and related disclosures, including the selection of appropriate accounting principles and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions. We are committed to preparing financial statements incorporating accounting principles, assumptions and estimates that promote the representational faithfulness, verifiability, neutrality and transparency of the accounting information included in the financial statements.

 

Note 1 to the Consolidated Financial Statements included in our Annual Report on Form 10-K describes the significant accounting policies we have selected for use in the preparation of our financial statements and related disclosures. An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates that reasonably could have been used or changes in estimates that our likely to occur could materially change the financial statements. We believe the accounting for Network Affiliate Fees, Investments, Income Taxes and Pension Plans to be our most critical accounting policies and estimates. A detailed description of these accounting policies is included in the Critical Accounting Policies Section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2003. There have been no significant changes in those accounting policies.

 

RESULTS OF OPERATIONS

 

The trends and underlying economic conditions affecting the operating performance and future prospects differ for each of our four business segments. Accordingly, we believe the following discussion of our consolidated results of operations should be read in conjunction with the discussion of the operating performance of our business segments that follows on pages F-25 through F-34.

 

Consolidated Results of Operations – Consolidated results of operations were as follows:

 

( in thousands )


   2004

    Year-to-Date
Change


    2003

 

Operating revenues

   $ 513,656     15.4 %   $ 445,194  

Costs and expenses

     (399,660 )   (13.4 )%     (352,366 )

Depreciation and amortization of intangibles

     (15,737 )   1.5 %     (15,976 )
    


 

 


Operating income

     98,259     27.9 %     76,852  

Interest expense

     (7,395 )   7.6 %     (8,003 )

Equity in earnings of JOAs and other joint ventures

     16,663     (5.1 )%     17,553  

Interest and dividend income

     1,227     (11.0 )%     1,378  

Other investment results, net of expenses

     14,674                

Miscellaneous, net

     203     (22.8 )%     263  
    


 

 


Income before income taxes and minority interests

     123,631     40.4 %     88,043  

Provision for income taxes

     44,870     30.0 %     34,508  
    


 

 


Income before minority interests

     78,761             53,535  

Minority interests

     8,242             846  
    


 

 


Net income

   $ 70,519     33.8 %   $ 52,689  
    


 

 


Net income per diluted share of common stock

   $ .86     32.3 %   $ .65  
    


 

 


 

F-23


Table of Contents

Operating revenues increased 15.4%. The increase was primarily attributed to the continued growth in advertising and network affiliate fee revenues at our national television networks, increases in merchandise sales at Shop At Home and the return of political advertising at our broadcast television stations. The growth in advertising revenues at Scripps Networks was primarily driven by increased viewership of our national networks. The growth in affiliate fee revenues at Scripps Networks reflects both scheduled rate increases and wider distribution of the networks.

 

Costs and expenses increased 13.4%. Cost and expenses were impacted by the expanded hours of original programming and costs to promote our national networks, increases in costs of merchandise sold at Shop At Home, and increases in newsprint prices.

 

Interest expense decreased primarily due to lower average debt levels. The average balance of all interest bearing obligations was $459 million in the first quarter of 2004 compared with $685 million in the first quarter of 2003.

 

Other investment results in the first quarter of 2004 represent realized gains from the sale of certain investments, including Digital Theater Systems. Net income was increased by $9.5 million, $.12 per share.

 

During the 2004 second quarter, we expect to recognize a $6.5 million after-tax gain when our Cincinnati television station relocates to its new production facility. The gain on the sale of the station’s current facility to the City of Cincinnati was deferred while the station continued to use the facility.

 

Information regarding our effective tax rate is a follows:

 

     Three months ended
March 31,


 

( in thousands )


   2004

    2003

 

Income before income taxes and minority interests as reported

   $ 123,631     $ 88,043  

Income allocated to non-controlling interests

     7,617       1,337  
    


 


Income allocated to Scripps

     116,014       86,706  
    


 


Provision for income taxes

   $ 44,870     $ 34,508  
    


 


Effective income tax rate as reported

     36.3 %     39.2 %

Effective income tax rate on income allocated to Scripps

     38.7 %     39.8 %
    


 


 

The effective income tax rate was 36.3% in the first quarter of 2004 and 39.2% in the first quarter of 2003. Our effective income tax rate is affected by the growing profitability of Food Network. Food Network is operated pursuant to the terms of a general partnership, in which we own an approximate 70% residual interest. Income taxes on partnership income accrue to the individual partners. While the income before income tax reported in our financial statements includes all of the income before tax of the partnership, our income tax provision does not include income taxes on the portion of Food Network income that is attributable to the non-controlling interest.

 

The effective tax rate also decreased in 2004 due to lower effective state tax rates. We expect the effective tax rate will be between 36.4% and 36.7% for the full year of 2004.

 

Minority interest increased in the first quarter of 2004 primarily due to the operating performance of Food Network and profits being allocated based upon residual interests. Prior to the fourth quarter of 2003, Food Network profits were allocated solely to Class A partnership interests, of which we own approximately 87%. During the fourth quarter of 2003, Food Network profits began to be allocated in proportion to each partner’s residual interests in the partnership, of which we own approximately 70%. In the second quarter of 2004, we expect minority interest will be between $11 and $12 million.

 

F-24


Table of Contents

Business Segment Results - As discussed in Note 13 to the Consolidated Financial Statements our chief operating decision maker (as defined by FAS 131 – Segment Reporting) evaluates the operating performance of our business segments using a performance measure we call segment profits. Segment profits excludes interest, income taxes, depreciation and amortization, divested operating units, restructuring activities, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America.

 

Items excluded from segment profits generally result from decisions made in prior periods or from decisions made by corporate executives rather than the managers of the business segments. Depreciation and amortization charges are the result of decisions made in prior periods regarding the allocation of resources and are therefore excluded from the measure. Financing, tax structure and divestiture decisions are generally made by corporate executives. Excluding these items from our business segment performance measure enables us to evaluate business segment operating performance for the current period based upon current economic conditions and decisions made by the managers of those business segments in the current period.

 

Information regarding the operating performance of our business segments determined in accordance with FAS 131 and a reconciliation of such information to the consolidated financial statements is as follows:

 

( in thousands )


   2004

    Year-to-Date
Change


    2003

 

Segment operating revenues:

                      

Newspapers managed solely by us

   $ 178,473     3.4 %   $ 172,546  

Newspapers operated pursuant to JOAs

     58     13.7 %     51  
    


 

 


Total newspapers

     178,531     3.4 %     172,597  

Scripps Networks

     158,769     36.2 %     116,570  

Broadcast television

     75,658     7.8 %     70,173  

Shop At Home

     73,979     26.9 %     58,317  

Licensing and other media

     26,719     (3.0 )%     27,537  
    


 

 


Total operating revenues

   $ 513,656     15.4 %   $ 445,194  
    


 

 


Segment profit (loss):

                      

Newspapers managed solely by us

   $ 53,244     (6.2 )%   $ 56,776  

Newspapers operated pursuant to JOAs

     5,852     (11.4 )%     6,607  
    


 

 


Total newspapers

     59,096     (6.8 )%     63,383  

Scripps Networks

     62,305     49.8 %     41,600  

Broadcast television

     17,227     10.4 %     15,606  

Shop At Home

     (3,621 )           (5,933 )

Licensing and other media

     4,270     10.3 %     3,871  

Corporate

     (8,618 )   (5.8 )%     (8,146 )
    


 

 


Total segment profit

     130,659     18.4 %     110,381  

Depreciation and amortization of intangibles

     (15,737 )   1.5 %     (15,976 )

Interest expense

     (7,395 )   7.6 %     (8,003 )

Interest and dividend income

     1,227     (11.0 )%     1,378  

Other investment results, net of expenses

     14,674                

Miscellaneous, net

     203     (22.8 )%     263  
    


 

 


Income before income taxes and minority interests

   $ 123,631     40.4 %   $ 88,043  
    


 

 


 

Discussions of the operating performance of each of our reportable business segments begin on page F-27.

 

Compliance with the Sarbanes-Oxley Act led to the increase in corporate expenses in 2004. Partly as a result of the continued cost of compliance with the Act, corporate expenses are expected to increase approximately $3 million year-over-year in the second quarter of 2004 and $4 million to $5 million for the full year of 2004.

 

F-25


Table of Contents

Segment profits include our share of the earnings of JOAs and certain other investments included in our consolidated operating results using the equity method of accounting. Newspaper segment profits include equity in earnings of JOAs and other joint ventures. Scripps Networks segment profits include equity in earnings of FOX Sports Net South and other joint ventures.

 

A reconciliation of our equity in earnings of JOAs and other joint ventures included in segment profits to the amounts reported in our Consolidated Statements of Income is as follows:

 

( in thousands )


   2004

   

Year-to-Date

Change


    2003

Newspapers:

                    

Equity in earnings of JOAs

   $ 15,445     (1.3 )%   $ 15,641

Equity in earnings (loss) of joint ventures

     (40 )            

Scripps Networks:

                    

Equity in earnings of joint ventures

     1,258     (34.2 )%     1,912
    


 

 

Total equity in earnings of JOAs and other joint ventures

   $ 16,663     (5.1 )%   $ 17,553
    


 

 

 

Certain items required to reconcile segment profitability to consolidated results of operations determined in accordance with accounting principles generally accepted in the United States of America are attributed to particular business segments. Significant reconciling items attributable to each business segment are as follows:

 

( in thousands )


   2004

  

Year-to-Date

Change


    2003

Depreciation and amortization:

                   

Newspapers managed solely by us

   $ 5,327    (6.1 )%   $ 5,675

Newspapers operated pursuant to JOAs

     363    (6.4 )%     388
    

  

 

Total newspapers

     5,690    (6.2 )%     6,063

Scripps Networks

     2,722    (10.7 )%     3,047

Broadcast television

     4,635    (1.0 )%     4,681

Shop At Home

     1,989    34.5  %     1,479

Licensing and other media

     158            158

Corporate

     543    (0.9 )%     548
    

  

 

Total depreciation and amortization

   $ 15,737    (1.5 )%   $ 15,976
    

  

 

Interest and dividend income:

                   

Newspapers managed solely by us

   $ 61          $ 147

Newspapers operated pursuant to JOAs

     6            6
    

        

Total newspapers

     67            153

Summit America note

     1,133            1,194

Other

     27            31
    

        

Total interest and dividend income

   $ 1,227          $ 1,378
    

        

 

F-26


Table of Contents

Newspapers - We operate 21 daily newspapers in 19 markets in the United States. We solely operate and manage 17 of the newspapers. Each of the other four newspapers is operated pursuant to the terms of a joint operating agreement (“JOA”).

 

Newspapers managed solely by us: The newspapers managed solely by us operate in mid-size markets, focusing on news coverage within their local markets. Advertising and circulation revenues provide substantially all of each newspaper’s operating revenues and employee and newsprint costs are the primary expenses at each newspaper. The trends and underlying economic conditions affecting the operating performance of any of our newspapers are substantially the same as those affecting all of our newspapers. Our newspaper operating performance is most affected by newsprint prices and the health of the national economy, particularly conditions within the retail, labor, housing and auto markets. Changes in daily and Sunday circulation have not had a significant effect on the operating performance of our newspaper segment. While an individual newspaper may perform better or worse than our newspaper group as a whole due to specific conditions at that newspaper or within its local economy, such variances generally do not significantly affect the overall operating performance of the newspaper segment.

 

Operating results for newspapers managed solely by us were as follows:

 

( in thousands )


   2004

   

Year-to-Date

Change


    2003

Segment operating revenues:

                    

Local

   $ 42,658     0.4  %   $ 42,491

Classified

     55,703     4.6  %     53,235

National

     9,548     8.6  %     8,795

Preprint and other

     31,235     7.1  %     29,156
    


 

 

Newspaper advertising

     139,144     4.1  %     133,677

Circulation

     35,226     (0.9 )%     35,562

Other

     4,103     24.1  %     3,307
    


 

 

Total operating revenues

     178,473     3.4  %     172,546
    


 

 

Segment costs and expenses:

                    

Employee compensation and benefits

     66,071     5.6  %     62,572

Newsprint and ink

     20,082     11.5  %     18,014

Other segment costs and expenses

     39,036     10.9  %     35,184
    


 

 

Total costs and expenses

     125,189     8.1  %     115,770
    


 

 

Contribution to segment profit before joint ventures

     53,284             56,776

Equity in earnings (loss) of joint ventures

     (40 )            
    


 

 

Contribution to segment profit

   $ 53,244     (6.2 )%   $ 56,776
    


 

 

Supplemental Information:

                    
                      

Depreciation and amortization

   $ 5,327           $ 5,675

Capital expenditures

     8,842             15,077

Business acquisitions and other additions to long-lived assets

                   3,504
    


       

 

Newspaper advertising revenues increased in 2004 primarily due in part to increases in help wanted classified advertising. We expect newspaper advertising revenue to increase between 4% and 6% year-over-year in the second quarter of 2004.

 

Increases in preprint and other advertising reflect the development of new print and electronic products and services. These products include niche publications such as community newspapers, lifestyle magazines, publications focused upon the classified advertising categories of real estate, employment and auto, and other publications aimed at younger readers.

 

Continued improvements in on-line advertising also contributed to the increase in preprint and other advertising. Our Internet sites had advertising revenues of $3.5 million in the first quarter of 2004 compared with $2.7 million in the first quarter of 2003. We expect continued growth in advertising on our Internet sites as we continue to leverage our local franchises in help wanted, automobile and real estate advertising.

 

F-27


Table of Contents

Employee compensation and benefit expenses increased due primarily to higher employee benefit costs, including a $0.9 million increase in long-term disability costs.

 

Newsprint and ink costs increased due to newsprint prices increasing 11% during the current year. We expect newsprint costs to increase approximately 12% year-over-year in the second quarter.

 

Other costs and expenses in 2004 include a $1.3 million charge for bad debts related to the Kmart bankruptcy. In February the U.S. Court of Appeals for the 7th Circuit affirmed a U.S. District Court ruling that Kmart incorrectly paid certain companies, including many of our newspapers, which had been identified by Kmart as “critical vendors.” As a result of the ruling, Kmart has been ordered to seek recovery of those payments, which were made in 2002 after bankruptcy proceedings were initiated. The payments made to our newspapers were for advertising that was purchased and published in the company’s newspapers prior to Kmart’s bankruptcy filing.

 

F-28


Table of Contents

Newspapers operated under Joint Operating Agreements (“JOAs”): Four of our newspapers are operated pursuant to the terms of joint operating agreements (“JOAs”). The table below provides certain information about our JOAs.

 

Newspaper


  

Publisher of Other Newspaper


  

Year JOA Entered Into


  

Year of JOA Expiration


The Albuquerque Tribune

   Journal Publishing Company    1933    2022

Birmingham Post-Herald

   Newhouse Newspapers    1950    2015

The Cincinnati Post

   Gannett Newspapers    1977    2007

Denver Rocky Mountain News

   MediaNews Group, Inc.    2001    2051

 

The operating profits earned from the combined operations of the two newspapers are distributed to the partners in accordance with the terms of the joint operating agreement. We receive a 50% share of the Denver JOA profits and between 20% and 40% of the profits from the other three JOAs.

 

Operating results for our newspapers operated under JOAs were as follows:

 

( in thousands )


   2004

  

Year-to-Date

Change


    2003

Equity in earnings of JOAs included in segment profit:

                   

Denver

   $ 5,963    (0.4 )%   $ 5,984

Cincinnati

     4,978    (10.7 )%     5,574

Other

     4,504    10.3  %     4,083
    

  

 

Total equity in earnings of JOAs included in segment profit

     15,445    (1.3 )%     15,641

Operating revenues

     58    13.7  %     51
    

  

 

Total

     15,503    (1.2 )%     15,692
    

  

 

JOA editorial costs and expenses:

                   

Denver

     5,882    8.0  %     5,445

Cincinnati

     2,022    4.2  %     1,940

Other

     1,747    2.8  %     1,700
    

  

 

Total JOA editorial costs and expenses

     9,651    6.2  %     9,085
    

  

 

JOAs contribution to segment profit:

                   

Denver

     120    (78.9 )%     569

Cincinnati

     2,955    (18.7 )%     3,634

Other

     2,777    15.5  %     2,404
    

  

 

Total JOA contribution to segment profit

   $ 5,852    (11.4 )%   $ 6,607
    

  

 

Supplemental Information:

                   
                     

Depreciation and amortization

   $ 363          $ 388

Capital expenditures

     110            107
    

        

 

Declines in our JOAs’ contribution to segment profit was primarily attributed to weakness in the Cincinnati market and an increase in the Denver JOA’s reserve for bad debts of $0.7 million related to the Kmart bankruptcy.

 

Gannett Newspapers has notified us of its intent to terminate the Cincinnati JOA upon its expiration in 2007. We intend to continue publishing the Cincinnati Post and Kentucky Post newspapers for the duration of the agreement.

 

F-29


Table of Contents

Scripps Networks- Scripps Networks includes four national television networks distributed by cable and satellite television systems: Home & Garden Television (“HGTV”), Food Network, DIY– Do It Yourself Network (“DIY”), and Fine Living. Programming from our networks can be viewed on demand (“VOD”) on cable television systems in about 84 markets across the United States. Scripps Networks also includes our 12% interest in FOX Sports Net South, a regional television network.

 

We launched HGTV in 1994. Food Network launched in 1993, and we acquired our controlling interest in 1997. We launched DIY in the fourth quarter of 1999 and Fine Living in the first quarter of 2002. We have used a similar strategy in developing each of our networks. Our initial focus is to gain distribution on cable and satellite television systems. We may offer incentives in the form of cash payments or an initial period in which payment of affiliate fees by the systems is waived in exchange for long-term distribution contracts. We create new and original programming and undertake promotion and marketing campaigns designed to increase viewer awareness. We expect to incur operating losses until network distribution and audience size are sufficient to attract national advertisers. As distribution of the network increases, we make additional investments in the quality and variety of programming and increase the number of hours of original programming offered on the network. Such investments are expected to result in increases in viewership, yielding higher advertising revenues.

 

While we have employed similar development strategies with each of our networks, there can be no assurance DIY and Fine Living will achieve operating performances similar to HGTV and Food Network. There has been considerable consolidation among cable and satellite television operators, with the eight largest providing services to approximately 90% of the homes that receive cable and satellite television programming. At the same time, there has been an expansion in the number of programming services seeking distribution on those systems, with the number of networks more than doubling since 1996. DIY, Fine Living and our VOD and broadband initiatives are expected to reduce segment profits by approximately $8 million in the second quarter of 2004 and approximately $34 million for the full year of 2004.

 

Operating results for each of our four national networks were as follows:

 

( in thousands )


   2004

   

Year-to-Date

Change


    2003

 

Operating revenues:

                      

HGTV

   $ 85,098     27.2 %   $ 66,915  

Food Network

     63,142     39.7 %     45,201  

DIY

     6,792     94.8 %     3,487  

Fine Living

     3,688             856  

Other

     49     (55.9 )%     111  
    


 

 


Total segment operating revenues

   $ 158,769     36.2 %   $ 116,570  
    


 

 


Contribution to segment profit (loss):

                      

HGTV

   $ 44,001     26.5 %   $ 34,788  

Food Network

     27,083     51.1 %     17,926  

DIY

     (2,411 )   34.7 %     (3,691 )

Fine Living

     (5,152 )   27.1 %     (7,072 )

Other

     (1,216 )           (351 )
    


 

 


Total segment profit

   $ 62,305     49.8 %   $ 41,600  
    


 

 


Homes reached in March (1):

                      

HGTV

     85,500     6.3 %     80,400  

Food Network

     84,200     7.4 %     78,400  

DIY

     28,000     86.7 %     15,000  

Fine Living

     21,000     50.0 %     14,000  
    


 

 


 

(1) Approximately 87 million homes in the United States receive cable or satellite television. Homes reached are according to the Nielsen Homevideo Index (“Nielsen”), with the exception of DIY and Fine Living which are not yet rated by Nielsen and represent comparable amounts calculated by us.

 

Each of our four national television networks is a targeted lifestyle-oriented network. Advertising and network affiliate fees provide substantially all of each network’s operating revenues and employee costs and programming costs are the primary expenses. The trends and underlying economic conditions affecting each of our networks are substantially the same as those affecting all of our networks, primarily the demand for national advertising.

 

F-30


Table of Contents

Operating results for Scripps Networks were as follows:

 

( in thousands )


   2004

    Year-to-Date
Change


    2003

 

Segment operating revenues:

                      

Advertising

   $ 122,414     31.4 %   $ 93,158  

Network affiliate fees, net

     33,877     52.5 %     22,221  

Other

     2,478     108.1 %     1,191  
    


 

 


Total segment operating revenues

     158,769     36.2 %     116,570  
    


 

 


Segment costs and expenses:

                      

Employee compensation and benefits

     22,216     13.2 %     19,619  

Programs and program licenses

     38,079     29.1 %     29,494  

Other segment costs and expenses

     37,427     34.8 %     27,769  
    


 

 


Total segment costs and expenses

     97,722     27.1 %     76,882  
    


 

 


Segment profit before joint ventures

     61,047     53.8 %     39,688  

Equity in income of joint ventures

     1,258     (34.2 )%     1,912  
    


 

 


Segment profit

   $ 62,305     49.8 %   $ 41,600  
    


 

 


Supplemental Information:

                      

Billed network affiliate fees

   $ 39,312     56.9 %   $ 25,055  

Network launch incentive payments

     5,672             15,735  

Payments for programming less (greater) than program cost amortization

     (6,583 )           (8,930 )

Depreciation and amortization

     2,722             3,047  

Capital expenditures

     3,907             389  

Business acquisitions and other additions to long-lived assets

     45,623             41,015  
    


       


 

Increased viewership of our networks led to increased demand for advertising time and higher advertising rates. Increased viewership has been driven by wider distribution of the networks and higher ratings resulting from our investments in the quality and hours of original programming and marketing campaigns to promote consumer awareness of the networks. Advertising revenues are expected to increase approximately 35% year-over-year in the second quarter of 2004.

 

The increase in network affiliate fees reflects both scheduled rate increases and wider distribution of the networks. In addition, the charter distribution agreements for Food Network provided the programming to cable television systems without charge for the initial 10-year term of the agreement. Charter distribution agreements with cable television systems distributing our programming to approximately 25 million homes expired at the end of 2003. Substantially all distribution agreements with cable and satellite television systems currently in force require the payment of affiliate fees over the terms of the agreement. Network affiliate fees are expected to increase approximately 40% year-over-year in the second quarter of 2004.

 

Employee compensation and benefit expenses increased due to the hiring of additional employees to support the growth of Fine Living and DIY.

 

Programs and program licenses and other costs and expenses increased due to the improved quality and variety of programming, expanded hours of original programming, and continued efforts to promote the programming in order to attract a larger audience. Our continued investment in building viewership across all four networks is expected to increase programming and marketing expenses approximately 30% year-over-year in the second quarter of 2004.

 

F-31


Table of Contents

Broadcast Television – We operate 10 broadcast television stations in nine of the 60 largest markets in the U.S. Nine of our broadcast television stations are affiliated with national broadcast television networks. Six are ABC affiliates and three are NBC affiliates.

 

National broadcast television networks offer affiliates a variety of programs and sell the majority of advertising within those programs. We may receive compensation from the network for carrying its programming. In addition to network programs, we broadcast locally produced programs, syndicated programs, sporting events, and other programs of interest in each station’s market. News is the primary focus of our locally-produced programming.

 

Advertising provides substantially all of each station’s operating revenues and employee and programming costs are the primary expenses. The trends and underlying economic conditions affecting the operating performance of any of our broadcast television stations are substantially the same as those affecting all of our stations. The operating performance of our broadcast television group is most affected by the health of the economy, particularly conditions within the retail and auto markets, and by the volume of advertising time purchased by campaigns for elective office and for political issues. The demand for political advertising is significantly higher in even-numbered years, when congressional and presidential elections occur, than in odd-numbered years. While an individual television station may perform better or worse than our station group as a whole due to specific conditions at that station or within its local economy, such variances generally do not significantly affect the overall operating performance of the broadcast television segment.

 

Channel capacities of satellite television and cable television systems have increased as a result of digital technologies, resulting in an increase in the number of available viewing choices. Broadcast television also faces increased competition from Internet services and other electronic entertainment services, resulting in fragmentation of the viewing audience. Further audience fragmentation could adversely affect our broadcast television stations.

 

Operating results for broadcast television were as follows:

 

( in thousands )


   2004

    Year-to-Date
Change


    2003

 

Segment operating revenues:

                      

Local

   $ 44,369     2.1 %   $ 43,449  

National

     22,631     0.5 %     22,521  

Political

     4,152             161  

Network compensation

     2,338     (1.8 )%     2,382  

Other

     2,168     30.6 %     1,660  
    


 

 


Total segment operating revenues

     75,658     7.8 %     70,173  
    


 

 


Segment costs and expenses:

                      

Employee compensation and benefits

     30,630     5.0 %     29,174  

Programs and program licenses

     11,784     9.8 %     10,732  

Other segment costs and expenses

     16,017     9.2 %     14,661  
    


 

 


Total segment costs and expenses

     58,431     7.1 %     54,567  
    


 

 


Segment profit

   $ 17,227     10.4 %   $ 15,606  
    


 

 


Supplemental Information:

                      

Payments for programming less (greater) than program cost amortization

   $ (707 )         $ (633 )

Depreciation and amortization

     4,635             4,681  

Capital expenditures

     4,923             4,126  
    


       


 

F-32


Table of Contents

Broadcast television operating results are significantly affected by the political cycle. Our stations, while reaching approximately 10% of U.S. television households, are located in states with 22% of the electoral vote. We operate five television stations in the key electoral states of Michigan, Ohio and Florida. We expect political advertising in 2004 to be about $30 million.

 

Local and national advertising revenue increased in 2004 despite the 2003 first quarter including $3.8 million in Super Bowl-related advertising revenue at our six ABC affiliates. We expect total advertising revenues, including political advertising, to increase between 8% and 10% year-over-year in the second quarter of 2004.

 

Our six ABC affiliation agreements expire in 2004 through 2006. Our ABC affiliates recognized $2.3 million of network compensation revenue in the first quarter of 2004 and 2003. We are currently negotiating renewal of our affiliation agreements with ABC. While we expect network compensation will be reduced under the new agreements, we are unable to predict the amount of network compensation we may receive upon renewal of these agreements.

 

F-33


Table of Contents

Shop At Home - On April 14, 2004, we completed our acquisition of Summit America Television Inc., which included their 30% minority interest in Shop At Home and their five Shop At Home-affiliated broadcast television stations.

 

Shop At Home markets a range of consumer goods directly to television viewers and visitors to its Web site. Programming is distributed on a full or part-time basis under the terms of affiliation agreements with broadcast television stations and cable and satellite television systems. Affiliates are paid a fee (“network distribution fee”) based upon the number of cable and direct broadcast satellite households reached by the affiliate.

 

Retail merchandise sales provide substantially all of Shop At Home’s operating revenues and cost of merchandise sold and network distribution costs are the primary expenses. Shop At Home’s operating results are influenced by the distribution of the network, our ability to attract an audience, our selection and mix of product, and by consumers’ discretionary spending.

 

Operating results for Shop At Home were as follows:

 

( in thousands )


   2004

    Year-to-Date
Change


    2003

 

Segment operating revenues:

                      

Retail merchandise

   $ 69,342     26.2 %   $ 54,962  

Shipping and handling

     3,988     32.0 %     3,022  

Other

     649     94.9 %     333  
    


 

 


Total segment operating revenues

     73,979     26.9 %     58,317  
    


 

 


Segment costs and expenses:

                      

Cost of merchandise sold

     47,764     22.9 %     38,856  

Network distribution fees

     15,295     (1.2 )%     15,481  

Employee compensation and benefits

     8,130     48.6 %     5,471  

Other segment costs and expenses

     6,411     44.3 %     4,442  
    


 

 


Total segment costs and expenses

     77,600     20.8 %     64,250  
    


 

 


Segment profit (loss)

   $ (3,621 )         $ (5,933 )
    


       


Supplemental Information:

                      

Interest and dividend income from Summit America

   $ 1,133           $ 1,194  

Depreciation and amortization

     1,989             1,479  

Capital expenditures

     1,826             1,321  
    


       


 

We continue to integrate management of Shop At Home with that of Scripps Networks and to shift the mix of retail products offered for sale by Shop At Home to parallel the consumer categories targeted by our lifestyle programming networks. Sales of products for the home and cookware were approximately 10% of total revenue in 2004, about double from the first quarter of 2003. The improvement in 2004 operating results is partially attributed to the fact that operating results were negatively affected in the closing weeks of the 2003 quarter when the war in Iraq began.

 

Our continuing investment in Shop At Home is expected to reduce second quarter of 2004 segment profits by about $7 million and net income by about $.07 per share.

 

F-34


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

 

Our primary source of liquidity is our cash flow from operating activities. Advertising has historically provided 70% of total operating revenues, so cash flow from operating activities is adversely affected during recessionary periods. Information about our use of cash flow from operating activities is presented in the following table:

 

     Three months ended
March 31,


 

( in thousands )


   2004

    2003

 

Net cash provided by operating activities

   $ 116,349     $ 67,483  

Capital expenditures

     (19,776 )     (21,675 )

Dividends paid, including to minority interests

     (14,563 )     (12,381 )

Other - primarily stock option proceeds

     10,743       3,956  
    


 


Cash flow available for acquisitions and debt repayment

   $ 92,753     $ 37,383  
    


 


Use of available cash flow:

                

Business acquisitions and net investment activity

   $ (37,614 )   $ (4,055 )

Other investing activity

     (133 )     543  

Increase (decrease) in long-term debt

     (51,844 )     (26,922 )
    


 


 

Our cash flow has been used primarily to fund acquisitions and investments and to develop new businesses. There are no significant legal or other restrictions on the transfer of funds among our business segments.

 

Net cash provided by operating activities increased year-over-year due to improved operating performance of our business segments. Cash required for the development of our emerging brands ( DIY, Fine Living, video-on-demand and Shop At Home) was approximately $30 million in 2004. We expect cash flow from operating activities in 2004 will provide sufficient liquidity to continue the development of our emerging brands and to fund the capital expenditures necessary to support our businesses.

 

On April 14, 2004, we completed the acquisition of Summit America Television Inc. for approximately $184 million in cash. The acquisition of Summit America was financed through cash and short-term investments on hand and additional borrowings on our existing credit facilities. As part of the transaction, we agreed to forego repayment of the $47.5 million secured loan extended to Summit America as part of the 2002 acquisition of Shop At Home. We also agreed to forego redemption of $3 million in Summit America preferred stock that we hold.

 

We have two credit facilities, one permitting $375 million in aggregate borrowings expiring in August 2004 and the second a $200 million facility expiring in 2007. We did not have any outstanding borrowings under the facilities at March 31, 2004. Our access to commercial paper markets can be affected by macroeconomic factors outside of our control. In addition to macroeconomic factors, our access to commercial paper markets and our borrowing costs are affected by short and long-term debt ratings assigned by independent rating agencies. We have a U.S. shelf registration statement which allows us to borrow up to an additional $350 million as of March 31, 2004.

 

F-35


Table of Contents

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

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. We are also exposed to changes in the market value of our investments.

 

We may use foreign currency forward and option contracts to hedge our cash flow exposures that are denominated in Japanese yen and forward contracts to reduce the risk of changes in the price of newsprint on anticipated newsprint purchases. We held no foreign currency or newsprint derivative financial instruments at March 31, 2004.

 

The following table presents additional information about market-risk-sensitive financial instruments:

 

( in thousands, except share data )


   As of March 31, 2004

    As of December 31, 2003

 
   Cost Basis

   Fair Value

    Cost Basis

   Fair Value

 

Financial instruments subject to interest rate risk:

                              

Variable-rate credit facilities, including commercial paper

                  $ 50,187    $ 50,187  

$100 million, 6.625% notes, due in 2007

   $ 99,949    $ 112,625       99,946      113,146  

$50 million, 3.75% notes, due in 2008

     50,000      51,069       50,000      50,302  

$100 million, 4.25% notes, due in 2009

     99,454      104,062       99,430      102,160  

$200 million, 5.75% notes, due in 2012

     198,965      219,581       198,934      214,863  

Other notes

     8,662      7,963       10,318      9,604  
    

  


 

  


Total long-term debt including current portion

   $ 457,030    $ 495,300     $ 508,815    $ 540,262  
    

  


 

  


Interest rate swap

   $ 1,069    $ 1,069     $ 302    $ 302  
    

  


 

  


Note from Summit America, including accreted discount (c)

   $ 45,125    $ 45,800     $ 44,750    $ 46,000  
    

  


 

  


Financial instruments subject to market value risk:

                              

Time Warner (2,017,000 common shares)

   $ 29,667    $ 34,004     $ 29,667    $ 36,283  

Digital Theater Systems (“DTS”) (554,000 common shares) (b)

                    11      13,690  

Other available-for-sale securities

     2,174      6,149       478      3,932  
    

  


 

  


Total investments in publicly-traded companies

     31,841      40,153       30,156      53,905  

Summit America preferred stock (c)

     3,285      (a )     3,240      (a )

Other equity securities

     8,342      (a )     9,240      (a )
    

  


 

  


 

(a) Includes securities that do not trade in public markets, so the securities do not have readily determinable fair values. We estimate the fair value of these securities approximates their carrying value. However, many of the investees have not issued new equity within the past three years. There can be no assurance that we would realize the carrying value upon sale of the securities.

 

(b) Our shares in DTS were sold during the first quarter of 2004.

 

(c) On April 14, 2004, we completed the acquisition of Summit America Television Inc. As part of the transaction, we agreed to forego repayment of the $47.5 million Note from Summit America. We also agreed to forego redemption of the $3 million in Summit America preferred stock and accrued dividends thereon.

 

Our objectives in managing interest rate risk are to limit the impact of interest rate changes on our earnings and cash flows and to reduce our overall borrowing costs. We manage interest rate risk primarily by maintaining a mix of fixed-rate and variable-rate debt. In February 2003, we issued $50 million of 3.75% notes due in 2008. Concurrently, we entered into a receive-fixed, pay-floating interest rate swap, effectively converting the notes to a variable-rate obligation indexed to LIBOR. We account for the interest rate swap as a fair value hedge of the underlying fixed-rate notes. As a result, changes in the fair value of the interest rate swap are offset by changes in the fair value of the swapped notes and no net gain or loss is recognized in earnings.

 

F-36


Table of Contents

CONTROLS AND PROCEDURES

 

Scripps’ management is responsible for the preparation, integrity and objectivity of the consolidated financial statements and other information presented in this report. The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and reflect certain estimates and adjustments by management. In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, we must make a variety of decisions that affect the reported amounts and the related disclosures. Such decisions include the selection of accounting principles that reflect the economic substance of the underlying transactions and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions. We re-evaluate our estimates and assumptions on an ongoing basis. While actual results could, in fact, differ from those estimated at the time of preparation of the financial statements, we are committed to preparing financial statements incorporating accounting principles, assumptions and estimates that promote the representational faithfulness, verifiability, neutrality and transparency of the accounting information included in the financial statements.

 

We maintain a system of internal accounting controls and procedures, which management believes provide reasonable assurance that transactions are properly recorded and that assets are protected from loss or unauthorized use.

 

We maintain a system of disclosure controls and procedures to ensure timely collection and evaluation of information subject to disclosure, to ensure the selection of appropriate accounting polices, and to ensure compliance with our accounting policies and procedures. Our disclosure control systems and procedures include the certification of financial information provided from each of our businesses by the management of those businesses.

 

The integrity of the internal accounting and disclosure control systems are based on written policies and procedures, the careful selection and training of qualified financial personnel, a program of internal audits and direct management review. Our disclosure control committee meets periodically to review our systems and procedures and to review our financial statements and related disclosures.

 

Both the internal and independent auditors have direct and private access to the Audit Committee.

 

The effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-14(c) under the Securities Exchange Act of 1934) was evaluated as of the date of the financial statements. This evaluation was carried out under the supervision of and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures are effective. There were no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of the most recent evaluation.

 

F-37


Table of Contents

THE E. W. SCRIPPS COMPANY

 

Index to Exhibits

 

Exhibit
No.


 

Item


   Page

12   Ratio of Earnings to Fixed Charges    E-2
31(a)   Rule 13a-14(a)/15d-14(a) Certifications    E-3
31(b)   Rule 13a-14(a)/15d-14(a) Certifications    E-4
32(a)   Section 1350 Certifications    E-5
32(b)   Section 1350 Certifications    E-6

 

E-1