Attached files

file filename
8-K - FORM 8-K - TRIBUNE MEDIA COd388685d8k.htm

Exhibit 99.1

 

LOGO

Tribune Media Company Reports First Quarter 2017 Results

NEW YORK, May 10, 2017 — Tribune Media Company (the “Company”) (NYSE: TRCO) today reported its results for the three months ended March 31, 2017.

“We are pleased and excited with Monday’s announcement that Tribune Media has agreed to be acquired by Sinclair Broadcast Group, marking the culmination of a thorough strategic review which focused on optimizing shareholder value,” said Peter Kern, Tribune Media’s interim Chief Executive Officer. “As for the first quarter, our financial results were in line with our expectations, with anticipated reductions in political advertising and real estate revenues, and increased programming expenses due to airing more hours of originals at WGN America. We expect the next three quarters will be strong as we cycle past core advertising displacement, realize significant acceleration of retransmission revenues, and continue disciplined expense management across the company. We are reaffirming our full year financial guidance for 2017 and are intensely focused on completing our transaction with Sinclair.”

FIRST QUARTER 2017 FINANCIAL HIGHLIGHTS (compared to first quarter 2016)

 

    Consolidated operating revenues decreased 6% to $439.9 million; excluding political advertising and real estate revenues, consolidated operating revenues decreased 1%

 

    Consolidated operating loss was $15.2 million, compared to operating profit of $30.0 million for the first quarter of 2016

 

    Consolidated Adjusted EBITDA decreased to $57.5 million from $97.0 million in the first quarter of 2016

 

    Total Television and Entertainment net advertising revenues (which include political and digital revenues) fell 9%, to $291.7 million

 

    Retransmission revenues increased 13% to $94.2 million

 

    Carriage fee revenues increased 8% to $33.6 million

 

    Cash distributions from TV Food Network increased 25% to $111.5 million

 

    Company met its expectations in the first quarter and reaffirms 2017 full year financial guidance


FIRST QUARTER RESULTS

Consolidated

Consolidated operating revenues for the first quarter of 2017 were $439.9 million compared to $468.5 million in the first quarter of 2016, representing a decrease of $28.6 million, or 6%. The decrease was primarily driven by lower core advertising and political advertising, as well as a decrease in real estate revenues as a result of the sales of certain properties in 2016. These declines were partially offset by an increase in retransmission revenues, carriage fee revenues and digital advertising revenues.

Consolidated operating loss was $15.2 million for the first quarter of 2017 compared to operating profit of $30.0 million for the first quarter of 2016, representing a decrease of $45.2 million. The decrease was primarily attributable to lower Television and Entertainment operating profit as a result of lower advertising revenues and higher programming expenses. Additionally, Corporate and Other had a higher operating loss primarily due to a decline in real estate revenue and increased compensation expense primarily related to the resignation of the CEO in the first quarter of 2017.

In the first quarter of 2017, the Company recorded a non-cash pretax impairment charge totaling $122.0 million ($80.0 million after tax), or $0.92 per common share, to write down its investment in CareerBuilder. The write down resulted from a decline in the fair value of the investment that the Company determined to be other than temporary. The Company estimated the fair value based on the best available evidence from recent developments related to TEGNA Inc.’s evaluation of strategic alternatives for CareerBuilder.

Consolidated loss from continuing operations was $101.2 million in the first quarter of 2017 compared to income from continuing operations of $15.1 million in the first quarter of 2016. Diluted loss per common share from continuing operations for the first quarter of 2017 was $1.17 compared to diluted earnings per share from continuing operations of $0.16 for the first quarter of 2016. Adjusted diluted loss per share for the first quarter of 2017 was $0.07 compared to adjusted diluted earnings per share (“Adjusted EPS”) of $0.23 for the first quarter of 2016. Both diluted earnings per common share and Adjusted EPS in the first quarter of 2016 include a $3.8 million, or $0.04 per share, charge related to the write-off of unrealized deferred tax assets related to stock-based compensation included in income tax expense.

Net loss was $85.6 million in the first quarter of 2017 compared to net income of $11.1 million in the first quarter of 2016.

Consolidated Adjusted EBITDA decreased to $57.5 million in the first quarter of 2017 from $97.0 million in the first quarter of 2016, representing a decrease of $39.4 million, or 41%. The decrease in consolidated Adjusted EBITDA was primarily attributable to lower net core advertising and political advertising revenues, as well as higher programming expenses. This was partially offset by increased retransmission revenues and carriage fees revenues.

Cash distributions from TV Food Network in the first quarter of 2017 were $111.5 million compared to $89.3 million in the first quarter of 2016.

Television and Entertainment

Revenues were $436.0 million in the first quarter of 2017 compared to $455.9 million in the first quarter of 2016, a decrease of $19.8 million, or 4%. The decrease was driven by a $17.7 million decrease in net core advertising revenue and a $13.7 million decrease in net political advertising revenue, and was partially offset by an increase in retransmission revenues of $10.7 million, or 13%, and an increase in carriage fee revenues of $2.6 million, or 8%.

Television and Entertainment operating profit was $20.0 million for the first quarter of 2017 compared to $58.6 million in the first quarter of 2016, a decrease of $38.6 million, or 66%. The decrease was primarily due to lower revenues of $19.8 million and increased programming expense of $17.1 million, primarily due to an increase in the number of original hours aired on WGN America, and higher network affiliate fees. Television and Entertainment Adjusted EBITDA was $75.2 million for the first quarter of 2017 compared to $116.0 million in the first quarter of 2016, a decrease of $40.8 million, or 35%, primarily due to lower advertising revenues as well as increased programming expenses, as described above.

 

2


Corporate and Other

Real estate revenues for the first quarter of 2017 were $3.9 million, compared to $12.6 million for the first quarter of 2016, representing a decrease of $8.7 million, or 69%. The decrease was primarily driven by the sale of multiple real estate properties in 2016.

Corporate and Other operating loss for the first quarter of 2017 was $35.2 million compared to a loss of $28.6 million for the first quarter of 2016. The increase of the loss was primarily attributable to lower real estate revenues and higher compensation expense related to the resignation of the CEO in the first quarter of 2017. Corporate and Other Adjusted EBITDA represented a loss of $17.6 million for the first quarter of 2017 compared to a loss of $19.1 million for the first quarter of 2016.

Discontinued Operations

On December 19, 2016, the Company entered into an agreement with Nielsen Holding and Finance B.V. (“Nielsen”) to sell equity interests in substantially all of the Digital and Data business operations for $560 million in cash, subject to certain purchase price adjustments. The Company completed the sale on January 31, 2017 and received gross proceeds of $581 million. The historical results of operations for the businesses included in the sale are reported as discontinued operations for all periods presented. Accordingly, all references made to financial data in this release are to Tribune Media Company’s continuing operations.

RETURN OF CAPITAL TO SHAREHOLDERS

Quarterly Dividend

On May 10, 2017, the Board of Directors (the “Board”) declared a quarterly cash dividend on the Company’s common stock of $0.25 per share to be paid on June 6, 2017 to holders of record of the Company’s common stock and warrants as of May 22, 2017, continuing the Company’s dividend program announced on March 6, 2015. Future dividends will be subject to the discretion of the Board and the terms of the agreement and plan of merger between the Company and Sinclair, dated May 8, 2017 (the “Merger Agreement”).

Special Dividend

On January 2, 2017, the Board declared a special cash dividend on the Company’s common stock of $5.77 per share, which was paid on February 3, 2017 to holders of record of the Company’s common stock and warrants as of January 13, 2017. The total aggregate payment on February 3, 2017 totaled $499 million, including the payment to holders of warrants.

Stock Repurchase Program

On February 24, 2016, the Board authorized a new stock repurchase program under which the Company may repurchase up to $400 million of its outstanding Class A common stock. The Company made no stock repurchases during the first quarter of 2017. In 2016, the Company repurchased an aggregate of 6,432,455 shares of the Company’s Class A common stock in open market transactions at an aggregate purchase price of approximately $232 million. As of May 9, 2017, the remaining authorized amount under the current program totaled $168 million. The terms of the Merger Agreement prohibit the Company from engaging in additional share repurchases.

 

3


RECENT DEVELOPMENTS

Sinclair Acquisition

On May 8, 2017, the Company entered into an Agreement and Plan of Merger with Sinclair Broadcast Group, Inc. (“Sinclair”), providing for the acquisition by Sinclair of all of the outstanding shares of the Company’s Class A common stock and Class B common stock by means of a merger of a wholly owned subsidiary of Sinclair with and into Tribune Media Company (the “Merger”), with the Company surviving the Merger as a wholly owned subsidiary of Sinclair.

Sale of Digital and Data Business

On December 19, 2016, the Company entered into a definitive share purchase agreement (the “Gracenote SPA”) with Nielsen to sell equity interests in substantially all of the Digital and Data business operations for $560 million in cash, subject to certain purchase price adjustments (the “Gracenote Sale”). The Company completed the Gracenote Sale on January 31, 2017 and received gross proceeds of $581 million. The Company expects to receive additional proceeds of approximately $4 million as a result of purchase price adjustments. The Company recognized a pretax gain of $35 million as a result of the sale in the first quarter of 2017. On February 1, 2017, the Company used $400 million of proceeds from the Gracenote Sale to pay down a portion of the Company’s term loan facility.

Real Estate Transactions

In the three months ended March 31, 2017, the Company sold two properties for net pretax proceeds totaling $44 million, as further described below. The Company defines net proceeds as pretax cash proceeds on the sale of properties, net of associated selling costs.

On January 26, 2017, the Company sold its Denver, CO property for net proceeds of $23 million, which approximated the carrying value, and entered into a lease for the property. On January 31, 2017, the Company sold one of its Chicago, IL properties for net proceeds of $22 million and entered into a lease with a term of 10 years, subject to renewal, retaining the use of more than a minor portion of the property. The Company recorded a deferred pretax gain of $13 million on the sale, which will be amortized over the life of the lease in accordance with sale-leaseback accounting guidance.

Spectrum Auction

On April 13, 2017, the Federal Communications Commission (the “FCC”) announced the conclusion of the incentive auction, the results of the reverse and forward auction and the repacking of broadcast television spectrum. The Company participated in the auction and anticipates receiving approximately $190 million in pretax proceeds resulting from the auction. The anticipated proceeds reflect the FCC’s acceptance of one or more bids placed by the Company or channel share partners of television stations owned or operated by the Company during the auction to modify and/or surrender spectrum used by certain of such bidder’s television stations. The Company expects to receive the proceeds in the second half of 2017.

The Company cannot predict the timing of FCC incentive auction payments. Any proceeds received by the Dreamcatcher stations as a result of the incentive auction are required to be first used to prepay the Dreamcatcher Credit Facility.

 

4


FINANCIAL GUIDANCE

The Company is reaffirming its financial guidance for the full year 2017 for the current business portfolio. The actual results for the full year may differ materially from the below guidance due to, among other factors, any actions we might take pursuant to the strategic and financial review, first announced in February 2016. The following statements, by their nature, are forward-looking and are subject to substantial risks and uncertainties, which are discussed below under “Cautionary Statement Regarding Forward-Looking Statements.”

For full year 2017, the Company expects:

Consolidated revenues to be between $1.865 billion and $1.916 billion

Consolidated Adjusted EBITDA to be between $440 million and $480 million

Television and Entertainment segment revenues to be between $1.855 billion and $1.905 billion

Television and Entertainment segment Adjusted EBITDA to be between $523 million and $559 million

Real estate revenues to be between $10 million and $11 million

Real estate expenses to be between $5 million and $6 million

Corporate expenses to be between $84 million and $88 million

Corporate and Other Adjusted EBITDA to be between $(79) million and $(83) million

Capital expenditures to be between $75 million and $95 million

Cash taxes to be between $85 million and $100 million (excludes cash tax payments for transactions such as real estate sales, the Gracenote Sale and anticipated spectrum proceeds)

Cash interest to be approximately $152 million

See “Non-GAAP Financial Measures” below for more information regarding certain financial measures we present that are not recognized under accounting principles generally accepted in the U.S. (“GAAP”).

CONFERENCE CALL INFORMATION

The Company will host a conference call today at 8:30 a.m. ET to discuss its first quarter results. The conference call can be accessed on the Investor Relations homepage of Tribune Media’s website at www.tribunemedia.com, or by dialing (888) 317-6003 (domestic) or (412) 317-6061 (international). The confirmation code is 2831845.

An audio webcast replay will be available in the Events and Presentations section of the Tribune Media website approximately one hour after completion of the call. A replay of the call will also be available until May 17, 2017 at (877) 344-7529 (domestic) or (412) 317-0088 (international). The confirmation code for the replay is 10105492.

# # #

 

5


Tribune Media Company (NYSE: TRCO) is home to a diverse portfolio of television and digital properties driven by quality news, entertainment and sports programming. Tribune Media is comprised of Tribune Broadcasting’s 42 owned or operated local television stations reaching approximately 50 million households, national entertainment cable network WGN America, whose reach is approximately 80 million households, Tribune Studios, and a variety of digital applications and websites commanding 60 million monthly unique visitors online. Tribune Media also includes Chicago’s WGN-AM and the national multicast networks Antenna TV and THIS TV. Additionally, the Company owns and manages a significant number of real estate properties across the U.S. and holds a variety of investments, including a 32% interest in CareerBuilder, LLC and a 31% interest in Television Food Network, G.P., which operates Food Network and Cooking Channel. For more information please visit www.tribunemedia.com.

 

INVESTOR CONTACT:      MEDIA CONTACT:

James Arestia

     Gary Weitman

Director/Investor Relations

     SVP/Corporate Relations

(646) 563-8296

     (312) 222-3394
jarestia@tribunemedia.com      gweitman@tribunemedia.com

 

6


Non-GAAP Financial Measures

This press release includes a discussion of Adjusted EBITDA, and Adjusted EPS for the Company and Adjusted EBITDA for our operating segments (Television and Entertainment and Corporate and Other) and presents Broadcast Cash Flow for our Television and Entertainment segment. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are financial measures that are not recognized under GAAP. With respect to our expectations under “Financial Guidance” above, no reconciliation of the forecasted range for Adjusted EBITDA on a consolidated or segment basis for fiscal 2017 is included in this release because we are unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. In particular, reconciliation of guidance for Consolidated Adjusted EBITDA or Adjusted EBITDA on a segment basis to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures such as the measures and effects of stock-based compensation expense specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price and other non-recurring or unusual items such as impairment charges, transaction-related costs and gains or losses on sales of assets. We expect the variability of the above items to have a significant, and potentially unpredictable, impact on our future GAAP financial results. Adjusted EPS is calculated based on income (loss) from continuing operations before investment transactions, loss on extinguishment and modification of debt, certain special items (including severance), certain income tax charges, non-operating items, gain (loss) on sales of real estate, impairments and other non-cash charges and reorganization items per common share. Adjusted EBITDA for the Company is defined as income (loss) from continuing operations before income taxes, investment transactions, loss on extinguishment and modification of debt, interest and dividend income, interest expense, pension expense (credit), equity income and losses, depreciation and amortization, stock-based compensation, certain special items (including severance), non-operating items, gain (loss) on sales of real estate, impairments and other non-cash charges and reorganization items. Adjusted EBITDA for the Company’s operating segments is calculated as segment operating profit plus depreciation, amortization, pension expense (credit), stock-based compensation, impairments and other non-cash charges, gain (loss) on sales of real estate and certain special items (including severance). Broadcast Cash Flow for the Television and Entertainment segment is calculated as Television and Entertainment Adjusted EBITDA plus broadcast rights amortization expense less broadcast rights cash payments. We believe that Adjusted EBITDA and Broadcast Cash Flow are measures commonly used by investors to evaluate our performance with that of our competitors. We also present Adjusted EBITDA because we believe investors, analysts and rating agencies consider it useful in measuring our ability to meet our debt service obligations. We further believe that the disclosure of Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow is useful to investors as these non-GAAP measures are used, among other measures, by our management to evaluate our performance. By disclosing Adjusting EPS, Adjusted EBITDA and Broadcast Cash Flow, we believe that we create for investors a greater understanding of, and an enhanced level of transparency into, the means by which our management operates our company. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are not measures presented in accordance with GAAP, and our use of these terms may vary from that of others in our industry. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow should not be considered as an alternative to net income, operating profit, revenues, cash provided by operating activities or any other measures derived in accordance with GAAP as measures of operating performance or liquidity. The tables at the end of this press release include reconciliations of consolidated Adjusted EPS and Adjusted EBITDA and segment Adjusted EBITDA and Broadcast Cash Flow to the most directly comparable financial measures calculated and presented in accordance with GAAP.    

Cautionary Statement Regarding Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements may include, but are not limited to, statements concerning our financial outlook and guidance, including our 2017 forecasted revenues, Adjusted EBITDA and other consolidated and segment financial performance guidance, our proposed merger with Sinclair, our real estate monetization strategy, our cost savings initiatives, the timing and expected proceeds from the FCC spectrum auction, the conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and product development efforts. Important factors that could cause actual results, developments and business decisions to differ materially from these forward-looking statements are uncertainties discussed below and in the “Risk Factors” section of the Company’s filings with the U.S. Securities and Exchange Commission (the “SEC”). “Forward-looking statements” include all statements that do not relate solely to historical or current facts, and can be identified by the use of words such as “may,” “might,” “will,” “could” “should,” “estimate,” “project,” “plan,” “anticipate,” “expect,” “intend,” “outlook,” “seek,” “designed,” “assume,” “implied,” “believe” and other similar expressions. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and uncertainties.

 

7


The following list represents some, but not necessarily all, of the factors that could cause actual results to differ from projected or historical results or those anticipated or predicted by these forward-looking statements: risks associated with the ability to consummate the Merger with Sinclair and the timing of the closing of the transaction; the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement; the risk that the regulatory approvals for the proposed Merger with Sinclair may not be obtained or may be obtained subject to conditions that are not anticipated; risks related to the disruption of management time from ongoing business operations due to the Merger; the effect of the announcement of the Merger on our ability to retain and hire key personnel, on our ability to maintain relationships with advertisers and customers, and on our operating results and businesses generally; potential litigation in the connection with the Merger; changes in advertising demand and audience shares; competition and other economic conditions including incremental fragmentation of the media landscape and competition from other media alternatives; changes in the overall market for broadcast and cable television advertising, including through regulatory and judicial rulings; our ability to protect our intellectual property and other proprietary rights; our ability to adapt to technological changes; availability and cost of quality network, syndicated and sports programming affecting our television ratings; the loss, cost and / or modification of our network affiliation agreements; our ability to renegotiate retransmission consent agreements with multichannel video programming distributors; our ability to realize the full value, or successfully complete the planned divestitures of our real estate assets; the incurrence of additional tax-related liabilities related to historical income tax returns; the payment of proceeds associated with the spectrum auction, the potential impact of the modifications to and/or surrender of spectrum on operation of our television stations, the costs, terms and restrictions associated with the actions necessary to modify and/or surrender the spectrum; the timing and outcome of TEGNA’s evaluation of strategic alternatives for CareerBuilder; the incurrence of costs to address contamination issues at sites owned, operated or used by our businesses; adverse results from litigation, governmental investigations or tax-related proceedings or audits; our ability to settle unresolved claims filed in connection with our and certain of our direct and indirect wholly-owned subsidiaries’ Chapter 11 cases and resolve the appeals seeking to overturn the bankruptcy court order confirming the First Amended Joint Plan of Reorganization for Tribune Company and its Subsidiaries; our ability to satisfy pension and other postretirement employee benefit obligations; our ability to attract and retain employees; the effect of labor strikes, lock-outs and labor negotiations; our ability to realize benefits or synergies from acquisitions or divestitures or to operate our businesses effectively following acquisitions or divestitures; the financial performance and valuation of our equity method investments; the impairment of our existing goodwill and other intangible assets; compliance with, and the effect of changes or developments in, government regulations applicable to the television and radio broadcasting industry; changes in accounting standards; the payment of cash dividends on our common stock; impact of increases in interest rates on our variable rate indebtedness or refinancings thereof; our indebtedness and ability to comply with covenants applicable to our debt financing and other contractual commitments; our ability to satisfy future capital and liquidity requirements; our ability to access the credit and capital markets at the times and in the amounts needed and on acceptable terms and other events beyond our control that may result in unexpected adverse operating results. In addition, in light of these risks and uncertainties, the matters referred to in the forward-looking statements contained in this press release may not in fact occur. Any forward-looking information presented herein is made only as of the date of this press release and we undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

 

8


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of dollars, except per share data)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Operating Revenues

    

Television and Entertainment

   $ 436,033     $ 455,875  

Other

     3,877       12,597  
  

 

 

   

 

 

 

Total operating revenues

     439,910       468,472  
  

 

 

   

 

 

 

Operating Expenses

    

Programming

     141,246       124,167  

Direct operating expenses

     98,807       97,572  

Selling, general and administrative

     159,859       160,634  

Depreciation

     13,571       14,442  

Amortization

     41,659       41,665  
  

 

 

   

 

 

 

Total operating expenses

     455,142       438,480  
  

 

 

   

 

 

 

Operating (Loss) Profit

     (15,232     29,992  

Income on equity investments, net

     37,037       38,252  

Interest and dividend income

     505       132  

Interest expense

     (38,758     (38,141

Loss on extinguishment and modification of debt

     (19,052     —    

Gain on investment transaction

     4,950       —    

Write-down of investment

     (122,000     —    

Other non-operating (loss) gain, net

     (26     496  

Reorganization items, net

     (250     (434
  

 

 

   

 

 

 

(Loss) Income from Continuing Operations Before Income Taxes

     (152,826     30,297  

Income tax (benefit) expense

     (51,614     15,195  
  

 

 

   

 

 

 

(Loss) Income from Continuing Operations

     (101,212     15,102  

Income (Loss) from Discontinued Operations, net of taxes

     15,618       (4,009
  

 

 

   

 

 

 

Net (Loss) Income

   $ (85,594   $ 11,093  
  

 

 

   

 

 

 

Basic (Loss) Earnings Per Common Share from:

    

Continuing Operations

   $ (1.17   $ 0.16  

Discontinued Operations

     0.18       (0.04
  

 

 

   

 

 

 

Net (Loss) Earnings Per Common Share

   $ (0.99   $ 0.12  
  

 

 

   

 

 

 

Diluted (Loss) Earnings Per Common Share from:

    

Continuing Operations

   $ (1.17   $ 0.16  

Discontinued Operations

     0.18       (0.04
  

 

 

   

 

 

 

Net (Loss) Earnings Per Common Share

   $ (0.99   $ 0.12  
  

 

 

   

 

 

 

Regular dividends declared per common share

   $ 0.25     $ 0.25  

Special dividends declared per common share

   $ 5.77     $ —    

 

9


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except for share and per share data)

(Unaudited)

 

     March 31, 2017     December 31, 2016  

Assets

    

Current Assets

    

Cash and cash equivalents

   $ 346,221     $ 577,658  

Restricted cash and cash equivalents

     17,566       17,566  

Accounts receivable (net of allowances of $14,189 and $12,504)

     384,567       429,112  

Broadcast rights

     137,181       157,817  

Income taxes receivable

     7,897       9,056  

Current assets of discontinued operations

     —         62,605  

Prepaid expenses

     32,084       35,862  

Other

     11,538       6,624  
  

 

 

   

 

 

 

Total current assets

     937,054       1,296,300  
  

 

 

   

 

 

 

Properties

    

Property, plant and equipment

     686,537       711,068  

Accumulated depreciation

     (198,125     (187,148
  

 

 

   

 

 

 

Net properties

     488,412       523,920  
  

 

 

   

 

 

 

Other Assets

    

Broadcast rights

     148,832       153,457  

Goodwill

     3,228,047       3,227,930  

Other intangible assets, net

     1,777,360       1,819,134  

Non-current assets of discontinued operations

     —         608,153  

Assets held for sale

     16,356       17,176  

Investments

     1,473,510       1,674,883  

Other

     82,410       80,098  
  

 

 

   

 

 

 

Total other assets

     6,726,515       7,580,831  
  

 

 

   

 

 

 

Total Assets

   $ 8,151,981     $ 9,401,051  
  

 

 

   

 

 

 

 

10


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of dollars, except for share and per share data)

(Unaudited)

 

     March 31, 2017     December 31, 2016  

Liabilities and Shareholders’ Equity

    

Current Liabilities

    

Accounts payable

   $ 49,539     $ 60,553  

Debt due within one year (net of unamortized discounts and debt issuance costs of $3,789 and $7,917)

     17,876       19,924  

Income taxes payable

     97,134       21,166  

Employee compensation and benefits

     51,905       77,123  

Contracts payable for broadcast rights

     220,024       241,255  

Deferred revenue

     12,030       13,690  

Interest payable

     13,873       30,305  

Current liabilities of discontinued operations

     —         54,284  

Other

     34,940       32,553  
  

 

 

   

 

 

 

Total current liabilities

     497,321       550,853  
  

 

 

   

 

 

 

Non-Current Liabilities

    

Long-term debt (net of unamortized discounts and debt issuance costs of $39,224 and $38,830)

     3,014,397       3,391,627  

Deferred income taxes

     861,490       984,248  

Contracts payable for broadcast rights

     292,264       314,840  

Pension obligations, net

     438,829       444,401  

Postretirement, medical, life and other benefits

     11,137       11,385  

Other obligations

     78,975       62,700  

Non-current liabilities of discontinued operations

     —         95,314  
  

 

 

   

 

 

 

Total non-current liabilities

     4,697,092       5,304,515  
  

 

 

   

 

 

 

Total Liabilities

     5,194,413       5,855,368  
  

 

 

   

 

 

 

Commitments and Contingent Liabilities

    

Shareholders’ Equity

    

Preferred stock ($0.001 par value per share)

    

Authorized: 40,000,000 shares; No shares issued and outstanding at March 31, 2017 and at December 31, 2016

     —         —    

Class A Common Stock ($0.001 par value per share)

    

Authorized: 1,000,000,000 shares; 100,979,448 shares issued and 86,877,263 shares outstanding at March 31, 2017 and 100,416,516 shares issued and 86,314,063 shares outstanding at December 31, 2016

     101       100  

Class B Common Stock ($0.001 par value per share)

    

Authorized: 1,000,000,000 shares; Issued and outstanding: 5,605 shares at March 31, 2017 and at December 31, 2016

     —         —    

Treasury stock, at cost: 14,102,185 shares at March 31, 2017 and 14,102,453 shares at December 31, 2016

     (632,194     (632,207

Additional paid-in-capital

     4,051,836       4,561,760  

Retained deficit

     (393,953     (308,105

Accumulated other comprehensive loss

     (74,139     (81,782
  

 

 

   

 

 

 

Total Tribune Media Company shareholders’ equity

     2,951,651       3,539,766  

Noncontrolling interest

     5,917       5,917  
  

 

 

   

 

 

 

Total shareholders’ equity

     2,957,568       3,545,683  
  

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 8,151,981     $ 9,401,051  
  

 

 

   

 

 

 

 

11


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Operating Activities

    

Net (loss) income

   $ (85,594   $ 11,093  

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

    

Stock-based compensation

     14,963       8,493  

Pension credit, net of contributions

     (5,549     (5,993

Depreciation

     13,571       17,338  

Amortization of contract intangible assets and liabilities

     208       (4,003

Amortization of other intangible assets

     41,659       49,378  

Income on equity investments, net

     (37,037     (38,252

Distributions from equity investments

     111,509       89,346  

Non-cash loss on extinguishment and modification of debt

     6,823       —    

Original issue discount payments

     (6,873     —    

Write-down of investment

     122,000       —    

Amortization of debt issuance costs and original issue discount

     2,170       2,786  

Gain on sale of business

     (35,462     —    

Gain on investment transaction

     (4,950     —    

Impairments of real estate

     754       7,834  

Other non-operating loss (gain)

     26       (496

Changes in working capital items:

    

Accounts receivable, net

     44,963       33,210  

Prepaid expenses and other current assets

     4,568       2,775  

Accounts payable

     (6,797     9,448  

Employee compensation and benefits, accrued expenses and other current liabilities

     (49,580     (44,797

Deferred revenue

     (2,326     (3,941

Income taxes

     77,201       14,406  

Change in broadcast rights, net of liabilities

     (18,546     (46,949

Deferred income taxes

     (115,922     1,722  

Other, net

     3,434       18,901  
  

 

 

   

 

 

 

Net cash provided by operating activities

     75,213       122,299  
  

 

 

   

 

 

 

Investing Activities

    

Capital expenditures

     (14,634     (17,848

Investments

     —         (88

Net proceeds from the sale of business

     554,725       —    

Proceeds from sales of real estate and other assets

     44,315       1,486  

Proceeds from the sale of investment

     4,950       —    

Transfers from restricted cash

     —         4  
  

 

 

   

 

 

 

Net cash provided by (used in) investing activities

     589,356       (16,446
  

 

 

   

 

 

 

 

12


TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Financing Activities

    

Long-term borrowings

     202,694       —    

Repayments of long-term debt

     (584,245     (6,960

Long-term debt issuance costs

     (1,689     (622

Payments of dividends

     (520,849     (23,215

Common stock repurchases

     —         (8,938

Tax withholdings related to net share settlements of share-based awards

     (7,053     (4,126

Proceeds from stock option exercises

     2,385       —    
  

 

 

   

 

 

 

Net cash used in financing activities

     (908,757     (43,861
  

 

 

   

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

     (244,188     61,992  

Cash and cash equivalents, beginning of period (1)

     590,409       262,644  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 346,221     $ 324,636  
  

 

 

   

 

 

 

Supplemental Schedule of Cash Flow Information

    

Cash paid (received) during the period for:

    

Interest

   $ 54,246     $ 59,065  

Income taxes, net

   $ 752     $ (3,613

 

(1) Cash and cash equivalents at the beginning of the three months ended March 31, 2017 of $590 million are comprised of $578 million of cash and cash equivalents from continuing operations as reflected in the Company’s unaudited Condensed Consolidated Balance Sheets and $13 million of cash and cash equivalents reflected in current assets of discontinued operations.

 

13


TRIBUNE MEDIA COMPANY - CONSOLIDATED

RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA

(in thousands of dollars)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Revenue

   $ 439,910     $ 468,472  

 

 

Net (Loss) Income

   $ (85,594   $ 11,093  

Income (loss) from discontinued operations, net of taxes

     15,618       (4,009
  

 

 

   

 

 

 

(Loss) Income from Continuing Operations

   $ (101,212   $ 15,102  

Income tax (benefit) expense

     (51,614     15,195  

Reorganization items, net

     250       434  

Other non-operating loss (gain), net

     26       (496

Write-down of investment

     122,000       —    

Gain on investment transaction

     (4,950     —    

Loss on extinguishment and modification of debt

     19,052       —    

Interest expense

     38,758       38,141  

Interest and dividend income

     (505     (132

Income on equity investments, net

     (37,037     (38,252
  

 

 

   

 

 

 

Operating (Loss) Profit

   $ (15,232   $ 29,992  

Depreciation

     13,571       14,442  

Amortization

     41,659       41,665  

Stock-based compensation

     12,971       7,504  

Severance and related charges

     6,677       —    

Transaction-related costs

     2,992       1,783  

Real estate impairments and other

     459       7,561  

Pension credit

     (5,549     (5,993
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 57,548     $ 96,954  
  

 

 

   

 

 

 

 

14


TRIBUNE MEDIA COMPANY - TELEVISION AND ENTERTAINMENT

RECONCILATION OF OPERATING PROFIT TO ADJUSTED EBITDA AND BROADCAST CASH FLOW

(in thousands of dollars)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Advertising

   $ 291,707     $ 321,462  

Retransmission revenues

     94,214       83,527  

Carriage fees

     33,610       31,014  

Barter/trade

     9,012       10,076  

Other

     7,490       9,796  
  

 

 

   

 

 

 

Total Revenues (1)

   $ 436,033     $ 455,875  

Operating Profit (1)

   $ 20,013     $ 58,605  

Depreciation

     10,039       11,017  

Amortization

     41,659       41,665  

Stock-based compensation

     3,995       3,652  

Severance and related charges

     210       —    

Real estate impairments and other

     (727     1,079  
  

 

 

   

 

 

 

Adjusted EBITDA (1)

   $ 75,189     $ 116,018  
  

 

 

   

 

 

 

Broadcast rights - Amortization

   $ 126,311     $ 105,460  

Broadcast rights - Cash Payments

     (136,917     (135,457
  

 

 

   

 

 

 

Broadcast Cash Flow

   $ 64,583     $ 86,021  
  

 

 

   

 

 

 

 

(1) Beginning in the fourth quarter of 2016, the Company moved its Covers Media Group from the Digital and Data reportable segment to the Television and Entertainment reportable segment. Certain previously reported amounts have been reclassified to conform to the current presentation; the impact of this reclassification was immaterial.

 

15


TRIBUNE MEDIA COMPANY - CORPORATE AND OTHER

RECONCILIATION OF OPERATING LOSS TO ADJUSTED EBITDA

(in thousands of dollars)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017     March 31, 2016  

Total Revenues

   $ 3,877     $ 12,597  

 

 

Operating Loss (1)

   $ (35,245   $ (28,613

Depreciation

     3,532       3,425  

Stock-based compensation

     8,976       3,852  

Severance and related charges

     6,467       —    

Transaction-related costs

     2,992       1,783  

Real estate impairments and other

     1,186       6,482  

Pension credit

     (5,549     (5,993
  

 

 

   

 

 

 

Adjusted EBITDA (1)

   $ (17,641   $ (19,064
  

 

 

   

 

 

 

 

(1) Interest expense and transaction-related costs that historically have been recorded in Corporate and Other but are directly attributable to the businesses included in the Gracenote Sale have been reclassified to discontinued operations. As a result, the historical results of Corporate and Other have been adjusted.

 

16


TRIBUNE MEDIA COMPANY - CONSOLIDATED

RECONCILIATION OF DILUTED EPS TO ADJUSTED EPS

(in thousands of dollars, except per share data)

(Unaudited)

 

     Three Months Ended  
     March 31, 2017            March 31, 2016  
     Pre-Tax     After-Tax     Diluted
EPS
           Pre-Tax     After-Tax     Diluted
EPS
 

Diluted EPS

       $ (0.99            $ 0.12  

(Income) loss from discontinued operations

         (0.18              0.04  

Reorganization items, net

   $ 250     $ 250       0.00          $ 434     $ 434       0.00  

Other non-operating loss (gain), net

     26       16       0.00            (496     (301     (0.00

Write-down of investment

     122,000       79,997       0.92            —         —         —    

Gain on investment transaction

     (4,950     (3,010     (0.03          —         —         —    

Loss on extinguishment and modification of debt

     19,052       11,584       0.13            —         —         —    

Severance and related charges

     6,677       4,060       0.05            —         —         —    

Transaction-related costs

     2,992       1,963       0.02            1,783       1,120       0.01  

Real estate impairments and other

     459       299       0.00            7,561       4,598       0.05  
      

 

 

            

 

 

 

Adjusted EPS (1)

       $ (0.07            $ 0.23  
      

 

 

            

 

 

 

 

(1) Adjusted EPS totals may not foot due to rounding.

 

17