News Releases

Apr 27, 2011
Meredith Reports Fiscal 2011 Third Quarter and Nine-Month Results
Earnings per Share Increase Nearly 40 Percent for First Nine Months of Fiscal 2011

DES MOINES, Iowa, April 27, 2011 /PRNewswire/ -- Meredith Corporation (NYSE: MDP), the leading media and marketing company serving American women, today reported fiscal 2011 third quarter earnings per share of $0.67 on revenues of $341 million.  This compares to fiscal 2010 third quarter earnings per share of $0.73 ($0.69 before prior-year special items) on revenues of $353 million.

(Logo: http://photos.prnewswire.com/prnh/20090810/CG58830LOGO)

"The Local Media Group, Meredith Integrated Marketing and Brand Licensing all posted solid growth in the third quarter," said Meredith Chairman and Chief Executive Officer Stephen M. Lacy.  "As previously communicated, National Media Group advertising revenues were lower.  We believe this was primarily due to belt-tightening by certain advertising clients facing sharply higher commodity prices.  However, net revenues per advertising page increased for the third consecutive quarter, and we see National Media Group advertising revenue declines moderating as we move into our fiscal fourth quarter."

For the first nine months of fiscal 2011, earnings per share were $2.12, up 37 percent from the year-ago period (39 percent before prior-year special items).  Revenues were $1.1 billion, a 3 percent increase.  Advertising revenues increased 5 percent to $606 million.  

"We leveraged our strong earnings growth over the first nine months of fiscal 2011 to reduce debt 25 percent, to increase our dividend 11 percent, and to invest in new initiatives such as the launch of tablet and mobile platforms for our key brands," Lacy added.

Highlights of Meredith's fiscal 2011 third quarter included:

  • A 5 percent gain in Local Media Group non-political advertising revenues, on top of a 16 percent gain in the year-ago quarter;
  • An 8 percent increase in Meredith Integrated Marketing revenues, led by the expansion of digital and customer relationship management (CRM) services for national clients;
  • A 15 percent increase in Brand Licensing revenues, driven by continued expansion of Better Homes and Gardens-branded products at Walmart stores; and
  • A 3 percent reduction in total Company operating expenses.  

In the quarter, Meredith was named the Highest Rated Media Company according to the Advertising Intelligence Reports' semi-annual survey of more than 1,500 advertising and marketing professionals.  Meredith ranked number one among all media – including Google, Yahoo!, Time-Warner, Hearst and Disney – scoring high in categories such as advertising effectiveness, rates and customer service.

Meredith continued to expand its digital footprint in the quarter, launching iPad versions of Better Homes and Gardens, Parents and Fitness, as well as tablet editions of selected Special Interest Media titles, Successful Farming, Siempre Mujer, and WOOD.

OPERATING DETAIL

LOCAL MEDIA GROUP

Fiscal 2011 third quarter Local Media Group operating profit was $13 million and revenues were $71 million, both increases over the year-ago period.  Non-political advertising revenues increased 5 percent to $64 million.  Eight of Meredith's 10 largest advertising categories grew revenues, led by Automotive, Retail and Media.

For the first nine months of fiscal 2011, Local Media Group operating profit was $69 million, more than double the $32 million earned in the year-ago period.  Revenues were $244 million, up nearly 20 percent from the year-ago period.  

Meredith television stations delivered strong year-over-year ratings growth in the important adults ages 25 to 54 demographic during the most recent February measurement period:

  • Late news viewership share increased sharply at Meredith stations in the Atlanta (+ 29 percent), Phoenix (+ 19 percent), Portland (+ 20 percent), and Las Vegas (+ 32 percent) markets.
  • WFSB-TV in Hartford continued its market leadership, finishing first in every news time period, including a significant gain in the 3 p.m. slot for the daily Better Connecticut show.
  • Morning news viewership share increased more than 25 percent in both Atlanta and Kansas City.

During the quarter, Better, the daily women's lifestyle show produced by Meredith Video Studios, launched in Boston, the nation's 7th-largest market.  Better now reaches eight of the Top 10 markets, and its carriage now stands at more than 90 markets reaching 70 percent of U.S. television households.  

On March 28, Meredith's CBS Atlanta (WGCL-TV) began managing the day-to-day operations of Turner Broadcasting System, Inc.'s Peachtree TV (WPCH-TV) in the fast-growing Atlanta market.  "This strategic partnership with Turner provides Meredith with access to a larger share of the growing Atlanta advertising marketplace because of Peachtree's younger viewership; a strong lineup of sports programming; and increased inventory in both access and prime-time dayparts," Lacy said.  "Additionally, it raises our overall profile in Atlanta, the No. 8 television market in the country."

NATIONAL MEDIA GROUP

Fiscal 2011 third quarter National Media Group operating profit was $48 million, compared to $51 million in the year-ago period.  Total revenues were $270 million, compared to $285 million.  Advertising revenues were $122 million, compared to $137 million.  Operating expenses declined 5 percent.

For the first nine months of fiscal 2011, National Media Group operating profit was $128 million, up 6 percent from the $121 million earned in the year-ago period (up slightly from $127 million before special items).  Revenues were $808 million, compared to $817 million in the year-ago period.

After posting growth in the first half of fiscal 2011, print and online advertising revenues declined in the third quarter.  This was driven by industrywide weakness in the Food & Beverage, DTC & Non-DTC Pharmaceuticals and Home categories, where Meredith significantly over-indexes the industry as a whole.  Combined, these categories accounted for more than 90 percent of total National Media Group third quarter advertising revenue declines.  Additionally, Meredith was cycling against its strongest quarter of National Media Group advertising performance in the prior year period.

Total circulation revenues declined 9 percent in the third quarter of fiscal 2011 due to previously announced magazine rate base changes and the repositioning of the Special Interest Media business.  Online subscription orders more than doubled in the quarter.  Digital orders are a strategic priority because they are more profitable and offer more opportunity to cross- and up-sell additional Meredith products.

Meredith's connection to consumers continued to grow strongly during the third quarter of fiscal 2011.  Readership of Meredith's measured magazines increased 2 percent from the year-ago period to 111 million, according to the most recent data from Mediamark Research and Intelligence.  Also, traffic on Meredith's National Media websites continued to grow.  It stood at 22 million monthly unique visitors and more than 250 million page views as of March 31, 2011.

Meredith Integrated Marketing's fiscal 2011 third quarter revenues increased 8 percent, reflecting ongoing successful execution of cross-platform programs incorporating content development, customer relationship management, digital, mobile and social marketing capabilities.  Additionally, during the quarter Meredith Integrated Marketing significantly expanded its relationship with home and garden retailer Lowe's, and renewed major contracts with Kraft and Chrysler.

Brand Licensing revenues grew 15 percent during the third quarter of fiscal 2011.  Meredith continues to expand the number of Better Homes and Gardens-branded home products sold at Walmart stores.  The program now includes approximately 3,000 SKUs.  During the quarter, a line of bathroom furniture and accessories launched at Walmart stores across the United States and Canada.

"We continue to do an outstanding job of extending the reach of our trusted national brands across new platforms, resulting in increased touch points with an expanded and more diverse group of consumers," said Lacy.  "Today we reach women on a daily basis on their smartphones, iPads, tablets and laptops; while watching television or shopping at retail; through targeted custom communication programs; and, of course, through the outstanding magazines we create.  And it's all driven by the powerful content creation engine we've built over time."

OTHER FINANCIAL INFORMATION

During the first nine months of fiscal 2011, Meredith generated $140 million in cash flow from operations and reduced its total debt by $75 million to $225 million.  The weighted average interest rate on Meredith's debt was 5.3 percent, and its debt-to-EBITDA ratio was less than 1 to 1 at March 31, 2011.  

Meredith repurchased approximately 110,000 shares in the quarter as part of its share repurchase program.  For the first nine months of fiscal 2011, Meredith repurchased approximately 300,000 shares, leaving 1 million shares remaining under the current authorization.

Unallocated corporate expenses grew by approximately $2 million in the third quarter of fiscal 2011, due in part to higher investment spending on Next Issue Media and related Tablet development.

All earnings per share figures in the text of this release are diluted.  Both basic and diluted earnings per share can be found in the attached condensed consolidated statements of earnings.  Information on the special items in the prior year periods is available in Tables 1 and 2 and in Meredith's earnings release dated April 28, 2010.

OUTLOOK

Looking to the remainder of fiscal 2011, Meredith expects fiscal 2011 full-year earnings per share to range from $2.72 to $2.78.  This would represent an increase of approximately 20 percent over fiscal 2010, and is at the high end of the original $2.40 to $2.75 range provided at the start of fiscal 2011.

For the fourth quarter of fiscal 2011:

  • National Media Group advertising, with two of three magazine issues closed, is expected to be down in the mid-single digit range compared to the prior-year period.
  • Local Media Group non-political advertising revenue, with nine weeks remaining, is currently pacing up in the mid-single digit range compared to the prior-year period.  Additionally, the Local Media Group will be cycling against $4 million in net political advertising revenues recorded in the fourth quarter of fiscal 2010.
  • Meredith currently expects fiscal 2011 fourth quarter earnings per share to range from $0.60 to $0.66.

A number of uncertainties remain that may affect Meredith's outlook as stated in this press release for the fourth quarter and full year of fiscal 2011. These uncertainties are referenced below under "Safe Harbor" and in certain of its SEC filings.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on April 27, 2011 at 11:00 a.m. EDT to discuss third quarter fiscal 2011 results.  A live webcast will be accessible to the public on the Company's website, www.meredith.com, and a replay will be available for one week.  A transcript will be available within 48 hours of the call at www.meredith.com.

RATIONALE FOR USE AND ACCESS TO NON-GAAP MEASURES

Management uses and presents GAAP and non-GAAP results to evaluate and communicate the performance of the Company.  Non-GAAP measures should not be construed as alternatives to GAAP measures.  EBITDA is a common supplemental measure of performance used by investors and financial analysts.  Management believes that EBITDA provides an additional analytical tool to clarify the Company's results from core operations and delineate underlying trends.  Meredith does not use EBITDA as a measure of liquidity or funds available for management's discretionary use because it includes certain contractual and non-discretionary expenditures.

Results excluding the special items recorded in fiscal 2010 are also supplemental non-GAAP financial measures.  Management believes these items are not reflective of Meredith's ongoing business activities.  While results excluding the special items are not a substitute for reported results under GAAP, management believes this information is useful as an aid in better understanding Meredith's current performance, performance trends and financial condition.  Reconciliations of non-GAAP to GAAP measures are included in the attached tables.  The attached condensed consolidated financial statements and reconciliation tables will be made available at www.meredith.com.

SAFE HARBOR

This release contains forward-looking statements that are subject to risks and uncertainties.  These statements are based on management's current knowledge and estimates of factors affecting the Company and its operations.  Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding advertising revenues and investment spending, along with the Company's revenue and earnings per share outlook for the fourth fiscal quarter and full year fiscal 2011.

Actual results may differ materially from those currently anticipated.  Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss or insolvency of one or more major clients; the integration of acquired businesses; changes in consumer reading, purchasing and/or television viewing patterns; increases in paper, postage, printing, syndicated programming or other costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the Company's industries; unexpected changes in interest rates; and the consequences of acquisitions and/or dispositions.  The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise.

ABOUT MEREDITH CORPORATION

Meredith Corporation (NYSE:MDP; www.meredith.com) is the leading media and marketing company serving American women.  Meredith features multiple well-known national brands – including Better Homes and Gardens, Parents, Family Circle, Ladies' Home Journal, Fitness, More and American Baby – along with local television brands in fast-growing markets.  Meredith is the industry leader in creating content in key consumer interest areas such as home, family, health and wellness and self-development.  Meredith uses multiple distribution platforms – including print, television, online, mobile and video – to give consumers content they desire and to deliver the messages of its marketing partners.  Additionally, Meredith uses its many assets to create powerful custom marketing solutions for many of the nation's top brands and companies.  Meredith has significantly added to its capabilities in this area through the acquisition of cutting-edge companies in areas such as digital, mobile, word-of-mouth, social and database marketing.

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Earnings (Unaudited)










Three Months


Nine Months

Periods Ended March 31,

2011


2010


2011


2010

(In thousands except per share data)








Revenues








Advertising

$      185,910


$      199,170


$      605,570


$      578,854

Circulation

67,603


74,598


198,785


211,686

All other

87,218


79,575


247,658


232,073

Total revenues

340,731


353,343


1,052,013


1,022,613

Operating expenses








Production, distribution, and editorial

135,343


144,517


416,855


438,521

Selling, general, and administrative

143,627


142,044


436,718


428,298

Depreciation and amortization

9,967


10,313


29,419


30,533

Total operating expenses

288,937


296,874


882,992


897,352

Income from operations

51,794


56,469


169,021


125,261

Interest income

6


6


28


25

Interest expense

(3,153)


(3,952)


(10,037)


(14,737)

Earnings  before income taxes

48,647


52,523


159,012


110,549

Income taxes

(17,810)


(19,224)


(61,911)


(39,955)

Net earnings

$        30,837


$        33,299


$        97,101


$        70,594









Basic earnings per share

$            0.68


$            0.73


$            2.13


$            1.56

Basic average shares outstanding

45,594


45,331


45,550


45,259









Diluted earnings per share

$            0.67


$            0.73


$            2.12


$            1.55

Diluted average shares outstanding

45,998


45,651


45,888


45,505









Dividends paid per share

$          0.255


$          0.230


$          0.715


$          0.680



Meredith Corporation and Subsidiaries

Segment Information (Unaudited)












Three Months


Nine Months

Periods Ended March 31,

2011


2010


2011


2010

(In thousands)








Revenues








National media group








Advertising

$      121,697


$      137,337


$         380,631


$         391,970

Circulation

67,603


74,598


198,785


211,686

Other revenues

80,436


72,650


228,127


213,708


Total national media group

269,736


284,585


807,543


817,364

Local media group








  Non-political advertising

63,531


60,312


190,655


181,532

  Political advertising

682


1,521


34,284


5,352

  Other revenues

6,782


6,925


19,531


18,365


Total local media group

70,995


68,758


244,470


205,249

Total revenues

$      340,731


$      353,343


$      1,052,013


$      1,022,613










Operating profit








National media group

$        47,912


$        50,865


$         128,274


$         121,232

Local media group

13,281


12,828


68,558


32,291

Unallocated corporate

(9,399)


(7,224)


(27,811)


(28,262)

Income from operations

$        51,794


$        56,469


$         169,021


$         125,261










Depreciation and amortization








National media group

$          3,453


$          3,694


$           10,146


$           10,843

Local media group

6,114


6,078


17,858


18,160

Unallocated corporate

400


541


1,415


1,530

Total depreciation and amortization

$          9,967


$        10,313


$           29,419


$           30,533










EBITDA(1)








National media group

$        51,365


$        54,559


$         138,420


$         132,075

Local media group

19,395


18,906


86,416


50,451

Unallocated corporate

(8,999)


(6,683)


(26,396)


(26,732)

Total EBITDA

$        61,761


$        66,782


$         198,440


$         155,794










(1) EBITDA is net earnings before interest, taxes, depreciation, and amortization.



Meredith Corporation and Subsidiaries




Condensed Consolidated Balance Sheets (Unaudited)






March 31,


June 30,

Assets

2011


2010

(In thousands)




Current assets




Cash and cash equivalents

$      20,680


$      48,574

Accounts receivable, net

221,089


223,630

Inventories

28,315


26,807

Current portion of subscription acquisition costs

56,251


57,917

Current portion of broadcast rights

7,642


5,423

Other current assets

14,762


19,076

Total current assets

348,739


381,427

Property, plant, and equipment

463,922


450,966

  Less accumulated depreciation

(279,239)


(263,964)

Net property, plant, and equipment

184,683


187,002

Subscription acquisition costs

54,478


55,228

Broadcast rights

1,701


2,977

Other assets

52,477


59,138

Intangible assets, net

548,467


552,210

Goodwill

514,583


489,334

Total assets

$ 1,705,128


$ 1,727,316





Liabilities and Shareholders' Equity




Current liabilities




Current portion of long-term debt

$      50,000


$      50,000

Current portion of long-term broadcast rights payable

11,940


9,892

Accounts payable

56,014


109,897

Accrued expenses and other liabilities

112,852


109,225

Current portion of unearned subscription revenues

158,060


159,292

Total current liabilities

388,866


438,306

Long-term debt

175,000


250,000

Long-term broadcast rights payable

6,510


8,961

Unearned subscription revenues

122,287


130,699

Deferred income taxes

149,076


114,240

Other noncurrent liabilities

103,900


96,765

Total liabilities

945,639


1,038,971

Shareholders' equity




Common stock

36,750


36,329

Class B stock

8,785


9,086

Additional paid-in capital

70,946


66,311

Retained earnings

669,044


604,624

Accumulated other comprehensive loss

(26,036)


(28,005)

Total shareholders' equity

759,489


688,345

Total liabilities and shareholders' equity

$ 1,705,128


$ 1,727,316



Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)









Nine Months Ended March 31,

2011


2010

(In thousands)




Net cash provided by operating activities

$ 140,375


$ 139,903





Cash flows from investing activities




Acquisitions of businesses

(39,141)


(32,542)

Additions to property, plant, and equipment

(19,625)


(18,249)

Net cash used in investing activities

(58,766)


(50,791)





Cash flows from financing activities




Proceeds from issuance of long-term debt

12,500


85,000

Repayments of long-term debt

(87,500)


(150,000)

Purchases of Company stock

(9,724)


(5,228)

Dividends paid

(32,681)


(30,881)

Proceeds from common stock issued

7,526


7,459

Excess tax benefits from share-based payments

427


489

Other

(51)


(195)

Net cash used in financing activities

(109,503)


(93,356)

Net decrease in cash and cash equivalents

(27,894)


(4,244)

Cash and cash equivalents at beginning of period

48,574


27,910

Cash and cash equivalents at end of period

$   20,680


$   23,666



Meredith Corporation and Subsidiaries

Table 1

Supplemental Disclosures Regarding Non-GAAP Financial Measures













Special Items - The following table shows results of operations excluding the special items and as reported with the difference being the special items. Results of operations excluding the special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.













Periods Ended March 31, 2010

Three Months


Nine Months


Excluding

Special

Items


Special

Items


As

Reported


Excluding

Special

Items


Special

Items


As

Reported

(In thousands except per share data)












Revenues












Advertising

$ 199,170


$         -


$      199,170


$  578,854


$         -


$      578,854

Circulation

74,598


-


74,598


211,686


-


211,686

All other

79,575


-


79,575


232,073


-


232,073

Total revenues

353,343


-


353,343


1,022,613


-


1,022,613

Operating expenses












Production, distribution, and editorial

144,517


-


144,517


437,074


1,447

(a)

438,521

Selling, general, and administrative

141,682


362

(b)

142,044


423,913


4,385

(b)

428,298

Depreciation and amortization

10,313


-


10,313


30,533


-


30,533

Total operating expenses

296,512


362


296,874


891,520


5,832


897,352

Income from operations

56,831


(362)


56,469


131,093


(5,832)


125,261

Interest income

6


-


6


25


-


25

Interest expense

(3,952)


-


(3,952)


(14,737)


-


(14,737)

Earnings before income taxes

52,885


(362)


52,523


116,381


(5,832)


110,549

Income taxes

(21,310)


2,086

(c)

(19,224)


(47,123)


7,168

(c)

(39,955)

Net earnings

$   31,575


$ 1,724


$        33,299


$    69,258


$ 1,336


$        70,594













Basic earnings per share

$       0.70


$   0.03


$            0.73


$        1.53


$   0.03


$            1.56

Basic average shares outstanding

45,331


45,331


45,331


45,259


45,259


45,259













Diluted earnings per share

$       0.69


$   0.04


$            0.73


$        1.52


$   0.03


$            1.55

Diluted average shares outstanding

45,651


45,651


45,651


45,505


45,505


45,505













(a) Write-off of art and manuscript inventory

(b) Severance expense and write-off of subscription acquisition costs

(c) Tax benefit on the write-off of art and manuscript inventory and subscription acquisition costs, severance expense, and a favorable adjustment
     made to deferred income tax liabilities as a result of state and local legislation enacted during the first fiscal quarter.



Meredith Corporation and Subsidiaries

Table 2

Supplemental Disclosures Regarding Non-GAAP Financial Measures













Special Items - The following table shows results of operations excluding the special items and as reported with the difference being the special items. Results of operations excluding the special items are non-GAAP measures. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.













Periods Ended March 31, 2010

Three Months


Nine Months


Excluding

Special

Items


Special

Items


As

Reported


Excluding

Special

Items


Special

Items


As

Reported

(In thousands)












Revenues












National media group












Advertising

$ 137,337


$        -


$      137,337


$        391,970


$                    -


$      391,970

Circulation

74,598


-


74,598


211,686


-


211,686

Other revenues

72,650


-


72,650


213,708


-


213,708

Total national media group

284,585


-


284,585


817,364


-


817,364

Local media group












  Non-political advertising

60,312


-


60,312


181,532


-


181,532

  Political advertising

1,521


-


1,521


5,352


-


5,352

  Other revenues

6,925


-


6,925


18,365


-


18,365

Total local media group

68,758


-


68,758


205,249


-


205,249

Total revenues

$ 353,343


$        -


$      353,343


$     1,022,613


$                    -


$   1,022,613













Operating profit












National media group

$   51,227


$  (362)

(a)

$        50,865


$        127,064


$          (5,832)

(a)

$      121,232

Local media group

12,828


-


12,828


32,291


-


32,291

Unallocated corporate

(7,224)


-


(7,224)


(28,262)


-


(28,262)

Income from operations

$   56,831


$  (362)


$        56,469


$        131,093


$          (5,832)


$      125,261













Depreciation and amortization












National media group

$     3,694


$        -


$          3,694


$          10,843


$                    -


$        10,843

Local media group

6,078


-


6,078


18,160


-


18,160

Unallocated corporate

541


-


541


1,530


-


1,530

Total depreciation and amortization

$   10,313


$        -


$        10,313


$          30,533


$                    -


$        30,533













EBITDA(1)












National media group

$   54,921


$  (362)

(a)

$        54,559


$        137,907


$          (5,832)

(a)

$      132,075

Local media group

18,906


-


18,906


50,451


-


50,451

Unallocated corporate

(6,683)


-


(6,683)


(26,732)


-


(26,732)

Total EBITDA

$   67,144


$  (362)


$        66,782


$        161,626


$          (5,832)


$      155,794













(1) EBITDA is net earnings before interest, taxes, depreciation, and amortization.


(a)  Write-off of art and manuscript inventory and subscription acquisition costs and severance expense.



Meredith Corporation and Subsidiaries  

Table 3

Supplemental Disclosures Regarding Non-GAAP Financial Measures











EBITDA










Consolidated EBITDA, which is reconciled to net earnings in the following tables, is defined as net earnings before interest, taxes, depreciation, and amortization.

Segment EBITDA is a measure of segment earnings before depreciation and amortization.

Segment EBITDA margin is defined as segment EBITDA divided by segment revenues.












Three Months Ended March 31, 2011


Nine Months Ended March 31, 2011


National

Media

Local

Media

Unallocated

Corporate

Total


National

Media

Local

Media

Unallocated

Corporate

Total

(In thousands)










Revenues

$          269,736

$       70,995

$                -

$ 340,731


$          807,543

$     244,470

$                -

$ 1,052,013











Operating profit

$            47,912

$       13,281

$       (9,399)

$   51,794


$          128,274

$       68,558

$     (27,811)

$    169,021

Depreciation and amortization

3,453

6,114

400

9,967


10,146

17,858

1,415

29,419

EBITDA

$            51,365

$       19,395

$       (8,999)

61,761


$          138,420

$       86,416

$     (26,396)

198,440

Less:










Depreciation and amortization




(9,967)





(29,419)

Net interest expense




(3,147)





(10,009)

Income taxes




(17,810)





(61,911)

Net earnings




$   30,837





$      97,101











Segment EBITDA margin

19.0%

27.3%




17.1%

35.3%














Three Months Ended March 31, 2010


Nine Months Ended March 31, 2010


National

Media Group

Local Media

Group

Unallocated

Corporate

Total


National Media

Group

Local Media

Group

Unallocated

Corporate

Total

(In thousands)










Revenues

$          284,585

$       68,758

$                -

$ 353,343


$          817,364

$     205,249

$                -

$ 1,022,613











Operating profit

$            50,865

$       12,828

$       (7,224)

$   56,469


$          121,232

$       32,291

$     (28,262)

$    125,261

Depreciation and amortization

3,694

6,078

541

10,313


10,843

18,160

1,530

30,533

EBITDA

$            54,559

$       18,906

$       (6,683)

66,782


$          132,075

$       50,451

$     (26,732)

155,794

Less:










Depreciation and amortization




(10,313)





(30,533)

Net interest expense




(3,946)





(14,712)

Income taxes




(19,224)





(39,955)

Net earnings




$   33,299





$      70,594











Segment EBITDA margin

19.2%

27.5%




16.2%

24.6%





SOURCE Meredith Corporation

For further information: Shareholder/Financial Analysts, Mike Lovell, Director of Investor Relations, +1-515-284-3622, Mike.Lovell@Meredith.com, or Media, Art Slusark, Vice President/Corporate Communications, +1-515-284-3404, Art.Slusark@Meredith.com