Attached files

file filename
8-K - FORM 8-K - MCCLATCHY COv391914_8k.htm

McClatchy Reports Third Quarter 2014 Earnings



- Audience revenues grew in Q3 2014 compared to Q3 2013 quarter

- Digital-only revenues, excluding Apts.com revenues, up 9.1% compared to Q3 2013 quarter

- Revenue categories other than print newspaper advertising now 64% of total revenues

- Mobile users represent 47.6% of total monthly unique visitors in the quarter

- Completed sale of stake in Classified Ventures on Oct. 1, 2014; pre-tax proceeds of $631.8 million

- Amended credit agreement on Oct. 21, 2014 to extend maturity for two years to 2019

SACRAMENTO, Calif., Oct. 23, 2014 /PRNewswire/ -- The McClatchy Company (NYSE-MNI) today reported a third quarter 2014 loss from continuing operations of $2.6 million, or $0.03 per share, compared to income from continuing operations in the 2013 third quarter of $6.7 million, or $0.07 per share. Excluding the net impact of certain items itemized below, the adjusted loss from continuing operations was $0.7 million, compared to income from continuing operations, adjusted for similar items, of $6.4 million in the third quarter of 2013.

The loss from discontinued operations in the 2014 third quarter of $0.1 million, or $0.00 per share, reflects the operating results of the Anchorage Daily News newspaper, which was sold on May 5, 2014.

Net loss in the third quarter of 2014, including the impact of discontinued operations, was $2.8 million, or $0.03 per share, compared to net income of $7.3 million, or $0.08 per share, in the third quarter of 2013.

The previously announced sale of McClatchy's 25.6% interest in Classified Ventures (CV) to Gannett Co., Inc. closed on Oct. 1, 2014, the first week of McClatchy's 2014 fiscal fourth quarter. CV operates the online auto site Cars.com. Proceeds to McClatchy, net of transaction costs, were $631.8 million. Pursuant to the sale agreement, $25.6 million of the net proceeds to be received by McClatchy will be held in escrow until Oct. 1, 2015. Just prior to the closing of the transaction, CV distributed approximately $6.0 million to McClatchy reflecting its share of CV's earnings. After-tax proceeds from the sale are anticipated to be approximately $406 million.

Commenting on McClatchy's sale of its interest in CV and the company's third quarter results, Pat Talamantes, McClatchy's president and CEO, said, "Selling CV was a significant transaction for our company and our shareholders. We received a great price that reflects the strength of the Cars.com franchise while maintaining a five-year affiliate agreement with Cars.com that gives us the right to sell Cars.com products and services to our customers. The sale of our interest in CV helps provide us the liquidity to execute on our continuing digital transformation and cash for other corporate purposes, including reducing our debt over time."

Talamantes continued, "The diversification of our business away from print advertising benefited us in the third quarter of 2014. While we were impacted by a sluggish print retail environment and a substantial decline in national advertising, we saw continued growth in other revenues, including digital advertising and audience revenues. In fact, total digital-only revenues, excluding the impact of selling Apartments.com in April, grew 9.1% in the third quarter compared to the third quarter of 2013. Together with direct marketing and other non-traditional revenues, our non-print advertising revenue categories, accounting for 64% of our revenues, grew 0.5% in the same periods."

Talamantes concluded, "Our ongoing efforts to find efficiencies in our legacy business are just as intense as our focus on growing our digital business. We are working to identify more legacy cost savings while strengthening our print and digital products in the fourth quarter and 2015."

Third Quarter Results

Total revenues in the third quarter of 2014 were $277.6 million, down 3.3% compared to the third quarter of 2013. Advertising revenues were $174.6 million, down 8.6% compared to the same quarter last year. The decline reflects the impact of a sluggish print retail environment, a substantial decline in the national advertising category and the loss of revenues from Apartments.com. Excluding the impact of Apartments.com revenues in the 2013 quarter, total advertising revenues declined 8.2% year-over-year from the 2013 quarter.

Digital-only advertising was up 5.4% in the quarter compared to the third quarter of 2013 that included Apartments.com revenues, and was up 8.9% excluding Apartments.com-related revenues in 2013. Total digital advertising revenues were down 0.8% compared to the same quarter last year but were up 1.2% excluding Apartments.com-related revenues from 2013. Total digital-only revenues, which include digital-only revenues from advertising and audience subscriptions, were up 5.7% compared to the same quarter last year, and were up 9.1% excluding Apartments.com from third quarter 2013 revenues.

Direct marketing revenues declined 3.8% in the quarter, reflecting in part difficult comparisons to the 2013 third quarter when direct marketing revenues were up nearly 5.0%, and in part to eliminating niche products that were marginally profitable. Total digital and direct marketing advertising represented 44.0% of third quarter 2014 total advertising revenues on a combined basis.

Audience revenues were $91.3 million, up 7.4% from the same quarter in 2013 and were up 0.8% for the quarter excluding an increase of $5.6 million in revenue related to the transition to fee-for-service audience delivery contracts at certain newspapers. Digital audiences continue to grow with the monthly unique visitor count finishing up 8.0% compared to the same quarter last year. Mobile users represented 47.6% of total monthly unique visitors in the quarter, and were up 46.3% compared to the same quarter last year.

Results in the third quarter of 2014 included the following items:

  • Severance charges totaling $2.1 million ($1.0 million after-tax);
  •  Pre-closing expenses related to the sale of McClatchy's interest in Classified Ventures totaling $0.4 million ($0.3 million after-tax);
  • An impairment charge related to an equity investment totaling $0.8 million ($0.5 million after-tax); and  
  • Other charges totaling $0.4 million ($0.2 million after-tax).

Operating cash expenses, excluding severance, and an increase in costs related to the transition to fee-for-service audience delivery contracts at certain newspapers and other charges discussed above, declined $3.8 million in the quarter, or 1.7% from the same quarter last year. The company recorded $5.6 million in expenses related to the transition to fee-for-service audience delivery contracts at certain newspapers. This amount was also reflected as an increase in audience revenues as noted above, and thus, had no net impact on operating cash flow. Including the audience delivery costs, cash expenses increased approximately $1.8 million in the third quarter, or 0.8%, from the third quarter of 2013, while audience revenues grew 7.4% including the impact of the different accounting of these same delivery costs. Cash expenses in the 2014 quarter also included $3.6 million in investments related to new revenue initiatives and digital infrastructure such as new enterprise-wide operating systems.

Operating cash flow from continuing operations was $44.8 million in the third quarter of 2014, down 20.0% compared to the third quarter last year. (Non-GAAP measurements impacting income from continuing operations, cash expenses and operating cash flows are discussed below.)

First Nine Months Results

Total revenues for the first nine months of 2014 were $850.3 million, down 3.1% from the first nine months of 2013. Total advertising revenues were $543.9 million, down 7.5%, and audience revenues were $271.1 million, up 6.1%. Audience revenues were down 0.6% excluding an increase of $17.1 million in revenue related to the transition to fee-for-service audience delivery contracts at certain newspapers. Total digital-only revenues, which include digital-only revenues from advertising and audience, were up 9.2% compared to the first nine months of 2014, and were up 12.5% excluding Apartments.com from both the 2013 and 2014 nine-month periods.

Income from continuing operations for the first nine months of 2014 was $73.0 million, or $0.83 per share, compared to income from continuing operations in first nine months of 2013 of $4.5 million, or $0.05 per share. The loss from discontinued operations for the first nine months of 2014 was $1.6 million, or $0.02 per share, and reflects the after-tax loss on the sale and operating results of the Anchorage Daily News.

Net income for the first nine months of 2014, including the impact of discontinued operations, was $71.3 million, or $0.81 per share, compared to net income of $6.3 million, or $0.07 per share, for the first nine months of 2013.

The company recorded a loss from continuing operations for the first nine months of 2014, excluding the net impact of certain items itemized below, of $4.0 million. Income from continuing operations for the first nine months of 2013, when adjusted for similar items, was $15.5 million. (Non-GAAP measurements are discussed below.)

Results for the first nine months of 2014 included the following items:

  • Gains recorded in equity income from McClatchy's portion of the sale of Apartments.com and the sale of its 50% partnership interest in McClatchy-Tribune Information Services ("MCT") of $145.9 million ($90.1 million after-tax);
  • Severance charges totaling $5.0 million ($2.6 million after-tax);
  • Accelerated depreciation totaling $13.5 million ($8.3 million after-tax) related to  newspaper production equipment associated with outsourcing or relocation initiatives;
  • Non-cash charges totaling $1.5 million ($1.0 million after-tax) related to owned real estate associated with outsourcing initiatives;   
  • Pre-closing expenses related to the sale of McClatchy's interest in Classified Ventures totaling $0.4 million ($0.3 million after-tax);
  • An impairment charge related to an equity investment totaling $0.8 million ($0.5 million after-tax); and
  • Other charges totaling $0.9 million ($0.6 million after-tax).

Operating cash flow from continuing operations was $138.6 million for the first nine months of 2014, down 21.1% compared to the first nine months of 2013. (Non-GAAP measurements impacting income from continuing operations, cash expenses and operating cash flows are discussed below.)

Offer for 2022 Secured Notes at Par

On Oct. 14, 2014, McClatchy initiated an offer to purchase for cash up to $406 million of the outstanding 9.00% notes at par in compliance with the indenture for its 9.00% notes due 2022. McClatchy noted when it announced the sale of its interest in Cars.com that under the indenture for its 9.00% notes due 2022 it would offer the after-tax proceeds from the sale, to the extent that the proceeds are not reinvested within 365 days of the closing of the transaction, in an offering to repurchase the 9.00% notes at par. Management elected to make this offer in the fourth quarter of 2014. Recently, the 9.00% notes were trading at premium prices ranging between $113.00 and $114.00.

Management noted that to the extent the notes are not repurchased under this offer, management may use the proceeds to invest in initiatives and/or investments to continue its digital transformation, to selectively repurchase outstanding notes or for other corporate purposes as determined by management and the Board of Directors.

The offer will close at 5 p.m. Eastern time on Nov. 12, 2014.

THIS PRESS RELEASE IS FOR INFORMATION PURPOSES ONLY AND DOES NOT CONSTITUTE AN OFFER TO PURCHASE NOR A SOLICITATION FOR ACCEPTANCE OF AN OFFER. THE OFFER IS BEING MADE ONLY PURSUANT TO THE OFFER TO PURCHASE AND RELATED LETTER OF TRANSMITTAL THAT MCCLATCHY HAS DISTRIBUTED TO ITS NOTEHOLDERS. NOTEHOLDERS SHOULD READ CAREFULLY THE OFFER TO PURCHASE AND RELATED LETTER OF TRANSMITTAL BECAUSE THEY CONTAIN IMPORTANT INFORMATION, INCLUDING THE VARIOUS TERMS OF AND CONDITIONS TO THE OFFER, PRIOR TO MAKING ANY DECISION WITH RESPECT TO THE OFFER.

Other Third Quarter Business and Financial Highlights

Income from equity investments declined $6.6 million in the third quarter due to lower income from certain internet investments and lower results from the company's newsprint mill partnership. CV's results included legal and other transaction-related costs in 2014 related to the sale of Classified Ventures, and included Apartments.com results in the third quarter of 2013 with no results in 2014 (sold on April 1, 2014). These items partially offset the continued growth in Cars.com results in the third quarter of 2014.

The company finished the quarter with $225.1 million in cash. Net debt (debt net of cash on hand) at the end of the third quarter was $1.3 billion. Pro forma cash, including CV's pre-closing distribution of $6.0 million and the net proceeds received on the closing date of $606 million and excluding all estimated taxes yet to be paid from recent transactions of $241 million, was approximately $596 million at the end of the quarter.

The company amended its credit agreement and entered into a separate letter of credit arrangement on Oct. 21, 2014. These moves increase borrowing capacity under the company's credit agreement and reduce existing costs. The leverage ratio at the end of the third quarter as defined in the company's credit agreement was 4.84 times cash flow compared to a required leverage covenant of 6.0 times cash flow (as defined).

Outlook

Looking to the fourth quarter, Talamantes said, "Predicting print retail advertising results is a difficult task and that continues to be the case as we enter the fourth quarter. We will maintain our focus on providing advertising solutions using all of the print, digital and direct marketing products we have at our disposal. For the fourth quarter, we expect digital-only advertising to continue to grow strongly and to be up in the double-digit range for all of 2014 excluding the impact of selling Apartments.com compared to 2013. Direct marketing revenues are expected to be down in the low-to-mid single-digits in the fourth quarter of 2014 as a result of culling several niche products, so are expected to be flat to down slightly for full year 2014 versus 2013. However this is an area of revenues that we expect to grow over the long-term as we fine tune our direct marketing strategy. We also expect audience revenues to grow in the mid-single digit range in the quarter and for full year 2014.

"Our ability to make further investments in our business was greatly enhanced when we received the proceeds from recent transactions. In the fourth quarter we are launching several initiatives related to revenue growth and reducing legacy costs that we expect to benefit the company in 2015. As a result, we expect operating costs to be flat to up in the low single-digits for the fourth quarter compared to 2013, including these initiatives and the additional costs of our new affiliate agreement with Cars.com, but excluding the impact of audience-related expense increases as a result of moving to fee-for-service delivery contracts at several newspapers."

The company's statistical report, which summarizes revenue performance for the third quarter of 2014, is attached.

Non-GAAP Financial Measures

In addition to the results reported in accordance with accounting principles generally accepted in the United States ("GAAP") included in this press release, the company has presented non-GAAP financial measures such as adjusted net income (loss) from continuing operations, operating cash flow, operating cash flow margin and pro forma cash balances. Adjusted net income (loss) from continuing operations is defined as net income (loss) from continuing operations excluding amounts (net of tax) for a gain related to an equity investment distribution, a gain on the sale of an equity investment, pre-closing expenses related to the sale of an equity investment, an impairment charge related to an equity investment, a gain on the sale of the Miami property, a loss on extinguishment of debt, severance charges, accelerated depreciation on equipment, real estate related charges, certain other charges, reversal of interest on tax items and certain discrete tax items. Operating cash flow is defined as operating income plus depreciation and amortization, severance charges and certain other charges. Operating cash flow margin is defined as operating cash flow divided by total net revenues. These non-GAAP financial measures are reconciled to GAAP measures in the attached schedule. Management believes these non-GAAP measures, when read in conjunction with the company's GAAP financials, provide useful information to investors by offering:

  • the ability to make more meaningful period-to-period comparisons of the company's ongoing operating results;
  • the ability to better identify trends in the company's underlying business;
  • a better understanding of how management plans and measures the company's underlying business; and
  • an easier way to compare the company's most recent operating results against investor and analyst financial models.

These non-GAAP financial measures should not be considered a substitute or an alternative to these computations calculated in accordance with and required by GAAP. McClatchy's non-GAAP financial measures may not be comparable to similarly titled measures presented by other companies.

Conference Call Information

At noon Eastern time today, McClatchy will review its results in a conference call (877-278-1205, pass code 18663010) and webcast (www.mcclatchy.com). The webcast will be archived at McClatchy's website.

About McClatchy

The McClatchy Company is a 21st century news and information leader, publisher of iconic brands such as the Miami Herald, The Kansas City Star, The Sacramento Bee, The Charlotte Observer, The (Raleigh) News and Observer, and the (Fort Worth) Star-Telegram. McClatchy operates media companies in 28 U.S. markets in 13 states, providing each of its communities with high-quality news and advertising services in a wide array of digital and print formats. McClatchy is headquartered in Sacramento, Calif., and listed on the New York Stock Exchange under the symbol MNI.

Additional Information

Statements in this press release regarding future financial and operating results, including revenues, anticipated savings from cost reduction efforts, cash flows, debt levels, as well as future opportunities for the company and any other statements about management's future expectations, beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words "believes," "plans," "anticipates," "expects," "estimates" and similar expressions) should also be considered to be forward-looking statements. There are a number of important risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: McClatchy may not generate cash from operations, or otherwise, necessary to reduce debt or meet debt covenants as expected; we may not be successful in the reducing debt whether through tenders offers, open market repurchase programs or other negotiated transactions; transactions may not close as anticipated or result in cash distributions in the amount or timing anticipated; McClatchy may not successfully implement audience strategies designed to increase audience revenue and may experience decreased audience volumes or subscriptions; McClatchy may experience diminished revenues from retail, classified, national and direct marketing advertising; McClatchy may not achieve its expense reduction targets or may do harm to its operations in attempting to achieve such targets; McClatchy's operations have been, and will likely continue to be, adversely affected by competition, including competition from internet publishing and advertising platforms; increases in the cost of newsprint; bankruptcies or financial strain of its major advertising customers; litigation or any potential litigation; geo-political uncertainties including the risk of war; changes in printing and distribution costs from anticipated levels, including changes in postal rates or agreements; changes in interest rates; changes in pension assets and liabilities; changes in factors that impact pension contribution requirements, including, without limitation, the value of the company-owned real property that McClatchy has contributed to its pension plan; increased consolidation among major retailers in our markets or other events depressing the level of advertising; our inability to negotiate and obtain favorable terms under collective bargaining agreements with unions; competitive action by other companies; and other factors, many of which are beyond our control; as well as the other risks detailed from time to time in the company's publicly filed documents, including the company's Annual Report on Form 10-K for the year ended Dec. 29, 2013, filed with the U.S. Securities and Exchange Commission. McClatchy disclaims any intention and assumes no obligation to update the forward-looking information contained in this release.

THE MCCLATCHY COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited; Amounts in thousands, except per share amounts)










Quarters Ended


Nine Months Ended


September 28,


September 29,


September 28,


September 29,


2014


2013


2014


2013

REVENUES - NET:








Advertising

$        174,583


$        191,032


$        543,894


$        587,689

Audience

91,344


85,015


271,114


255,554

Other

11,712


10,999


35,253


34,048


277,639


287,046


850,261


877,291

OPERATING EXPENSES:








Compensation

100,595


103,037


312,628


319,160

Newsprint, supplements and printing expenses

27,695


28,285


84,142


88,517

Depreciation and amortization

23,804


27,285


90,025


87,214

Other operating expenses

106,995


101,744


322,307


305,731


259,089


260,351


809,102


800,622









OPERATING INCOME

18,550


26,695


41,159


76,669









NON-OPERATING (EXPENSES) INCOME:








Interest expense

(33,126)


(33,531)


(100,013)


(102,920)

Interest income

14


17


64


48

Equity income in unconsolidated companies, net

7,398


13,979


24,366


35,108

Gains related to equity investments

11


-


145,904


-

Loss on extinguishment of debt, net

-


(873)


-


(13,643)

Gain on sale of Miami property

-


2,925


-


12,938

Other - net

374


88


518


181


(25,329)


(17,395)


70,839


(68,288)









Income (loss) from continuing operations before taxes

(6,779)


9,300


111,998


8,381

Income tax provision (benefit)

(4,160)


2,564


39,031


3,881

INCOME (LOSS) FROM CONTINUING OPERATIONS

(2,619)


6,736


72,967


4,500









INCOME (LOSS) FROM DISCONTINUED OPERATIONS, NET OF TAXES 

(141)


529


(1,620)


1,776

NET INCOME (LOSS)

$           (2,760)


$            7,265


$          71,347


$            6,276









Net income (loss) per common share:








Basic:








Income (loss) from continuing operations

$             (0.03)


$              0.07


$              0.84


$              0.05

Income (loss) from discontinued operations

(0.00)


0.01


(0.02)


0.02

Net income (loss) per share

$             (0.03)


$              0.08


$              0.82


$              0.07









Diluted:








Income (loss) from continuing operations

$             (0.03)


$              0.07


$              0.83


$              0.05

Income (loss) from discontinued operations

(0.00)


0.01


(0.02)


0.02

Net income (loss) per share

$             (0.03)


$              0.08


$              0.81


$              0.07









Weighted average number of common shares used








to calculate basic and diluted earnings per share:








Basic

86,868


86,291


86,692


86,154

Diluted

86,868


87,230


88,441


87,035




























The McClatchy Company

Consolidated Statistical Report

(In thousands, except for preprints)






















Quarter  3



Combined


Print Only


Digital







































Revenues - Net:


2014


2013


% Change


2014


2013


% Change


2014


2013


% Change




















Advertising 



















Retail


$83,881


$93,009


-9.8%


$64,320


$74,249


-13.4%


$19,561


$18,760


4.3%

National


10,972


14,291


-23.2%


7,093


9,698


-26.9%


3,879


4,593


-15.5%

Classified Total


50,389


53,276


-5.4%


26,281


28,711


-8.5%


24,108


24,565


-1.9%

Automotive


18,531


18,902


-2.0%


5,540


6,914


-19.9%


12,990


11,988


8.4%

Real Estate


7,543


8,485


-11.1%


4,662


5,145


-9.4%


2,881


3,340


-13.7%

Employment


8,887


9,859


-9.9%


4,123


4,291


-3.9%


4,764


5,568


-14.4%

Other


15,428


16,030


-3.8%


11,955


12,361


-3.3%


3,473


3,669


-5.3%

Direct Marketing


29,212


30,367


-3.8%


29,212


30,367


-3.8%







Other Advertising


129


89


44.9%


129


89


44.9%







Total Advertising


$174,583


$191,032


-8.6%


$127,035


$143,114


-11.2%


$47,548


$47,918


-0.8%




















Audience


91,344


85,015


7.4%













Other


11,712


10,999


6.5%













Total Revenues


$277,639


$287,046


-3.3%
































  Memo:  Digital-only


$32,184


$30,436


5.7%













    Excl Apartments.com


$32,184


$29,509


9.1%
































Advertising Revenues by Market:



















California


$29,956


$33,050


-9.4%


$22,530


$25,500


-11.6%


$7,427


$7,550


-1.6%

Florida


25,534


27,078


-5.7%


19,368


20,856


-7.1%


6,166


6,222


-0.9%

Texas


18,250


20,799


-12.3%


13,319


15,460


-13.8%


4,931


5,339


-7.6%

Southeast


52,675


57,391


-8.2%


37,270


42,269


-11.8%


15,405


15,122


1.9%

Midwest


31,821


34,459


-7.7%


23,024


25,679


-10.3%


8,796


8,779


0.2%

Northwest


16,263


18,164


-10.5%


11,496


13,350


-13.9%


4,767


4,815


-1.0%

Other


84


91


-7.7%


28


0


0.0%


56


91


-38.5%

Total Advertising


$174,583


$191,032


-8.6%


$127,035


$143,114


-11.2%


$47,548


$47,918


-0.8%




















Advertising Statistics for Dailies:



















Full Run ROP Linage








3,453.2


3,655.0


-5.5%


























Millions of Preprints Distributed








844.5


971.4


-13.1%













































Audience:



















Daily Average Total Circulation*








1,585.1


1,715.6


-7.6%







Sunday Average Total Circulation*








2,533.8


2,599.6


-2.5%







Monthly Unique Visitors








43,422.0


40,205.4


8.0%


























Columns may not add due to rounding






































*    Reflects total average circulation based upon number of days in the period. Does not reflect AAM reported figures.




























The McClatchy Company

Consolidated Statistical Report

(In thousands, except for preprints)






















September Year-to-Date



Combined


Print Only


Digital







































Revenues - Net:


2014


2013


% Change


2014


2013


% Change


2014


2013


% Change




















Advertising



















Retail


$264,457


$290,209


-8.9%


$206,049


$234,494


-12.1%


$58,408


$55,715


4.8%

National


36,943


45,372


-18.6%


24,687


31,503


-21.6%


12,256


13,869


-11.6%

Classified Total


152,503


162,429


-6.1%


79,763


89,011


-10.4%


72,740


73,418


-0.9%

Automotive


55,339


56,556


-2.2%


17,136


21,808


-21.4%


38,203


34,748


9.9%

Real Estate


23,199


25,683


-9.7%


14,835


15,809


-6.2%


8,364


9,874


-15.3%

Employment


27,706


30,654


-9.6%


12,357


13,434


-8.0%


15,349


17,220


-10.9%

Other


46,259


49,536


-6.6%


35,436


37,959


-6.6%


10,823


11,577


-6.5%

Direct Marketing


89,691


89,309


0.4%


89,691


89,309


0.4%







Other Advertising


300


370


-18.9%


300


370


-18.9%







Total Advertising


$543,894


$587,689


-7.5%


$400,490


$444,687


-9.9%


$143,404


$143,002


0.3%




















Audience


271,114


255,554


6.1%













Other


35,253


34,048


3.5%













Total Revenues


$850,261


$877,291


-3.1%
































Memo: Digital-only


$95,633


$87,590


9.2%













Excl Apartments.com


$95,271


$84,716


12.5%
































Advertising Revenues by Market:



















California


$92,508


$101,833


-9.2%


$69,850


$79,009


-11.6%


$22,658


$22,824


-0.7%

Florida


83,512


87,381


-4.4%


63,898


68,214


-6.3%


19,614


19,167


2.3%

Texas


58,183


64,064


-9.2%


43,024


48,216


-10.8%


15,159


15,848


-4.3%

Southeast


161,768


175,102


-7.6%


115,728


129,563


-10.7%


46,040


45,539


1.1%

Midwest


97,416


104,621


-6.9%


71,873


78,900


-8.9%


25,543


25,721


-0.7%

Northwest


50,417


54,395


-7.3%


36,072


40,785


-11.6%


14,345


13,610


5.4%

Other


90


293


-69.3%


45


0


0.0%


45


293


-84.6%

Total Advertising


$543,894


$587,689


-7.5%


$400,490


$444,687


-9.9%


$143,404


$143,002


0.3%




















Advertising Statistics for Dailies:



















Full Run ROP Linage








10,613.4


11,323.3


-6.3%


























Millions of Preprints Distributed








2,717.5


3,008.5


-9.7%













































Audience:



















Daily Average Total Circulation*








1,702.1


1,827.2


-6.8%







Sunday Average Total Circulation*








2,606.9


2,667.7


-2.3%







Monthly Unique Visitors








44,057.1


38,092.4


15.7%


























Columns may not add due to rounding






































* Reflects total average circulation based upon number of days in period. Does not reflect AAM reported figures.


















THE MCCLATCHY COMPANY

Reconciliation of GAAP Measures to Non-GAAP Amounts

(In thousands)










Reconciliation of Operating Income from Continuing Operations to Operating Cash Flows












Quarters Ended


Nine Months Ended



September 28,


September 29,


September 28,


September 29,



2014


2013


2014


2013

REVENUES - NET:









Advertising


$ 174,583


$ 191,032


$ 543,894


$ 587,689

Audience


91,344


85,015


271,114


255,554

Other


11,712


10,999


35,253


34,048



277,639


287,046


850,261


877,291

OPERATING EXPENSES:









Compensation excluding severance charges


98,496


102,557


307,625


317,595

Newsprint, supplements and printing expense


27,695


28,285


84,142


88,517

Other cash operating expenses


106,637


100,217


319,852


295,434

Cash operating expenses excluding









severance and other charges


232,828


231,059


711,619


701,546

Severance charges


2,099


480


5,003


1,565

Other charges


358


1,527


2,455


10,297

Depreciation and amortization


23,804


27,285


90,025


87,214

Total operating expenses


259,089


260,351


809,102


800,622










OPERATING INCOME


18,550


26,695


41,159


76,669

Add back:









Depreciation and amortization


23,804


27,285


90,025


87,214

Severance charges


2,099


480


5,003


1,565

Other charges


358


1,527


2,455


10,297

OPERATING CASH FLOW


$ 44,811


$ 55,987


$ 138,642


$ 175,745










OPERATING CASH FLOW MARGIN


16.1%


19.5%


16.3%


20.0%










Reconciliation of Income (Loss) from Continuing Operations to Adjusted Net Income














Income (loss) from continuing operations:


$ (2,619)


$ 6,736


$ 72,967


$ 4,500










Add back certain items, net of tax:









Gain related to equity investment distribution


-


-


(89,046)


-

Gain on sale of equity investment


(3)


-


(1,060)


-

Impairment charge related to equity investment


497




497



Pre-closing expenses related to sale of equity investment


274




274



Gain on sale of Miami property


-


(1,855)


-


(8,208)

Loss (gain) on extinguishment of debt


-


554


-


8,656

Severance charges


970


285


2,605


925

Accelerated depreciation on equipment


-


94


8,332


2,477

Real estate related charges


-


-


979


-

Other charges


227


969


579


6,531

Reversal of interest on tax items


-


(57)


(141)


(96)

Certain discrete tax items


-


(337)


-


753

Adjusted income (loss) from continuing operations


$ (654)


$ 6,389


$ (4,014)


$ 15,538












CONTACT: Ryan Kimball, Assistant Treasurer & Director of Investor Relations, 916-321-1849, rkimball@mcclatchy.com