Attached files

file filename
8-K - MEDIA GENERAL INCv229117_8k.htm

Media General Reports Second-Quarter 2011 Results

RICHMOND, Va., July 20, 2011 /PRNewswire/ -- Media General, Inc. (NYSE: MEG), a multimedia provider of broadcast television, digital media and print products, today reported operating income in the second quarter of 2011 of $6.8 million, compared with $16.3 million in the second quarter last year. Interest expense of approximately $17 million in both years and non-cash tax expense in both years together produced a net loss in the second quarter of 2011 of $15.4 million, or 68 cents per share, compared with a net loss of $4.3 million, or 19 cents per share, last year.

Total revenues in the quarter decreased by $11.4 million, or 6.8 percent, to $154.8 million. Last year’s revenues included $7 million of Political advertising spending, compared with $600,000 this year, and approximately $1 million of BP image advertising related to the Gulf of Mexico oil spill. Total operating costs were down 1.2 percent from last year, including approximately $1.6 million of severance expense in this year’s second quarter.

“Media General’s second-quarter results reflected the impact of a faltering economic recovery. Our broadcast television stations and website operations delivered relatively strong results, while our print operations, which are more immediately sensitive to economic shifts, and advertising services, were weaker,” said Marshall N. Morton, president and chief executive officer. “To counter economic weakness, we have reduced discretionary spending, implemented targeted reductions in force and scheduled a furlough program for the second half of the year. We now expect total operating costs for this year to be down 3 percent from last year,” Mr. Morton said. “We’ve also lowered our capital spending plan to $20-22 million for the year, down from $20-25 million,” he said.

“Our television stations did an excellent job of replacing a large portion of last year’s Political revenues. Excluding Political advertising in both years, broadcast revenues increased 6.6 percent in the second quarter. Local time sales grew 5.5 percent while National time sales increased 2.3 percent,” Mr. Morton said. “We have garnered Political advocacy advertising in several markets already this year and we look for heightened activity in the second half of this year. We currently expect total Political revenues for 2011 to be approximately $7 million. Automotive advertising, which weakened in the past few months, is expected to strengthen by the end of summer,” he said.

“Our local media websites generated an 18 percent increase in revenues, set a quarterly record with $8 million in revenues, and were profitable. Four of our five geographic markets generated double-digit percentage increases in revenues over the prior-year’s quarter. Digital media revenues grew 19 percent in our Virginia/Tennessee market, 42 percent in the Mid-South, 13 percent in North Carolina, 11 percent in Ohio/Rhode Island, and 8 percent in Florida. This growth is due in part to strong partnerships with Yahoo!, Monster (formerly Yahoo! HotJobs), Zillow and mobile advertising. Local online revenues increased 31 percent, as a result of our focus on digital sales. Online Classified revenues grew 8 percent and marked the sixth consecutive quarterly increase. Unique visitors to our websites increased 13 percent, reflecting audience growth from new sources such as mobile phones, tablets and social media,” Mr. Morton said. The strong performance of website operations was offset by lower results in Advertising Services, which caused total digital media revenues to decline 10.8 percent.

Print advertising remained weak in the quarter, impacted by lower advertising in all categories, particularly Classified. Total print revenues were down 9.7 percent. Classified advertising declined 22.3 percent, driven by lower foreclosure notices and continued weakness in real estate and employment classifieds. Local print revenues decreased 8 percent, reflecting softness in retail spending across most markets. National print revenues decreased 29.6 percent, mostly from the absence this year of the BP advertising.

The company’s focus on third-party printing and distribution revenues led to an increase of 35 percent. This reflects continued success in attracting outside distribution and commercial printing customers. All outside printing operations generated higher revenues, and the company gained new distribution business for national and local print publications.

Market Segments

Virginia/Tennessee market profit in the second quarter was $6.1 million, compared with $10.5 million last year. Revenues declined 8.2 percent, primarily reflecting decreased print revenues. Expenses increased less than 1 percent. Local revenues decreased 5.1 percent, driven by declines on the print side, partially offset by increased Local revenues at the market’s two television stations. National revenues decreased 5.2 percent, due mostly to declines in Richmond. Classified revenues decreased 22.5 percent, as a result of lower legal, real estate and help-wanted advertising, partially offset by higher automotive advertising in several groups. Printing and distribution revenues increased 25.8 percent, reflecting new outside printing and delivery business.

The Florida market had a loss of $2.2 million, compared with a profit of $1.5 million a year ago. The decline was due to the absence of $1.5 million in Political revenues and more than $900,000 in non-recurring revenues from last year’s BP image advertising, along with continued weakness in print advertising. Revenues decreased 11.1 percent, and expenses declined 1.1 percent from last year, including severance costs of $754,000. Local revenues decreased 3.1 percent. Print drove the Local declines, partially offset by Local digital revenues, which increased 33.5 percent. National revenues decreased 22.1 percent, due primarily to the non-recurring BP revenues and weakness in telecommunications and other categories. Classified revenues decreased 17.7 percent as a result of continued weakness in real estate and employment classifieds. Printing and distribution revenues were up 12.5 percent.

Mid-South market profit was $7.2 million, compared with $9.6 million last year. Total revenues decreased 1.1 percent, and expenses increased 6 percent. Local advertising revenues increased 5.1 percent, as a result of higher broadcast and digital media advertising partially offset by print declines. National advertising rose 13.5 percent, with all 11 television Mid-South stations experiencing increases over prior-year levels. Classified revenues were down just 3.2 percent, the best year-to-year performance of any of the company’s geographic markets. Legal advertising remained steady in the Mid-South market and help-wanted advertising was up 3.4 percent from last year, reflecting higher digital Classified spending. Printing and distribution revenues were up 82.7 percent, due to a significant growth in third-party customers at several newspapers.

North Carolina market profit was $697,000 compared with $1.5 million last year. Revenues decreased 1.2 percent, and expenses increased 3.4 percent from last year, including severance costs of $371,000. Local revenues increased nearly 1 percent, reflecting higher Local digital spending and increased Local advertising at the Greenville television station. National revenues decreased 9.2 percent, due to weakness in certain categories at the Raleigh station and Winston-Salem Journal, partially offset by increased digital spending. Classified revenues decreased 19.1 percent, due to lower real estate and legal advertising. Printing and distribution revenues increased significantly from the addition of the printing of USA TODAY in Winston-Salem and from adding the delivery of the Charlotte Observer in certain areas we already serve in North Carolina.

Ohio/Rhode Island market profit of $3.5 million compared with $3.7 million last year. Total revenues increased 1.8 percent, reflecting higher Local spending this year at the market’s two NBC television stations. National advertising decreased 1.9 percent from last year. Expenses increased 3.8 percent.

The Advertising Services and Other segment loss of $1.3 million compared with a profit of $884,000 last year. The lower results were primarily due to a significant decrease in revenues at DealTaker.com, due to issues related to Google search algorithms, which DealTaker is taking aggressive actions to counter.

Other Results

Interest expense was approximately $17 million in the current and prior-year quarters.

Corporate expense increased 2.7 percent from last year, due to higher salary and benefits expense.

Non-cash income tax expense in the second quarter was $5.2 million, compared with $3.6 million in 2010. The increase is due primarily to the absence of an intraperiod tax allocation related to the pension adjustment recorded in the second quarter of 2010. The unusual relationship of income tax expense to pre-tax loss was due to the “naked credit” issue discussed in the company’s public filings.

Newsprint expense in the second quarter increased 14 percent from last year’s quarter. While consumption declined modestly, the average price per ton this year was $604 compared with $535 last year.

Debt at the end of the second quarter was $659 million.

EBITDA (income before interest, taxes, depreciation and amortization) was $20 million in the second quarter of 2011, compared with $30 million in the 2010 period. After-Tax Cash Flow was $2.9 million, compared with $13 million in the prior-year’s quarter. Capital expenditures in the second quarter of 2011 were $6 million, compared with $6.7 million in the second quarter last year. Free Cash Flow (After-Tax Cash Flow minus capital expenditures) was a deficit of $3.1 million, compared with positive Free Cash Flow of $6.4 million in the prior-year period.

Supplemental Platform Financial Information

On page 10 of this news release, Media General has provided revenues, depreciation and amortization, operating profit (loss), and cash flow by platform. This information for the first quarter of 2011, four quarters of 2010 and for the full year 2009 is available on the home page of the company’s website, www.mediageneral.com.

Media General provides the non-GAAP financial metrics EBITDA, After-Tax Cash Flow, and Free Cash Flow. The company believes these metrics, along with the supplemental platform results, are common alternative measures used by investors, financial analysts and rating agencies to evaluate a company’s ability to service its debt requirements and to estimate the value of the company. A reconciliation of these metrics to amounts on the GAAP statements has been included in this news release.

Conference Call, Webcast and Financial Statements

The company will hold a conference call with financial analysts today at 11 a.m. ET. The conference call will be available to the media and general public through a limited number of listen-only dial-in conference lines and via simultaneous webcast. To dial in to the call, listeners may call 1-800-299-9630 about 10 minutes prior to the 11 a.m. start. The participant passcode is “Media General.” Listeners may also access the live webcast by logging on to www.mediageneral.com and clicking on the “Live Webcast” link on the homepage about 10 minutes in advance. A replay of the webcast will be available online at www.mediageneral.com beginning today at 2 p.m. A telephone replay is also available, beginning at 2 p.m. today and ending at 2 p.m. on July 27, 2011, by dialing 888-286-8010 or 617-801-6888, and using the passcode 81110152.

Forward-Looking Statements

This news release contains forward-looking statements that are subject to various risks and uncertainties and should be understood in the context of the company’s publicly available reports filed with the Securities and Exchange Commission. Media General’s future performance could differ materially from its current expectations.

About Media General

Media General is a leading provider of news, information and entertainment across multiple media platforms, serving consumers and advertisers in strong local markets, primarily in the Southeastern United States. The company is transforming itself over time to a digital media model, while continuing to effectively manage its larger, cash producing broadcast television and print platforms. Media General’s operations are organized in five geographic market segments and a sixth segment that includes the company’s interactive advertising services and certain other operations. The company’s operations include 18 network-affiliated television stations and their associated websites and 23 newspapers and their associated websites. Media General operates three digital media advertising services companies: Blockdot, which specializes in interactive entertainment and advergaming technologies; DealTaker.com, a coupon and shopping website; and NetInformer, a leading provider of wireless media and mobile marketing services.

Media General, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS



Thirteen Weeks Ending

Twenty-Six Weeks Ending


June 26,


June 27,

June 26,


June 27,

(Unaudited, in thousands except per share amounts)

2011


2010

2011


2010








Revenues








Broadcast television

$  70,359


$ 72,509

$ 135,685


$ 139,594


Digital media and other

9,591


10,748

19,864


21,229


Print

74,836


82,905

148,180


164,203




Total revenues

154,786


166,162

303,729


325,026








Operating costs:








Employee compensation

70,880


72,445

149,099


148,037


Production

36,410


36,831

72,166


72,364


Selling, general and administrative

27,678


26,904

53,874


52,233


Depreciation and amortization

13,041


13,697

26,060


27,398



Total operating costs

148,009


149,877

301,199


300,032








Operating income

6,777


16,285

2,530


24,994








Other income (expense):








Interest expense

(17,192)


(17,089)

(33,756)


(36,912)


Other, net

252


166

517


541



Total other expense

(16,940)


(16,923)

(33,239)


(36,371)








Loss before income taxes

(10,163)


(638)

(30,709)


(11,377)








Income tax expense

5,219


3,645

10,477


9,652

Net loss

$ (15,382)


$ (4,283)

$ (41,186)


$ (21,029)








Net loss per common share - basic and diluted

$     (0.68)


$   (0.19)

$     (1.84)


$     (0.94)








Weighted-average common shares outstanding:








Basic and diluted

22,488


22,343

22,444


22,316



Media General, Inc.

BUSINESS SEGMENTS

(Unaudited, in thousands)


Revenues


Depreciation &
Amortization


Operating Profit
(Loss)

Three Months Ending June 26, 2011







Virginia/Tennessee


$    44,917


$            (3,154)


$                 6,139

Florida


33,244


(1,602)


(2,211)

Mid-South


41,012


(2,984)


7,197

North Carolina


18,974


(1,398)


697

Ohio/Rhode Island


14,071


(752)


3,539

Advertising Services & Other


4,028


(246)


(1,333)

Eliminations


(1,460)


-


-







14,028

Unallocated amounts:







Acquisition intangibles amortization


-


(1,500)


(1,500)

Corporate expense


-


(1,405)


(7,966)



$  154,786


$          (13,041)










Corporate interest expense






(17,180)

Other






2,455








Consolidated loss before income taxes






$             (10,163)








(Unaudited, in thousands)


Revenues


Depreciation &
Amortization


Operating Profit
(Loss)

Three Months Ending June 27, 2010







Virginia/Tennessee


$    48,947


$            (3,288)


$               10,483

Florida


37,393


(1,762)


1,526

Mid-South


41,477


(3,010)


9,563

North Carolina


19,212


(1,557)


1,537

Ohio/Rhode Island


13,826


(835)


3,681

Advertising Services & Other


5,942


(234)


884

Eliminations


(635)


-


-







27,674

Unallocated amounts:







Acquisition intangibles amortization


-


(1,571)


(1,571)

Corporate expense


-


(1,440)


(7,756)



$  166,162


$          (13,697)










Corporate interest expense






(17,083)

Other






(1,902)








Consolidated loss before income taxes






$                  (638)











Media General, Inc.

BUSINESS SEGMENTS

(Unaudited, in thousands)


Revenues


Depreciation &
Amortization


Operating Profit
(Loss)

Six Months Ending June 26, 2011







Virginia/Tennessee


$    87,497


$            (6,331)


$                 9,976

Florida


67,189


(3,202)


(5,346)

Mid-South


79,304


(5,941)


12,609

North Carolina


36,603


(2,808)


824

Ohio/Rhode Island


26,428


(1,525)


5,883

Advertising Services & Other


9,177


(486)


(1,346)

Eliminations


(2,469)


-


-







22,600

Unallocated amounts:







Acquisition intangibles amortization


-


(3,014)


(3,014)

Corporate expense


-


(2,753)


(16,238)



$  303,729


$          (26,060)










Corporate interest expense






(33,733)

Other






(324)

Consolidated loss before income taxes






$             (30,709)















(Unaudited, in thousands)


Revenues


Depreciation &
Amortization


Operating Profit
(Loss)

Six Months Ending June 27, 2010







Virginia/Tennessee


$    94,798


$            (6,577)


$               18,092

Florida


75,466


(3,525)


2,771

Mid-South


78,062


(6,020)


14,239

North Carolina


38,021


(3,114)


2,648

Ohio/Rhode Island


27,441


(1,669)


6,962

Advertising Services & Other


12,278


(465)


2,323

Eliminations


(1,040)


-


-







47,035

Unallocated amounts:







Acquisition intangibles amortization


-


(3,142)


(3,142)

Corporate expense


-


(2,886)


(15,712)



$  325,026


$          (27,398)










Corporate interest expense






(36,897)

Other






(2,661)

Consolidated loss before income taxes






$             (11,377)



Media General, Inc.

REVENUES DETAIL



Thirteen Weeks Ending


Twenty-Six Weeks Ending


June 26,

June 27,



June 26,

June 27,


(Unaudited, in thousands)

2011

2010

% Change


2011

2010

% Change









Virginia/Tennessee








Broadcast television

5,402

5,299

1.9 %


10,284

10,249

0.3 %

Digital media and other

2,926

2,457

19.1 %


5,640

4,616

22.2 %

Print

$                   36,589

$                    41,191

(11.2)%


$                     71,573

$                 79,933

(10.5)%

Total Virginia/Tennessee revenues

44,917

48,947

(8.2)%


87,497

94,798

(7.7)%









Florida








Broadcast television

12,944

14,505

(10.8)%


25,826

28,859

(10.5)%

Digital media and other

1,933

1,797

7.6 %


3,690

3,377

9.3 %

Print

18,367

21,091

(12.9)%


37,673

43,230

(12.9)%

Total Florida revenues

33,244

37,393

(11.1)%


67,189

75,466

(11.0)%









Mid-South








Broadcast television

31,409

32,113

(2.2)%


60,705

59,590

1.9 %

Digital media and other

1,661

1,172

41.7 %


2,924

2,197

33.1 %

Print

7,942

8,192

(3.1)%


15,675

16,275

(3.7)%

Total Mid-South revenues

41,012

41,477

(1.1)%


79,304

78,062

1.6 %









North Carolina








Broadcast television

5,665

5,563

1.8 %


10,782

11,056

(2.5)%

Digital media and other

1,257

1,112

13.0 %


2,387

2,054

16.2 %

Print

12,052

12,537

(3.9)%


23,434

24,911

(5.9)%

Total North Carolina revenues

18,974

19,212

(1.2)%


36,603

38,021

(3.7)%









Ohio/Rhode Island








Broadcast television

13,472

13,285

1.4 %


25,278

26,434

(4.4)%

Digital media and other

599

541

10.7 %


1,150

1,007

14.2 %

Total Ohio/Rhode Island revenues

14,071

13,826

1.8 %


26,428

27,441

(3.7)%









Advertising Services & Other








Broadcast television (equipment/design company)

2,510

2,036

23.3 %


4,556

3,873

17.6 %

Digital media and other

1,518

3,906

(61.1)%


4,621

8,405

(45.0)%

Total Advertising Services & Other revenues

4,028

5,942

(32.2)%


9,177

12,278

(25.3)%









Eliminations

(1,460)

(635)

129.9 %


(2,469)

(1,040)

137.4 %









Total revenues

$                 154,786

$                  166,162

(6.8)%


$                   303,729

$               325,026

(6.6)%

















Selected revenue categories








(Unaudited, in thousands)
















Print revenues








Local

$                   33,657

$                    36,595

(8.0)%


$                     66,039

$                 71,846

(8.1)%

National

4,081

5,799

(29.6)%


7,983

11,394

(29.9)%

Classified

15,302

19,683

(22.3)%


30,917

38,669

(20.0)%

Circulation

15,863

16,758

(5.3)%


32,010

34,123

(6.2)%

Printing/Distribution

4,540

3,359

35.2 %


8,533

6,572

29.8 %









Broadcast television revenues (gross)








Local

$                   45,008

$                    42,655

5.5 %


$                     87,548

$                 84,652

3.4 %

National

22,739

22,224

2.3 %


42,928

45,343

(5.3)%

Political

591

7,062

(91.6)%


779

8,041

(90.3)%

Cable/Satellite (retransmission) fees

5,363

4,681

14.6 %


10,703

9,291

15.2 %









Digital media and other revenues








Local

$                     4,718

$                      3,601

31.0 %


$                       8,755

$                   6,597

32.7 %

National

781

851

(8.2)%


1,616

1,674

(3.5)%

Classified

2,624

2,429

8.0 %


4,937

4,589

7.6 %

Advertising Services

1,541

3,883

(60.3)%


4,642

8,362

(44.5)%



Media General, Inc.

CONSOLIDATED BALANCE SHEETS



June 26,

December 26,

(Unaudited, in thousands)

2011

2010




ASSETS






Current assets:




Cash and cash equivalents

$      13,599

$          31,860


Accounts receivable - net

86,933

102,314


Inventories

5,765

7,053


Other

23,119

29,745



Total current assets

129,416

170,972




Other assets

38,215

40,629




Property, plant and equipment - net

388,134

398,939




FCC licenses and other intangibles - net

566,419

569,433




Total assets

$ 1,122,184

$     1,179,973




LIABILITIES AND STOCKHOLDERS' EQUITY






Current liabilities:




Accounts payable

$      24,900

$          30,030


Accrued expenses and other liabilities

75,016

89,784



Total current liabilities

99,916

119,814




Long-term debt

658,985

663,341




Deferred income taxes

45,745

34,729




Other liabilities and deferred credits

190,122

198,167




Stockholders' equity

127,416

163,922

Total liabilities and stockholders' equity

$ 1,122,184

$     1,179,973



SUPPLEMENTAL INFORMATION


Media General, Inc.

EBITDA, After-tax Cash Flow, and Free Cash Flow



Thirteen Weeks Ending


Twenty-Six Weeks Ending


June 26,


June 27,


June 26,


June 27,

(Unaudited, in thousands)

2011


2010


2011


2010









Net loss

$ (15,382)


$ (4,283)


$ (41,186)


$ (21,029)

Interest

17,192


17,089


33,756


36,912

Taxes

5,219


3,645


10,477


9,652

Depreciation and amortization

13,041


13,697


26,060


27,398

















EBITDA

$  20,070


$ 30,148


$  29,107


$  52,933

















Net loss

$ (15,382)


$ (4,283)


$ (41,186)


$ (21,029)

Taxes *

5,219


3,645


10,477


9,652

Depreciation and amortization

13,041


13,697


26,060


27,398









After-tax cash flow

$    2,878


$ 13,059


$   (4,649)


$  16,021









After-tax cash flow

$    2,878


$ 13,059


$   (4,649)


$  16,021

Capital expenditures

5,967


6,668


10,579


8,796









Free cash flow

$   (3,089)


$   6,391


$ (15,228)


$    7,225

* The Company's income tax expense is non-cash in nature and has been added back accordingly.

See 2010 Form 10-K for further discussion.



SUPPLEMENTAL INFORMATION


Media General, Inc.

RESULTS BY PLATFORM


    The Company manages its operations and financial performance in five geographic market segments and a sixth segment that includes the Company’s interactive advertising services and certain other operations. Although the Company is principally managed geographically, its operations generally fall into the following three platforms:  Broadcast Television, Digital Media and Print. The Broadcast Television platform consists of 18 network–affiliated television stations. The Print platform includes 23 daily newspapers and more than 200 specialty publications including weekly newspapers and niche publications. The Digital Media platform consists of all of the websites associated with the Broadcast Television and Print properties along with three advertising services companies:  Blockdot, which specializes in interactive entertainment and advergaming technologies; DealTaker.com, a coupon and shopping website; and NetInformer, a provider of wireless media and mobile marketing services.

    Platform revenue, depreciation and amortization, operating profit (loss) and cash flow are presented for informational purposes only and are provided for the benefit of investors, lenders, financial analysts and rating agencies. These groups may use this information, along with other measures, to evaluate the Company’s performance in comparison to peers. Consistent with the Company’s segment presentation, amortization of acquired intangibles is not allocated to individual platforms. In the presentation by platform, depreciation and amortization of certain corporate assets that relate solely to a particular platform are allocated to the related platform. Additionally, intercompany costs associated with content that was originally developed for Print or Broadcast and also used on the websites, along with certain sales commissions, are not allocated to the Digital Media results. The results by platform exclude intercompany sales.








(Unaudited, in thousands)

Revenues


Depreciation
and
Amortization


Operating
Profit (Loss)

Platform Cash
Flow

Three Months Ended June 26, 2011







Broadcast television

$   70,359


$             (5,094)


$          14,876

$                 19,970

Digital media and other

9,591


(254)


(1,117)

(863)

Print

74,836


(5,534)


269

5,803






14,028

$                 24,910

Unallocated amounts:








Acquisitions intangibles amortization

-


(1,500)


(1,500)



Corporate expense

-


(659)


(7,966)



$ 154,786


$           (13,041)





Corporate interest expense





(17,180)



Other





2,455




Consolidated loss before income taxes





$         (10,163)
















(Unaudited, in thousands)

Revenues


Depreciation &
Amortization


Operating
Profit (Loss)

Platform Cash
Flow

Three Months Ended June 27, 2010







Broadcast television

$   72,509


$             (5,332)


$          18,258

$                 23,590

Digital media and other

10,748


(365)


677

1,042

Print

82,905


(5,822)


8,739

14,561






27,674

$                 39,193

Unallocated amounts:








Acquisition intangibles amortization

-


(1,571)


(1,571)



Corporate expense

-


(607)


(7,756)



$ 166,162


$           (13,697)





Corporate interest expense





(17,083)



Other





(1,902)




Consolidated loss before income taxes





$              (638)









SUPPLEMENTAL INFORMATION














Media General, Inc.







RESULTS BY PLATFORM














(Unaudited, in thousands)

Revenues


Depreciation
and
Amortization


Operating
Profit (Loss)

Platform Cash
Flow

Six Months Ended June 26, 2011







Broadcast television

$ 135,685


$           (10,184)


$          26,372

$                 36,556

Digital media and other

19,864


(493)


(1,496)

(1,003)

Print

148,180


(11,090)


(2,276)

8,814






22,600

$                 44,367

Unallocated amounts:








Acquisitions intangibles amortization

-


(3,014)


(3,014)



Corporate expense

-


(1,279)


(16,238)



$ 303,729


$           (26,060)





Corporate interest expense





(33,733)



Other





(324)




Consolidated loss before income taxes





$         (30,709)
















(Unaudited, in thousands)

Revenues


Depreciation &
Amortization


Operating
Profit (Loss)

Platform Cash
Flow

Six Months Ended June 27, 2010







Broadcast television

$ 139,594


$           (10,663)


$          30,613

$                 41,276

Digital media and other

21,229


(728)


1,888

2,616

Print

164,203


(11,645)


14,534

26,179






47,035

$                 70,071

Unallocated amounts:








Acquisition intangibles amortization

-


(3,142)


(3,142)



Corporate expense

-


(1,220)


(15,712)



$ 325,026


$           (27,398)





Corporate interest expense





(36,897)



Other





(2,661)




Consolidated loss before income taxes





$         (11,377)

valign="bottom" style="padding: 0pt 5.4pt 2pt 5.4pt;">




CONTACT: Investor Contact: Lou Anne Nabhan, +1-804-649-6103, or Media Contact: Ray Kozakewicz, +1-804-649-6748