News Releases

Apr 28, 2016
Meredith Corporation Delivers Strong Fiscal 2016 Third Quarter Results
Earnings Per Share Increase 30 Percent (before special items) on 8 Percent Ad Revenue Growth

DES MOINES, Iowa, April 28, 2016 /PRNewswire/ -- Meredith Corporation (NYSE:MDP) (www.meredith.com) - the leading media and marketing company with local television brands in large, fast-growing markets and national brands serving 100 million American women - today reported strong fiscal 2016 third quarter results:

  • Earnings per share were $1.79, compared to $0.56 in the prior-year period.
  • Excluding special items in both periods, earnings per share increased 30 percent to $0.92, compared to $0.71 in the prior-year period.
  • Fiscal 2016 third-quarter special items were related primarily to $60 million received from the termination of Meredith's merger agreement with Media General, Inc. (See Tables 1-4 for supplemental disclosures regarding non-GAAP financial measures.)
  • Total Company revenues increased 6 percent to $423 million.
Meredith introduces an updated market positioning and logo that reflect the strength of Meredith's national and local consumer media brands as well as its expanded portfolio of marketing solutions.

"We delivered an exceptionally strong quarter - generating total advertising growth of 8 percent - as both our local and national business units performed well," said Meredith Chairman and CEO Stephen M. Lacy.  "We grew total company revenues 6 percent - and combined with diligent expense management - meaningfully increased our operating profit margin.  Additionally, we continued to return significant cash to our shareholders, raising our dividend over 8 percent to $1.98 per share on an annualized basis, further bolstering our commitment to Total Shareholder Return and our strong investment thesis."

Looking closer at Meredith's fiscal 2016 third quarter compared to the prior-year period, excluding special items:

  • Local Media Group operating profit grew nearly 45 percent and revenues increased 15 percent, both setting records for a fiscal third quarter. EBITDA margin increased to 39 percent. Growth was driven by a 10 percent increase in advertising revenues - boosted by strong political advertising in early primary states - and higher retransmission consent fees.
  • National Media Group operating profit grew 14 percent, as revenues and operating profit margin both increased. Performance was driven by 7 percent growth in advertising revenues, led by the prescription drug, food and beauty categories. Circulation revenues also increased.
  • Total Company digital advertising revenues grew 11 percent to a fiscal third-quarter record. Performance was driven primarily by the Better Homes and Gardens, Parents and Allrecipes brands in the National Media Group, and higher advertising rates in the Local Media Group.

For the first nine months of fiscal 2016, earnings per share were $2.74, compared to $2.08 in the prior year.  Excluding special items in both periods, earnings per share were $2.24, compared to $2.36 in the prior year.  As expected in an off-election year, Meredith recorded $34 million, or $0.46 per share, less of high-margin, incremental political advertising revenues in the first nine months of fiscal 2016 than in the prior-year period.  Total revenues grew 4 percent to $1.2 billion.

OPERATING GROUP DETAIL

LOCAL MEDIA GROUP

Meredith's Local Media Group includes 17 owned or operated television stations reaching 11 percent of U.S. households.  Meredith's portfolio is concentrated in large, fast-growing markets, including seven stations in the nation's Top 25 and 13 in Top 50 markets.  Meredith's stations produce over 650 hours of local news and entertainment content each week.  Meredith expects to continue to grow its Local Media Group organically and through strategic acquisitions.

Fiscal 2016 third quarter Local Media Group operating profit grew 47 percent to $46 million from $31 million in the prior-year period ($32 million excluding special items).  Total Local Media Group revenues increased 15 percent to $141 million.  (See Tables 1-4 for supplemental disclosures regarding non-GAAP financial measures.)

Looking more closely at fiscal 2016 third-quarter performance compared to the prior year:

  • Total advertising revenues increased 10 percent.
  • Non-political advertising revenues grew 4 percent to $91 million. Results were led by growth in the automotive, gaming and entertainment categories.
  • Political advertising revenues were $6 million. In particular, Meredith stations generated significant revenues from presidential primaries in Missouri, Nevada and South Carolina.
  • Digital advertising revenues grew more than 15 percent as a series of growth strategies continue to drive higher advertising rates across the group's digital businesses.
  • Other revenues and operating expenses increased, due primarily to growth in retransmission revenues from cable and satellite television operators and higher programming fees paid to affiliated networks.

Meredith continued to demonstrate its strong connection with viewers during the February ratings period, as eight of its stations ranked No. 1 or No. 2 in morning news, and nine stations were No. 1 or No. 2 in late news.

"We delivered an excellent third quarter, growing non-political advertising and delivering strong political advertising, as well as benefitting from growth in net retransmission contribution," said Meredith Local Media Group President Paul Karpowicz.  "Looking to the balance of calendar 2016, we expect to deliver significant revenues from the strong political advertising environment and our recent retransmission agreements."

For the first nine months of fiscal 2016, Local Media Group operating profit was $116 million, compared to $123 million in the prior-year period.  Excluding special items in both periods, operating profit was $115 million, compared to $129 million.  As expected in an off-election year, Meredith recorded $34 million less of high-margin, incremental political advertising revenues in the first nine months of fiscal 2016 than in the prior-year period.  Total Local Media Group revenues were $407 million, compared to $404 million in the prior-year period.

NATIONAL MEDIA GROUP

Meredith's National Media Group reaches 100 million unduplicated American women, and nearly 75 percent of U.S. millennial women.  Meredith is a leader in creating content across media platforms and life stages in key consumer interest areas such as food, home, parenthood and health.  It also features robust brand licensing activities and innovative business-to-business marketing services.  Meredith expects to continue to grow its National Media Group organically and through strategic acquisitions.

Fiscal 2016 third quarter National Media Group operating profit was $35 million, compared to $23 million in the prior-year period.  Excluding special items, operating profit grew 14 percent to $38 million.   Revenues increased to $282 million from $275 million.  (See Tables 1-4 for supplemental disclosures regarding non-GAAP financial measures.)

Looking more closely at fiscal 2016 third-quarter performance compared to the prior year:

  • Total advertising revenues grew 7 percent to $126 million, led by growth at the Shape, Allrecipes and EatingWell brands. The prescription drug, food and beauty categories were particularly strong.
  • Digital advertising revenues grew 10 percent, led by the Better Homes and Gardens, Parents and Allrecipes brands.
  • Circulation revenues increased to $97 million, reflecting the ongoing strength of Meredith's 30 million subscriber base. Meredith continues to invest in strategies to increase contribution from circulation activities, including expanding the number of subscriptions that renew automatically.

Meredith's consumer engagement remains very strong.  According to the latest Magazine Media 360 Brand Audience Report, Allrecipes and Better Homes and Gardens rank among the Top Five brands in total audience size.  Fit Pregnancy & Baby, EatingWell and Siempre Mujer are among the 10 fastest-growing brands in audience size.

"We're pleased to have delivered growth in both advertising and circulation revenues, reflecting the ongoing appeal of our brands to both Baby Boom and Millennial women," said Meredith National Media Group President Tom Harty.  "Looking ahead to the balance of fiscal 2016, we expect continued growth in advertising, operating profit and margins."

For the first nine months of fiscal 2016, National Media Group operating profit was $91 million, compared to $78 million in the prior-year period.  Excluding special items in both periods, operating profit increased 6 percent to $99 million.  Revenues increased 6 percent to $807 million.

OTHER FINANCIAL INFORMATION

Total debt was $703 million, and the weighted average interest rate was 2.7 percent, with $400 million effectively fixed at low rates.  Meredith's debt-to-EBITDA ratio for the trailing 12 months was 2.3 to 1 (as defined in Meredith's credit agreements).  All metrics are as of March 31, 2016.

Meredith continues to focus on its successful Total Shareholder Return program.  Key elements include:

  • An annualized dividend of $1.98 per share that's yielding approximately 4 percent based on yesterday's closing price. Meredith has paid dividends for 69 consecutive years and increased them for 23 years straight.
  • An ongoing share repurchase program with $89 million remaining under current authorizations.
  • Strategic investments to scale the business and increase shareholder value.

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.  All fiscal 2016 third-quarter comparisons are against the comparable prior-year period unless otherwise stated.

OUTLOOK

Looking at the fourth quarter of fiscal 2016 compared to the prior-year period, Meredith expects:

  • Total Company revenues to be up in the low- to mid-single digits.
  • Total Local Media Group revenues to be up in the mid- to high-single digits.
  • Total National Media Group revenues to be flat to up slightly.
  • Earnings per share to range from $1.01 to $1.06.

When adding 2016 fourth quarter expected results to the $2.24 (before special items) generated in the first nine months, Meredith expects fiscal 2016 full year earnings per share to range from $3.25 to $3.30, an increase from the original fiscal 2016 guidance range of $2.90 to $3.25 that Meredith provided on July 30, 2015.

A number of uncertainties remain that may affect Meredith's outlook as stated in this press release for the fourth quarter and full year fiscal 2016.  These and other uncertainties are referenced below under "Cautionary Statement Regarding Forward-Looking Statements" and in certain filings with the U.S. Securities and Exchange Commission.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on April 28, 2016, at 11 a.m. EDT to discuss fiscal 2016 third-quarter 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 two weeks.  A transcript will be available within 48 hours of the call at www.meredith.com.

RATIONALE FOR USE AND ACCESS TO NON-GAAP RESULTS

Management uses and presents GAAP and non-GAAP results to evaluate and communicate its performance. Non-GAAP measures should not be construed as alternatives to GAAP measures.  EBITDA, adjusted EBITDA, EBITDA margin and adjusted EBITDA margin are common supplemental measures 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.  Management 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.  Adjusted EBITDA is defined as EBITDA before special items.

Results excluding special items are supplemental non-GAAP financial measures.  While these adjusted results 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 attached to this press release and available at www.meredith.com.

SAFE HARBOR

This release contains certain 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 release that are forward-looking include, but are not limited to, the Company's revenue and earnings-per-share outlook for fourth-quarter and full-year fiscal 2016.

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 or vendors; 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; increases 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) has been committed to service journalism for more than 110 years. Today, Meredith uses multiple distribution platforms - including broadcast television, print, digital, mobile and video - to provide consumers with content they desire and to deliver the messages of its advertising and marketing partners.

Meredith's Local Media Group includes 17 owned or operated television stations reaching 11 percent of U.S. households. Meredith's portfolio is concentrated in large, fast-growing markets, with seven stations in the nation's Top 25 - including Atlanta, Phoenix, St. Louis and Portland - and 13 in Top 50 markets. Meredith's stations produce over 650 hours of local news and entertainment content each week, and operate leading local digital destinations.

Meredith's National Media Group reaches 100 million unduplicated women every month, including nearly 75 percent of U.S. millennial women. Meredith is the leader in creating and distributing content across platforms in key consumer interest areas such as food, home, parenting and health through well-known brands such as Better Homes and Gardens, Allrecipes, Parents and Shape.  Meredith also features robust brand licensing activities, including more than 3,000 SKUs of branded products at 4,000 Walmart stores across the U.S. Meredith Xcelerated Marketing is a leader at developing and delivering custom content and customer relationship marketing programs for many of the world's top brands, including Kraft, Lowe's and NBC Universal.

Meredith's balanced portfolio consistently generates substantial free cash flow, and the Company is committed to growing Total Shareholder Return through dividend payments, share repurchases and strategic business investments.  Meredith's current annualized dividend of $1.98 per share yields approximately 4 percent.  Meredith has paid a dividend for 69 straight years and increased it for 23 consecutive years.

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Earnings (Unaudited)



Three Months


Nine Months

Periods ended March 31,

2016


2015


2016


2015

(In thousands except per share data)








Revenues








Advertising

$

222,402



$

206,010



$

682,643



$

665,463


Circulation

96,619



96,037



235,145



221,390


All other

103,750



96,132



296,062



281,415


Total revenues

422,771



398,179



1,213,850



1,168,268


Operating expenses








Production, distribution, and editorial

156,739



154,448



460,982



436,618


Selling, general, and administrative

183,045



182,015



534,567



521,143


Depreciation and amortization

14,613



14,610



44,679



41,687


Merger termination fee net of merger-related costs

(59,664)





(43,541)




Total operating expenses

294,733



351,073



996,687



999,448


Income from operations

128,038



47,106



217,163



168,820


Interest expense, net

(5,104)



(5,179)



(15,682)



(14,206)


Earnings before income taxes

122,934



41,927



201,481



154,614


Income taxes

(42,030)



(16,671)



(77,029)



(60,402)


Net earnings

$

80,904



$

25,256



$

124,452



$

94,212










Basic earnings per share

$

1.81



$

0.57



$

2.79



$

2.12


Basic average shares outstanding

44,617



44,549



44,623



44,497










Diluted earnings per share

$

1.79



$

0.56



$

2.74



$

2.08


Diluted average shares outstanding

45,298



45,387



45,344



45,289










Dividends paid per share

$

0.4950



$

0.4575



$

1.4100



$

1.3225


 

Meredith Corporation and Subsidiaries

Segment Information (Unaudited)



Three Months


Nine Months

Periods ended March 31,

2016


2015


2016


2015

(In thousands)








Revenues








National media








Advertising

$

125,845



$

117,979



$

390,301



$

359,985


Circulation

96,619



96,037



235,145



221,390


Other revenues

59,379



61,282



181,123



182,630


 Total national media

281,843



275,298



806,569



764,005


Local media








Non-political advertising

90,939



87,752



283,806



262,914


Political advertising

5,618



279



8,536



42,564


Other revenues

44,371



34,850



114,939



98,785


 Total local media

140,928



122,881



407,281



404,263


Total revenues

$

422,771



$

398,179



$

1,213,850



$

1,168,268










Operating profit








National media

$

34,781



$

23,460



$

91,167



$

78,462


Local media

46,150



31,420



115,918



122,718


Unallocated corporate

47,107



(7,774)



10,078



(32,360)


Income from operations

$

128,038



$

47,106



$

217,163



$

168,820










Depreciation and amortization








National media

$

4,663



$

4,369



$

14,061



$

11,481


Local media

9,425



9,816



29,019



28,926


Unallocated corporate

525



425



1,599



1,280


Total depreciation and amortization

$

14,613



$

14,610



$

44,679



$

41,687










EBITDA 1








National media

$

39,444



$

27,829



$

105,228



$

89,943


Local media

55,575



41,236



144,937



151,644


Unallocated corporate

47,632



(7,349)



11,677



(31,080)


Total EBITDA 1

$

142,651



$

61,716



$

261,842



$

210,507



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

 


Meredith Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)


Assets

March 31,
2016


June 30,
2015

(In thousands)




Current assets




Cash and cash equivalents

$

17,249



$

22,833


Accounts receivable, net

281,317



284,646


Inventories

23,954



24,681


Current portion of subscription acquisition costs

132,444



122,350


Current portion of broadcast rights

7,872



4,516


Other current assets

25,762



23,505


Total current assets

488,598



482,531


Property, plant, and equipment

526,611



527,622


Less accumulated depreciation

(331,298)



(313,886)


Net property, plant, and equipment

195,313



213,736


Subscription acquisition costs

99,116



103,842


Broadcast rights

4,922



1,795


Other assets

78,092



67,750


Intangible assets, net

957,779



972,382


Goodwill

1,000,078



1,001,246


Total assets

$

2,823,898



$

2,843,282






Liabilities and Shareholders' Equity




Current liabilities




Current portion of long-term debt

$

71,875



$

62,500


Current portion of long-term broadcast rights payable

8,275



4,776


Accounts payable

71,202



93,944


Accrued expenses and other liabilities

152,052



163,655


Current portion of unearned subscription revenues

206,215



206,126


Total current liabilities

509,619



531,001


Long-term debt

631,250



732,500


Long-term broadcast rights payable

6,039



2,998


Unearned subscription revenues

138,741



151,221


Deferred income taxes

358,741



311,645


Other noncurrent liabilities

162,118



162,067


Total liabilities

1,806,508



1,891,432


Shareholders' equity




Common stock

37,620



37,657


Class B stock

6,934



6,963


Additional paid-in capital

56,510



49,019


Retained earnings

931,576



870,859


Accumulated other comprehensive loss

(15,250)



(12,648)


Total shareholders' equity

1,017,390



951,850


Total liabilities and shareholders' equity

$

2,823,898



$

2,843,282


 

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)


Nine months ended March 31,

2016


2015

(In thousands)




Net cash provided by operating activities

$

173,620



$

123,295






Cash flows from investing activities




Acquisitions of and investments in businesses

(8,186)



(254,965)


Additions to property, plant, and equipment

(13,385)



(19,997)


Proceeds from disposition of assets

1,767



83,434


Net cash used in investing activities

(19,804)



(191,528)






Cash flows from financing activities




Proceeds from issuance of long-term debt

167,500



420,000


Repayments of long-term debt

(259,375)



(309,375)


Dividends paid

(63,735)



(59,390)


Purchases of Company stock

(13,390)



(41,957)


Proceeds from common stock issued

8,253



35,472


Excess tax benefits from share-based payments

2,303



6,790


Other

(956)



(236)


Net cash provided by (used in) financing activities

(159,400)



51,304


Net decrease in cash and cash equivalents

(5,584)



(16,929)


Cash and cash equivalents at beginning of period

22,833



36,587


Cash and cash equivalents at end of period

$

17,249



$

19,658


 

Table 1

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures


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


Three months ended March 31, 2016

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands except per share data)





Operating profit excluding special items (non-GAAP)

$

38,403


$

46,150


$

(12,557)


$

71,996


Special items





Merger termination fee net of merger-related costs



59,664


59,664


Severance and related benefit costs

(3,021)




(3,021)


Write-down of impaired assets

(535)




(535)


Other

(66)




(66)


Total special items

(3,622)



59,664


56,042


Operating profit

$

34,781


$

46,150


$

47,107


$

128,038







Earnings per share excluding special items (non-GAAP)

$

0.92


Per share impact of current tax deductibility of prior quarters' merger costs

0.10


Per share impact of special items of $56,042 ($34,466 after tax)

0.77


Diluted earnings per share

$

1.79












Nine months ended March 31, 2016

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands except per share data)





Operating profit excluding special items (non-GAAP)

$

98,523


$

114,980


$

(33,463)


$

180,040


Special items





Merger termination fee net of merger-related costs



43,541


43,541


Severance and related benefits costs

(7,269)


(132)



(7,401)


Reversal of previously accrued restructuring costs

514


1,070



1,584


Write-down of impaired assets

(535)




(535)


Other

(66)




(66)


Total special items

(7,356)


938


43,541


37,123


Operating profit

$

91,167


$

115,918


$

10,078


$

217,163







Earnings per share excluding special items (non-GAAP)

$

2.24


Per share impact of current tax deductibility of prior quarters' merger costs

0.10


Per share impact of special items of $37,123 ($18,133 after tax)

0.40


Diluted earnings per share

$

2.74


 

Table 2

Meredith Corporation and Subsidiaries

Supplemental Disclosures Regarding Non-GAAP Financial Measures


Special Items - The following table shows diluted earnings per share excluding special items and as reported with the difference being the special items. Diluted earnings per share excluding special items is a non-GAAP measure. Management's rationale for presenting non-GAAP measures is included in the text of this earnings release.


Three months ended March 31, 2015

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands except per share data)





Operating profit excluding special items (non-GAAP)

$

33,571


$

32,076


$

(7,268)


$

58,379


Special items





Severance and related benefit costs

(8,234)


(656)


(506)


(9,396)


Write-down of impaired assets

(1,692)




(1,692)


Acquisition and disposal transaction costs

(115)




(115)


Other

(70)




(70)


Total special items

(10,111)


(656)


(506)


(11,273)


Operating profit

$

23,460


$

31,420


$

(7,774)


$

47,106







Earnings per share excluding special items (non-GAAP)

$

0.71


Per share impact of special items

(0.15)


Diluted earnings per share

$

0.56












Nine months ended March 31, 2015

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands except per share data)





Operating profit excluding special items (non-GAAP)

$

92,641


$

128,763


$

(31,854)


$

189,550


Special items





Severance and related benefit costs

(11,853)


(2,311)


(506)


(14,670)


Write-down of impaired assets

(1,692)


(1,259)



(2,951)


Acquisition and disposal transaction costs

(564)


(2,284)



(2,848)


Other

(70)


(191)



(261)


Total special items

(14,179)


(6,045)


(506)


(20,730)


Operating profit

$

78,462


$

122,718


$

(32,360)


$

168,820







Earnings per share excluding special items (non-GAAP)

$

2.36


Per share impact of special items

(0.28)


Diluted earnings per share

$

2.08


 

Table 3

Meredith Corporation and Subsidiaries

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.


Adjusted EBITDA

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

Segment adjusted EBITDA is a measure of segment earnings before depreciation, amortization, and special items.

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


Three months ended March 31, 2016

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands)





Revenues

$

281,843


$

140,928


$


$

422,771







Operating profit

$

34,781


$

46,150


$

47,107


$

128,038


Depreciation and amortization

4,663


9,425


525


14,613


EBITDA

39,444


55,575


47,632


142,651


Special items





Merger termination fee net of merger-related costs



(59,664)


(59,664)


Severance and related benefit costs

3,021




3,021


Write-down of impaired assets

535




535


Other

66




66


Total special items

3,622



(59,664)


(56,042)


Adjusted EBITDA

$

43,066


$

55,575


$

(12,032)


86,609


Less





Depreciation and amortization




(14,613)


Special items




56,042


Net interest expense




(5,104)


Income taxes




(42,030)


Net earnings




$

80,904







Segment EBITDA margin

14.0

%

39.4

%



Segment adjusted EBITDA margin

15.3

%

39.4

%





Nine months ended March 31, 2016

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands)





Revenues

$

806,569


$

407,281


$


$

1,213,850







Operating profit

$

91,167


$

115,918


$

10,078


$

217,163


Depreciation and amortization

14,061


29,019


1,599


44,679


EBITDA

105,228


144,937


11,677


261,842


Special items





Merger termination fee net of merger-related costs



(43,541)


(43,541)


Severance and related benefit costs

7,269


132



7,401


Reversal of previously accrued restructuring costs

(514)


(1,070)



(1,584)


Write-down of impaired assets

535




535


Other

66




66


Total special items

7,356


(938)


(43,541)


(37,123)


Adjusted EBITDA

$

112,584


$

143,999


$

(31,864)


224,719


Less





Depreciation and amortization




(44,679)


Special items




37,123


Net interest expense




(15,682)


Income taxes




(77,029)


Net earnings




$

124,452







Segment EBITDA margin

13.0

%

35.6

%



Segment adjusted EBITDA margin

14.0

%

35.4

%



 

Table 4

Meredith Corporation and Subsidiaries

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.


Adjusted EBITDA

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

Segment adjusted EBITDA is a measure of segment earnings before depreciation, amortization, and special items.

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


Three months ended March 31, 2015

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands)





Revenues

$

275,298


$

122,881


$


$

398,179







Operating profit

$

23,460


$

31,420


$

(7,774)


$

47,106


Depreciation and amortization

4,369


9,816


425


14,610


EBITDA

27,829


41,236


(7,349)


61,716


Special items





Severance and related benefit costs

8,234


656


506


9,396


Write-down of impaired assets

1,692




1,692


Acquisition and disposal transaction costs

115




115


Other

70




70


Total special items

10,111


656


506


11,273


Adjusted EBITDA

$

37,940


$

41,892


$

(6,843)


72,989


Less





Depreciation and amortization




(14,610)


Special items




(11,273)


Net interest expense




(5,179)


Income taxes




(16,671)


Net earnings




$

25,256







Segment EBITDA margin

10.1

%

33.6

%



Segment adjusted EBITDA margin

13.8

%

34.1

%





Nine months ended March 31, 2015

National

Media

Local

Media

Unallocated
Corporate

Total

(In thousands)





Revenues

$

764,005


$

404,263


$


$

1,168,268







Operating profit

$

78,462


$

122,718


$

(32,360)


$

168,820


Depreciation and amortization

11,481


28,926


1,280


41,687


EBITDA

89,943


151,644


(31,080)


210,507


Special items





Severance and related benefit costs

11,853


2,311


506


14,670


Write-down of impaired assets

1,692




1,692


Acquisition and disposal transaction costs

564


2,284



2,848


Other

70


191



261


Total special items

14,179


4,786


506


19,471


Adjusted EBITDA

$

104,122


$

156,430


$

(30,574)


229,978


Less





Depreciation and amortization




(41,687)


Special items




(19,471)


Net interest expense




(14,206)


Income taxes




(60,402)


Net earnings




$

94,212







Segment EBITDA margin

11.8

%

37.5

%



Segment adjusted EBITDA margin

13.6

%

38.7

%



 

Logo - http://photos.prnewswire.com/prnh/20090810/CG58830LOGO

 

SOURCE Meredith Corporation

For further information: Shareholder/Financial Analysts, Mike Lovell, Director of Investor Relations, Phone: (515) 284-3622, E-mail: Mike.Lovell@meredith.com, or Media, Art Slusark, Chief Communications Officer, Phone: (515) 284-3404, E-mail: Art.Slusark@meredith.com