SlideShare une entreprise Scribd logo
1  sur  13
Télécharger pour lire hors ligne
TRIBUNE COMPANY
                                  THIRD QUARTER RESULTS OF OPERATIONS (Unaudited)
                                           (In thousands, except per share data)

                                                                                             THIRD QUARTER (A)
                                                                                                                   Percent
                                                                                     2001             2000         Change

OPERATING REVENUES                                                               $ 1,275,498      $ 1,368,313          (7)

OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES                                 $    148,723     $   236,668         (37)
Restructuring Charges (B)                                                            (130,656)            -           NM

OPERATING PROFIT                                                                      18,067          236,668         (92)

Net Loss on Equity Investments                                                        (12,555)        (26,349)        (52)
Interest Income                                                                         2,175           3,492         (38)
Interest Expense                                                                      (62,988)        (78,543)        (20)

Income (Loss) Before Taxes and Non-Operating Items                                    (55,301)        135,268         NM

Income Taxes Related to Operations (C)                                                  4,472         (57,953)        NM

Income (Loss) Before Non-Operating Items                                              (50,829)         77,315         NM

Non-Operating Items (D):
   Gain (Loss) on Change in Fair Values of Derivatives and Related Investments        (91,250)         11,139         NM
   Investment Write-Downs                                                             (54,730)         (7,437)        NM
   Gain (Loss) on Sales of Investments                                                  1,533            (588)        NM

       Total Non-Operating Items                                                     (144,447)          3,114         NM

   Income Taxes Related to Non-Operating Items                                        56,349           (1,208)        NM

NET INCOME (LOSS)                                                                    (138,927)         79,221         NM

Preferred Dividends, net of tax                                                        (6,701)         (5,558)         21

Net Income (Loss) Attributable to Common Shares                                  $ (145,628)      $    73,663         NM

EARNINGS (LOSS) PER SHARE
  Basic:
         Before restructuring charges, income tax adjustment,
           and non-operating items                                               $          .10   $          .23      (57)
         Including restructuring charges, income tax adjustment,
           and non-operating items                                               $       (.49)    $          .24      NM

   Diluted:
          Before restructuring charges, income tax adjustment,
            and non-operating items                                              $          .10   $          .22      (55)
          Including restructuring charges, income tax adjustment,
            and non-operating items (E)                                          $       (.49)    $          .22      NM

DIVIDENDS PER COMMON SHARE                                                       $          .11   $          .10       10

Weighted Average Common Shares Outstanding (F)                                       297,527          307,883          (3)

Cash Earnings Before Restructuring Charges, Income Tax Adjustment
  and Non-Operating Items (G)
       Amount                                                                    $    98,482      $   137,118         (28)
       Per diluted share                                                         $        .29     $        .39        (26)
(A)   2001 quarter: July 2, 2001 to Sept. 30, 2001. (13 weeks)
      2000 quarter: June 26, 2000 to Sept. 24, 2000. (13 weeks)

(B)   During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various
      other workforce reduction initiatives have been implemented throughout the organization. In the third quarter of
      2001, the Company recorded pretax restructuring charges of $130.7 million for these initiatives, which reduced
      diluted earnings per share by $.26.

(C)   For the third quarter of 2001, income taxes related to operations consisted of the following:

      Tax expense on third quarter income before non-operating items
         and restructuring charges at 50.32%                                            $    (37,919)
      Effective tax rate adjustment (1)                                                       (8,578)
      Tax benefit on restructuring charges at 39.01%                                          50,969
      Income taxes related to operations                                                $      4,472

      (1) The estimated effective tax rate for the full year 2001, excluding restructuring charges and non-operating items,
          rose to 50.32% at the end of the third quarter from 47.25% at the end of the second quarter 2001. The increase in
          the rate was attributable to lower projected earnings for full year 2001 while non-deductible expenses (mainly
          amortization of goodwill) did not change. As a result of the higher tax rate, third quarter income tax expense
          included a catch-up adjustment of $8.6 million for the impact of this higher rate on earnings in the first half of
          2001. This adjustment reduced third quarter 2001 diluted earnings per share by $.03.

(D)   The third quarter of 2001 included the following non-operating items:
                                                                                          Pretax              Diluted
                                                                                        Gain (Loss)            EPS

      Net change in fair values of PHONES and DECS derivatives and related
         AOL Time Warner (quot;AOLquot;) and Mattel shares                                      $    (91,250)     $        (.19)
      Investment write-downs                                                                 (54,730)              (.12)
      Sale of investments                                                                      1,533                .01
      Total non-operating items                                                         $   (144,447)     $        (.30)

      The third quarter of 2000 included the following non-operating items:
                                                                                          Pretax              Diluted
                                                                                        Gain (Loss)            EPS
      Net change in fair values of PHONES, DECS, PEPS and AOL collar
        derivatives and related AOL and Mattel shares                                   $     11,139     $          .02
      Investment write-downs                                                                  (7,437)              (.02)
      Sale of investments                                                                       (588)               -
      Total non-operating items                                                         $      3,114      $         -
(E)   For the third quarter of 2001, the Company's stock options and convertible securities were not included in the
      calculation of diluted EPS because their effects were antidilutive.

      For 2000, diluted EPS is computed assuming that the Series B convertible preferred shares and the LYONs
      debt securities were converted into common shares. Also, weighted average common shares outstanding
      was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which
      were not included in the calculation of diluted EPS because their effects are antidilutive. Following is the calculation
      of diluted EPS for the third quarter:

                                                                                                Third Quarter
                                                                                           2001               2000
      Net income (loss)                                                                  $ (138,927)     $      79,221
      Additional ESOP contribution required assuming Series B
       preferred shares were converted, net of tax                                              -                  (2,730)
      Dividends for Series B, C, D-1, and D-2 preferred stock                                (6,701)               (2,014)
      LYONs interest expense, net of tax                                                        -                   1,520
      Adjusted net income (loss)                                                         $ (145,628)        $      75,997

      Weighted average common shares outstanding                                              297,527            307,883
      Assumed conversion of Series B preferred shares into common                                 -               19,405
      Assumed exercise of stock options, net of common
       shares assumed repurchased                                                                 -                 5,369
      Assumed conversion of LYONs debt securities                                                 -                 6,838
      Adjusted weighted average common
       shares outstanding                                                                     297,527            339,495

      Diluted earnings (loss) per share                                                  $        (.49)     $          .22

(F)   The number of common shares outstanding, in thousands, at Sept. 30, 2001 was 297,772.

(G)   Cash earnings was computed as net income before restructuring charges, income tax adjustment and non-operating items,
      plus amortization of goodwill and other intangible assets. The calculations are summarized as follows:

                                                                                               Third Quarter 2001
                                                                                             Amount        Diluted EPS
      Net income before restructuring charges, income tax adjustment,
       and non-operating items                                                           $     37,436       $          .10
      Amortization of intangible assets                                                        61,046                  .19
      Cash earnings                                                                      $     98,482       $          .29

                                                                                             Third Quarter 2000
                                                                                           Amount        Diluted EPS
      Net income before non-operating items                                              $   77,315      $        .22
      Amortization of intangible assets                                                      59,803               .17
      Cash earnings                                                                      $ 137,118       $        .39
TRIBUNE COMPANY
                                  THREE QUARTERS RESULTS OF OPERATIONS (Unaudited)
                                           (In thousands, except per share data)

                                                                                        THREE QUARTERS (A)
                                                                                                              Percent
                                                                                 2001             2000        Change

OPERATING REVENUES                                                           $ 3,935,509      $ 3,438,237         14

OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES                             $    590,128     $   710,169        (17)
Restructuring Charges (B)                                                        (145,000)            -          NM

OPERATING PROFIT                                                                 445,128          710,169        (37)

Net Loss on Equity Investments                                                    (48,417)         (62,513)      (23)
Interest Income                                                                     6,176           22,635       (73)
Interest Expense                                                                 (193,128)        (169,580)       14

Income from Continuing Operations Before Taxes and Non-Operating Items           209,759          500,711        (58)

Income Taxes Related to Operations                                               (121,950)        (207,137)      (41)

Minority Interest Expense Related to Continuing Operations, net of tax (C)              -          (14,494)     (100)

Income from Continuing Operations Before Non-Operating Items                      87,809          279,080        (69)

Non-Operating Items (D):
   Loss on Change in Fair Values of Derivatives and Related Investments           (49,487)         (55,164)      (10)
   Investment Write-Downs                                                         (89,318)         (14,437)      NM
   Gain on Sales of Investments                                                     1,975           59,066       (97)

       Total Non-Operating Items                                                 (136,830)         (10,535)      NM

   Income Taxes Related to Non-Operating Items                                    53,377             3,979       NM

   Minority Interest Expense Related to Non-Operating Item, net of tax (C)              -           (1,841)     (100)

Income from Continuing Operations                                                   4,356         270,683        (98)

Loss from Discontinued Operations, net of tax (E)                                       -          (86,015)     (100)

NET INCOME                                                                          4,356         184,668        (98)

Preferred Dividends, net of tax                                                   (20,100)         (16,172)       24

Net Income (Loss) Attributable to Common Shares                              $    (15,744)    $   168,496        NM
EARNINGS (LOSS) PER SHARE
  Basic:
     From continuing operations
         Before restructuring charges and non-operating items           $       .52    $      1.01     (49)

          Including restructuring charges and non-operating items       $      (.05)   $       .97     NM
       Discontinued operations                                                  -             (.32)   (100)
       Total                                                            $      (.05)   $       .65     NM

   Diluted:
       From continuing operations
          Before restructuring charges and non-operating items          $       .50    $       .94     (47)

          Including restructuring charges and non-operating items       $      (.05)   $       .91     NM
       Discontinued operations                                                  -             (.30)   (100)
       Total (F)                                                        $      (.05)   $       .61     NM

DIVIDENDS PER COMMON SHARE                                              $       .33    $       .30     10

Weighted Average Common Shares Outstanding (G)                              298,472        261,191     14

Cash Earnings from Continuing Operations Before Restructuring Charges
   and Non-Operating Items (H)
       Amount                                                           $   356,634    $   397,827     (10)
       Per diluted share                                                $      1.05    $      1.35     (22)
(A)   2001 first three quarters: January 1, 2001 to Sept. 30, 2001. (39 weeks)
      2000 first three quarters: December 27, 1999 to Sept. 24, 2000. (39 weeks)

      Times Mirror operating results are included beginning on April 17, 2000.

(B)   During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various
      other workforce reduction initiatives have been implemented throughout the organization. In the first three
      quarters of 2001, the Company recorded pretax restructuring charges of $145.0 million ($88.4 million after-tax) for
      these initiatives, which reduced diluted earnings per share by $.28.

(C)   Minority interest expense was recorded for the 60.6% of Times Mirror not owned by Tribune from
      April 17 through June 11, 2000.

(D)   The first three quarters of 2001 included the following non-operating items:
                                                                                        Pretax               Diluted
                                                                                      Gain (Loss)             EPS

      Net change in fair values of PHONES, DECS, and PEPS derivatives and
        related AOL Time Warner (quot;AOLquot;) and Mattel shares (1Q, 2Q & 3Q)               $    (49,487)      $        (.10)
      Investment write-downs (2Q & 3Q)                                                     (89,318)               (.18)
      Sale of investments (1Q, 2Q & 3Q)                                                      1,975                 .01
      Total non-operating items                                                       $   (136,830)      $        (.27)

      The first three quarters of 2000 included the following non-operating items:
                                                                                        Pretax               Diluted
                                                                                      Gain (Loss)             EPS

      Net change in fair values of PHONES, DECS, PEPS and AOL collar
        derivatives and related AOL and Mattel shares (1Q, 2Q, & 3Q)                  $    (55,164)      $        (.12)
      Investment write-downs (2Q & 3Q)                                                     (14,437)               (.03)
      Sale of AOL common stock (1Q)                                                         13,011                 .03
      Sale of Digital City and other investment (2Q & 3Q)                                   46,055                 .09
      Total non-operating items                                                       $    (10,535)      $        (.03)


(E)   Tribune Education was sold to The McGraw-Hill Companies on Sept. 5, 2000 for approximately $686 million,
      including the related tax benefit of $22 million. The accompanying financial statements reflect the Education
      segment as discontinued operations, which are summarized as follows:

                                                                                              Three Quarters
                                                                                          2001              2000
      Income from operations, net of tax                                              $        -       $       9,743
      Loss on disposal, net of tax and income during the holding period                        -             (95,758)

      Loss from discontinued operations, net of tax                                   $        -         $     (86,015)
(F)   For the first three quarters of 2001, the Company's stock options and convertible securities were not included in the
      calculation of diluted EPS because their effects were antidilutive.

      For 2000, diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs debt
      securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for
      the dilutive effect of stock options. The Company has certain other convertible securities which were not included
      in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation of diluted EPS
      for the first three quarters:

                                                                                                  Three Quarters
                                                                                             2001               2000
      Net income                                                                        $       4,356      $ 184,668
      Additional ESOP contribution required assuming Series B
       preferred shares were converted, net of tax                                                -              (8,281)
      Dividends for Series B, C, D-1, and D-2 preferred stock                                 (20,100)           (2,807)
      LYONs interest expense, net of tax                                                          -               1,766
      Minority interest adjustment, net of tax                                                    -                (318)
      Adjusted net income (loss)                                                        $     (15,744)     $    175,028

      Weighted average common shares outstanding                                             298,472            261,191
      Assumed conversion of Series B preferred shares into common                                -               19,405
      Assumed exercise of stock options, net of common
       shares assumed repurchased                                                                 -                3,799
      Assumed conversion of LYONs debt securities                                                 -                2,673
      Adjusted weighted average common
       shares outstanding                                                                    298,472            287,068

      Diluted earnings (loss) per share                                                 $        (.05)     $         .61

(G)   The number of common shares outstanding, in thousands, at Sept. 30, 2001 was 297,772.

(H)   Cash earnings was computed as income from continuing operations before restructuring charges and non-operating
      items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows:

                                                                                              Three Quarters 2001
                                                                                            Amount         Diluted EPS
      Income from continuing operations, before restructuring charges and
         non-operating items                                                            $    176,244       $         .50
      Amortization of intangible assets                                                      180,390                 .55
      Cash earnings                                                                     $    356,634       $        1.05

                                                                                           Three Quarters 2000
                                                                                         Amount         Diluted EPS
      Income from continuing operations, before non-operating items                     $ 279,080      $         .94
      Amortization of intangible assets                                                   118,747                .41
      Cash earnings                                                                     $ 397,827      $        1.35
TRIBUNE COMPANY (A)
                                                                BUSINESS SEGMENT DATA (Unaudited)
                                                                           (In thousands)

                                                                                THIRD QUARTER                                            THREE QUARTERS
                                                                    2001               2000              % Change           2001                2000         % Change
BROADCASTING AND ENTERTAINMENT
  Operating Revenues
   Television                                                  $     273,943       $    292,637               (6)       $     851,334       $     926,014         (8)
   Radio                                                              14,310             14,932               (4)              42,610              44,788         (5)
   Entertainment/Other                                                65,633             57,485               14              137,189             124,143         11
   Total Revenues                                                    353,886            365,054               (3)           1,031,133           1,094,945         (6)

    EBITDA (B)
     Television                                                       96,597            117,038              (17)            326,935             390,536         (16)
     Radio                                                             5,028              5,874              (14)             15,285              16,514          (7)
     Entertainment/Other                                               4,975              5,996              (17)               (790)              5,524         NM
     Total before Restructuring Charges                              106,600            128,908              (17)            341,430             412,574         (17)
     Restructuring Charges                                            (3,654)               -                NM               (3,821)                -           NM
     Total EBITDA                                                    102,946            128,908              (20)            337,609             412,574         (18)

    Operating Profit
     Television                                                       67,433             89,846              (25)            241,412             308,170         (22)
     Radio                                                             4,692              5,550              (15)             14,273              15,509          (8)
     Entertainment/Other                                               3,990              5,348              (25)             (3,656)              2,842         NM
     Total before Restructuring Charges                               76,115            100,744              (24)            252,029             326,521         (23)
     Restructuring Charges                                            (4,190)               -                NM               (4,357)                -           NM
     Total Operating Profit                                    $      71,925       $    100,744              (29)       $    247,672        $    326,521         (24)

PUBLISHING
   Operating Revenues
    Daily Newspapers                                           $     799,227       $    893,447               (11)      $   2,542,146       $   2,089,746         22
    Other Publications/Services                                      107,273             97,226                10             319,050             225,199         42
    Total Revenues                                                   906,500            990,673                (8)          2,861,196           2,314,945         24

    EBITDA
     Daily Newspapers                                                149,340            226,105              (34)            572,588             586,767          (2)
     Other Publications/Services                                      16,980             19,168              (11)             55,184              41,846          32
     Total before Restructuring Charges                              166,320            245,273              (32)            627,772             628,613           -
     Restructuring Charges                                          (118,955)               -                NM             (132,399)                -           NM
     Total EBITDA                                                     47,365            245,273              (81)            495,373             628,613         (21)

    Operating Profit (Loss)
     Daily Newspapers                                                 82,008            152,683              (46)            368,046             444,173         (17)
     Other Publications/Services                                       7,475             10,878              (31)             28,549              23,169          23
     Total before Restructuring Charge                                89,483            163,561              (45)            396,595             467,342         (15)
     Restructuring Charges                                          (122,500)               -                NM             (135,944)                -           NM
     Total Operating Profit (Loss)                             $     (33,017)      $    163,561              NM         $    260,651        $    467,342         (44)

INTERACTIVE
   Operating Revenues                                          $      15,112       $      12,586              20        $     43,180        $     28,347          52

    EBITDA before Restructuring Charges                               (4,122)             (8,246)             50              (16,255)            (30,400)        47
    Restructuring Charges                                             (1,622)                -               NM                (1,891)                -          NM
    Total EBITDA                                                      (5,744)             (8,246)             30              (18,146)            (30,400)        40

    Operating Profit (Loss) before Restructuring Charges              (7,147)            (11,279)             37              (25,584)            (35,730)        28
    Restructuring Charges                                             (2,551)                -               NM                (2,917)                -          NM
    Total Operating Profit (Loss)                              $      (9,698)      $     (11,279)             14        $     (28,501)      $     (35,730)        20

CORPORATE EXPENSES
  EBITDA before Restructuring Charges                          $      (9,168)      $     (14,759)             38        $     (30,764)      $     (44,386)        31
  Restructuring Charges                                               (1,415)                -               NM                (1,782)                -          NM
  Total EBITDA                                                       (10,583)            (14,759)             28              (32,546)            (44,386)        27

    Operating Profit (Loss) before Restructuring Charges              (9,728)            (16,358)             41              (32,912)            (47,964)        31
    Restructuring Charges                                             (1,415)                -               NM                (1,782)                -          NM
    Total Operating Profit (Loss)                              $     (11,143)      $     (16,358)             32        $     (34,694)      $     (47,964)        28

CONSOLIDATED
  Operating Revenues                                           $ 1,275,498         $ 1,368,313                 (7)      $   3,935,509       $   3,438,237         14

    EBITDA before Restructuring Charges                              259,630            351,176              (26)            922,183             966,401          (5)
    Restructuring Charges                                           (125,646)               -                NM             (139,893)                -           NM
    Total EBITDA                                                     133,984            351,176              (62)            782,290             966,401         (19)

    Operating Profit before Restructuring Charges                    148,723            236,668              (37)            590,128             710,169         (17)
    Restructuring Charges                                           (130,656)               -                NM             (145,000)                -           NM
    Total Operating Profit                                     $      18,067       $    236,668              (92)       $    445,128        $    710,169         (37)

(A) Times Mirror operating results are included beginning on April 17, 2000. Education operating results are excluded
    from all periods presented.

(B) EBITDA is earnings before interest, taxes, depreciation, amortization of intangible assets, equity
    results, non-operating items and minority interest.
TRIBUNE COMPANY
                                                PRO FORMA RESULTS OF OPERATIONS (Unaudited) (A) (B)
                                                                 (In thousands)


                                                             THIRD QUARTER                                                  THREE QUARTERS
                                                Actual             Actual               Percent                Actual             Pro Forma         Percent
                                                 2001               2000                Change                  2001                2000            Change
OPERATING REVENUES
 Broadcasting and Entertainment             $      353,886       $       365,054               (3)         $    1,031,133      $       1,094,945         (6)
 Publishing                                        906,500               990,673               (8)              2,861,196              3,074,126         (7)
 Interactive                                        15,112                12,586               20                  43,180                 34,569         25

    Total operating revenues                $    1,275,498       $     1,368,313               (7)         $    3,935,509      $       4,203,640          (6)


EBITDA (C)
 Broadcasting and Entertainment             $      106,600       $       128,908              (17)         $      341,430      $        412,574          (17)
 Publishing                                        166,320               245,273              (32)                627,772               831,847          (25)
 Interactive                                        (4,122)               (8,246)              50                 (16,255)              (33,696)          52
 Corporate Expenses                                 (9,168)              (14,759)              38                 (30,764)              (57,112)          46

    Total EBITDA                            $      259,630       $       351,176              (26)         $      922,183      $       1,153,613         (20)

OPERATING PROFIT (C)
 Broadcasting and Entertainment             $       76,115       $       100,744              (24)         $      252,029      $        326,521          (23)
 Publishing                                         89,483               163,561              (45)                396,595               587,946          (33)
 Interactive                                        (7,147)              (11,279)              37                 (25,584)              (42,198)          39
 Corporate Expenses                                 (9,728)              (16,358)              41                 (32,912)              (61,968)          47

    Total operating profit                  $      148,723       $       236,668              (37)         $      590,128      $        810,301          (27)

Net Loss on Equity Investments                     (12,555)               (26,349)            (52)                (48,417)               (58,664)        (17)

Operating profit, net of equity results     $      136,168       $       210,319              (35)         $      541,711      $        751,637          (28)




(A) Tribune began to include Times Mirror in its reported results as of April 17, 2000. Pro forma data assumes that Times Mirror was
    acquired as of the beginning of fiscal 2000. This provides comparable financial information for year over year comparisons.

(B) Pro forma data does not reflect any potential cost savings, revenue enhancements or other synergies.

(C) 2001 data excludes restructuring charges.
TRIBUNE COMPANY
                                                   SUMMARY OF REVENUES (Unaudited) (A)
                                                   For Third Quarter Ended September 30, 2001
                                                                 (In thousands)

                                                                 Third Quarter (13 weeks)                            Year-to-Date (39 weeks)
                                                             Actual         Actual         %                   Actual       Pro Forma          %
                                                              2001           2000        Change                 2001           2000          Change
Broadcasting & Entertainment
                                                         $    273,943     $    292,637                     $    851,334     $    926,014
    Television (B)                                                                              (6)                                                 (8)
                                                               14,310           14,932                           42,610           44,788
    Radio                                                                                       (4)                                                 (5)
                                                               65,633           57,485                          137,189          124,143
    Entertainment/Other                                                                         14                                                  11

     Segment Total (C)                                        353,886          365,054           (3)           1,031,133        1,094,945            (6)

Publishing
    Advertising
                                                                                                                900,031          937,082
         Retail                                               284,739          306,254          (7)                                                  (4)
                                                                                                                500,315          547,173
         National                                             150,354          165,485          (9)                                                  (9)
                                                                                                                801,546          958,160
         Classified                                           249,143          311,575         (20)                                                 (16)

                                                              684,236          783,314                         2,201,892        2,442,415
          Sub-Total                                                                            (13)                                                 (10)
                                                              164,262          158,568                           494,541          483,727
     Circulation                                                                                 4                                                    2
                                                                                                                 164,763          147,984
     Other                                                     58,002           48,791          19                                                   11

     Segment Total (D)(E)(F)                                  906,500          990,673           (8)           2,861,196        3,074,126            (7)

                                                                                                                 43,180           34,569
                                                               15,112           12,586          20                                                  25
Interactive

                                                         $ 1,275,498      $ 1,368,313            (7)       $ 3,935,509      $ 4,203,640              (6)
Consolidated Revenues (G)


(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not
    reflect any potential revenue enhancements or other synergies.
(B) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in
    April 2001. On a same station basis, television revenues decreased 9% for the quarter and 10% for the year-to-date. Third quarter includes
    copyright royalties of $10.8 million in 2001 and $0.8 million in 2000. Year-to-date includes copyright royalties of $28.9 million in 2001 and
    $12.4 million in 2000. Excluding acquisitions and copyright royalties, television revenues decreased 12% for the both the quarter and the
    year-to-date.
(C) Excluding acquisitions and copyright royalties, broadcasting and entertainment revenues decreased 8% for the quarter and 9% for the
    year-to-date.
(D) Publishing revenues for 2000 actual have been restated to conform with the 2001 presentation.
(E) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Excluding these acquisitions, publishing revenues
    decreased 10% for the quarter and 8% for the year-to-date.
(F) Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers
    having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding the effect of these extra days, advertising revenues
    decreased 10% for the year-to-date. Retail, national and classified advertising were below last year by 5%, 9% and 17%, respectively.
    Excluding acquisitions and the extra five days, publishing revenues decreased 10% for the quarter and 8% for the year-to-date.
(G) Excluding acquisitions, copyright royalties and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues
    decreased 9% for the quarter and 8% for the year-to-date.
TRIBUNE COMPANY
                           SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B)
                                      For Third Quarter Ended September 30, 2001
                                                    (In thousands)

                                                      Third Quarter (13 weeks)                       Year-to-Date (39 weeks)
                                                  Actual       Actual          %               Actual      Pro Forma         %
                                                   2001         2000        Change              2001          2000        Change
Full Run
                                                        622            710                         1,970          2,227
     L.A. Times                                                                     (12)                                            (12)
                                                                                                   1,618          1,834
     Chicago Tribune                                    515            584          (12)                                            (12)
                                                                                                   1,262          1,252
     Newsday                                            413            422           (2)                                              1
                                                                                                  10,341         11,118
     Other Daily Newspapers (C)                       3,347          3,636           (8)                                             (7)
     Total                                            4,897          5,352           (9)          15,191         16,431              (8)

Part Run
                                                      1,320          1,522                         3,789          4,588
     L.A. Times                                                                     (13)                                            (17)
                                                                                                   4,209          4,061
     Chicago Tribune                                  1,405          1,373            2                                               4
                                                                                                   1,221          1,314
     Newsday                                            386            438          (12)                                             (7)
                                                                                                   4,520          4,374
     Other Daily Newspapers (C)                       1,426          1,384            3                                               3
     Total                                            4,537          4,717           (4)          13,739         14,337              (4)

Total Advertising Inches
    Full Run
          Retail                                     1,478          1,604            (8)          4,693          4,967               (6)
          National                                     761            905           (16)          2,470          2,889              (15)
          Classified                                 2,658          2,843            (7)          8,028          8,575               (6)
                                                     4,897          5,352                        15,191         16,431
          Sub-Total                                                                  (9)                                             (8)
    Part Run                                         4,537          4,717            (4)         13,739         14,337               (4)
    Total                                            9,434         10,069            (6)         28,930         30,768               (6)

Preprint Pieces
    L.A. Times (D)                                 376,253        278,268            35       1,155,587        809,390              43
    Chicago Tribune                                614,702        674,738            (9)      1,944,145      2,051,963              (5)
    Newsday                                        532,295        537,530            (1)      1,640,123      1,586,885               3
    Other Daily Newspapers (C)                     769,652        807,461            (5)      2,405,971      2,457,220              (2)
    Total                                        2,292,902      2,297,997             -       7,145,826      6,905,458               3

(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data
    does not reflect any potential revenue enhancements or other synergies.
(B) Volume for 2000 actual has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data,
    which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers.
(C) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The
    Morning Call, Daily Press, The Advocate and Greenwich Time.
(D) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.
TRIBUNE COMPANY
                                                   SUMMARY OF REVENUES (Unaudited) (A)
                                                     For Period 9 Ended September 30, 2001
                                                                 (In thousands)

                                                                      Period 9 (4 weeks)                             Year-to-Date (39 weeks)
                                                             Actual           Actual          %                Actual       Pro Forma          %
                                                              2001             2000         Change              2001           2000          Change
Broadcasting & Entertainment
                                                         $     86,871      $     92,623                    $    851,334     $    926,014
    Television (B)                                                                               (6)                                                (8)
                                                                4,253             4,772                          42,610           44,788
    Radio                                                                                       (11)                                                (5)
                                                               18,173            17,292                         137,189          124,143
    Entertainment/Other                                                                           5                                                 11

     Segment Total (C)                                        109,297          114,687           (5)           1,031,133        1,094,945               (6)

Publishing
    Advertising
                                                               89,922          103,310                          900,031          937,082
         Retail                                                                                 (13)                                                (4)
                                                               48,949           54,702                          500,315          547,173
         National                                                                               (11)                                                (9)
                                                               78,311           97,755                          801,546          958,160
         Classified                                                                             (20)                                               (16)

                                                              217,182          255,767                         2,201,892        2,442,415
          Sub-Total                                                                             (15)                                               (10)
                                                               51,897           49,597                           494,541          483,727
     Circulation                                                                                  5                                                  2
                                                               19,003           15,809                           164,763          147,984
     Other                                                                                       20                                                 11

     Segment Total (D)(E)(F)                                  288,082          321,173          (10)           2,861,196        3,074,126               (7)

                                                                5,313             4,438                          43,180           34,569
                                                                                                 20                                                 25
Interactive

                                                         $    402,692      $   440,298           (9)       $ 3,935,509      $ 4,203,640                 (6)
Consolidated Revenues (G)


(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not
    reflect any potential revenue enhancements or other synergies.
(B) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in
    April 2001. On a same station basis, television revenues decreased 10% for both the period and the year-to-date. Period 9 includes copyright
    royalties of $10.8 million in 2001 and $0.8 million in 2000. Year-to-date includes copyright royalties of $28.9 million in 2001 and $12.4 million
    in 2000. Excluding acquisitions and copyright royalties, television revenues decreased 21% for the period and 12% for the year-to-date.
(C) Excluding acquisitions and copyright royalties, broadcasting and entertainment revenues decreased 17% for the period and 9% for the
    year-to-date.
(D) Publishing revenues for 2000 actual have been restated to conform with the 2001 presentation.
(E) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Excluding these acquisitions, publishing revenues
    decreased 11% for the period and 8% for the year-to-date.
(F) Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers
    having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding the effect of these extra days, advertising revenues
    decreased 10% for the year-to-date. Retail, national and classified advertising were below last year by 5%, 9% and 17%, respectively.
    Excluding acquisitions and the extra five days, publishing revenues decreased 11% for the period and 8% for the year-to-date.
(G) Excluding acquisitions, copyright royalties and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues
    decreased 12% for the period and 8% for the year-to-date.
TRIBUNE COMPANY
                        SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B)
                                     For Period 9 Ended September 30, 2001
                                                 (In thousands)

                                                          Period 9 (4 weeks)                        Year-to-Date (39 weeks)
                                                 Actual         Actual         %              Actual      Pro Forma         %
                                                  2001           2000        Change            2001          2000        Change
Full Run
                                                      195            229                        1,970          2,227
     L.A. Times                                                                    (15)                                        (12)
                                                      163            193                        1,618          1,834
     Chicago Tribune                                                               (16)                                        (12)
                                                      126            139                        1,262          1,252
     Newsday                                                                        (9)                                          1
                                                    1,037          1,171                       10,341         11,118
     Other Daily Newspapers (C)                                                    (11)                                         (7)
     Total                                          1,521          1,732           (12)        15,191         16,431            (8)

Part Run
                                                      430            476                        3,789          4,588
     L.A. Times                                                                    (10)                                        (17)
                                                      465            454                        4,209          4,061
     Chicago Tribune                                                                 2                                           4
                                                      120            142                        1,221          1,314
     Newsday                                                                       (15)                                         (7)
                                                      408            452                        4,520          4,374
     Other Daily Newspapers (C)                                                    (10)                                          3
     Total                                          1,423          1,524            (7)        13,739         14,337            (4)

Total Advertising Inches
    Full Run
                                                      468            547                        4,693          4,967
         Retail                                                                    (14)                                         (6)
                                                      231            286                        2,470          2,889
         National                                                                  (19)                                        (15)
                                                      822            899                        8,028          8,575
         Classified                                                                 (9)                                         (6)
                                                    1,521          1,732                       15,191         16,431
         Sub-Total                                                                 (12)                                         (8)
                                                    1,423          1,524                       13,739         14,337
    Part Run                                                                        (7)                                         (4)
                                                                                               28,930         30,768
    Total                                           2,944          3,256           (10)                                         (6)

Preprint Pieces
                                                  112,698         96,530                    1,155,587        809,390
    L.A. Times (D)                                                                  17                                          43
                                                  176,362        219,934                    1,944,145      2,051,963
    Chicago Tribune                                                                (20)                                         (5)
                                                  161,556        179,356                    1,640,123      1,586,885
    Newsday                                                                        (10)                                          3
                                                  235,329        263,513                    2,405,971      2,457,220
    Other Daily Newspapers (C)                                                     (11)                                         (2)
                                                                                            7,145,826      6,905,458
    Total                                         685,945        759,333           (10)                                          3

(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data
    does not reflect any potential revenue enhancements or other synergies.
(B) Volume for 2000 actual has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data,
    which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers.
(C) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The
    Morning Call, Daily Press, The Advocate and Greenwich Time.
(D) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.

Contenu connexe

Tendances

tribune earnings_q3_07_tables
tribune earnings_q3_07_tablestribune earnings_q3_07_tables
tribune earnings_q3_07_tables
finance47
 
tribune earnings_q2_02_tables
tribune  earnings_q2_02_tablestribune  earnings_q2_02_tables
tribune earnings_q2_02_tables
finance47
 
tribune earnings_q3_03_tables
tribune  earnings_q3_03_tablestribune  earnings_q3_03_tables
tribune earnings_q3_03_tables
finance47
 
tribune earnings_q3_05_tables
tribune  earnings_q3_05_tablestribune  earnings_q3_05_tables
tribune earnings_q3_05_tables
finance47
 
tribune earnings_q4_04_tables
tribune  earnings_q4_04_tablestribune  earnings_q4_04_tables
tribune earnings_q4_04_tables
finance47
 
tribune earnings_q4_01_tables
tribune  earnings_q4_01_tablestribune  earnings_q4_01_tables
tribune earnings_q4_01_tables
finance47
 
tribune earnings_q1_08_tables
tribune earnings_q1_08_tablestribune earnings_q1_08_tables
tribune earnings_q1_08_tables
finance47
 
tribune earnings_q1_04_tables
tribune  earnings_q1_04_tablestribune  earnings_q1_04_tables
tribune earnings_q1_04_tables
finance47
 
CLOrox fy05_q2_spmt
CLOrox   fy05_q2_spmtCLOrox   fy05_q2_spmt
CLOrox fy05_q2_spmt
finance48
 
allstate Quarterly Investor Information 2002 2nd
allstate Quarterly Investor Information 2002 2nd allstate Quarterly Investor Information 2002 2nd
allstate Quarterly Investor Information 2002 2nd
finance7
 
tribune earnings_q2_04_tables
tribune  earnings_q2_04_tablestribune  earnings_q2_04_tables
tribune earnings_q2_04_tables
finance47
 
alltel 1q 07recons
alltel  1q 07reconsalltel  1q 07recons
alltel 1q 07recons
finance27
 
tribune earnings_q1_06_tables
tribune  earnings_q1_06_tablestribune  earnings_q1_06_tables
tribune earnings_q1_06_tables
finance47
 
CLOrox q4_fy05_supplemental
CLOrox   q4_fy05_supplementalCLOrox   q4_fy05_supplemental
CLOrox q4_fy05_supplemental
finance48
 
Duke_Energy_2004_Annual_Report
Duke_Energy_2004_Annual_ReportDuke_Energy_2004_Annual_Report
Duke_Energy_2004_Annual_Report
finance21
 
xcel energy Q1 08_10Q
xcel energy Q1 08_10Qxcel energy Q1 08_10Q
xcel energy Q1 08_10Q
finance26
 
alltel 2Q06_Non-GAAP
alltel  2Q06_Non-GAAPalltel  2Q06_Non-GAAP
alltel 2Q06_Non-GAAP
finance27
 
conoco phillips 2005Fourth Quarter
conoco phillips 2005Fourth Quarterconoco phillips 2005Fourth Quarter
conoco phillips 2005Fourth Quarter
finance1
 

Tendances (19)

tribune earnings_q3_07_tables
tribune earnings_q3_07_tablestribune earnings_q3_07_tables
tribune earnings_q3_07_tables
 
tribune earnings_q2_02_tables
tribune  earnings_q2_02_tablestribune  earnings_q2_02_tables
tribune earnings_q2_02_tables
 
tribune earnings_q3_03_tables
tribune  earnings_q3_03_tablestribune  earnings_q3_03_tables
tribune earnings_q3_03_tables
 
tribune earnings_q3_05_tables
tribune  earnings_q3_05_tablestribune  earnings_q3_05_tables
tribune earnings_q3_05_tables
 
tribune earnings_q4_04_tables
tribune  earnings_q4_04_tablestribune  earnings_q4_04_tables
tribune earnings_q4_04_tables
 
tribune earnings_q4_01_tables
tribune  earnings_q4_01_tablestribune  earnings_q4_01_tables
tribune earnings_q4_01_tables
 
tribune earnings_q1_08_tables
tribune earnings_q1_08_tablestribune earnings_q1_08_tables
tribune earnings_q1_08_tables
 
tribune earnings_q1_04_tables
tribune  earnings_q1_04_tablestribune  earnings_q1_04_tables
tribune earnings_q1_04_tables
 
CLOrox fy05_q2_spmt
CLOrox   fy05_q2_spmtCLOrox   fy05_q2_spmt
CLOrox fy05_q2_spmt
 
allstate Quarterly Investor Information 2002 2nd
allstate Quarterly Investor Information 2002 2nd allstate Quarterly Investor Information 2002 2nd
allstate Quarterly Investor Information 2002 2nd
 
tribune earnings_q2_04_tables
tribune  earnings_q2_04_tablestribune  earnings_q2_04_tables
tribune earnings_q2_04_tables
 
alltel 1q 07recons
alltel  1q 07reconsalltel  1q 07recons
alltel 1q 07recons
 
tribune earnings_q1_06_tables
tribune  earnings_q1_06_tablestribune  earnings_q1_06_tables
tribune earnings_q1_06_tables
 
CLOrox q4_fy05_supplemental
CLOrox   q4_fy05_supplementalCLOrox   q4_fy05_supplemental
CLOrox q4_fy05_supplemental
 
Duke_Energy_2004_Annual_Report
Duke_Energy_2004_Annual_ReportDuke_Energy_2004_Annual_Report
Duke_Energy_2004_Annual_Report
 
xcel energy Q1 08_10Q
xcel energy Q1 08_10Qxcel energy Q1 08_10Q
xcel energy Q1 08_10Q
 
Maxim 2Q FISCAL 2009 RESULTS
Maxim 2Q FISCAL 2009 RESULTSMaxim 2Q FISCAL 2009 RESULTS
Maxim 2Q FISCAL 2009 RESULTS
 
alltel 2Q06_Non-GAAP
alltel  2Q06_Non-GAAPalltel  2Q06_Non-GAAP
alltel 2Q06_Non-GAAP
 
conoco phillips 2005Fourth Quarter
conoco phillips 2005Fourth Quarterconoco phillips 2005Fourth Quarter
conoco phillips 2005Fourth Quarter
 

Similaire à tribune earnings_q3_01_tables

tribune earnings_q3_06_tables
tribune  earnings_q3_06_tablestribune  earnings_q3_06_tables
tribune earnings_q3_06_tables
finance47
 
tribune earnings_q2_03_tables
tribune  earnings_q2_03_tablestribune  earnings_q2_03_tables
tribune earnings_q2_03_tables
finance47
 
tribune earnings_q1_07_tables
tribune  earnings_q1_07_tablestribune  earnings_q1_07_tables
tribune earnings_q1_07_tables
finance47
 
tribune earnings_q2_08_tables
tribune  earnings_q2_08_tablestribune  earnings_q2_08_tables
tribune earnings_q2_08_tables
finance47
 
tribune earnings_q2_08_tables
tribune earnings_q2_08_tablestribune earnings_q2_08_tables
tribune earnings_q2_08_tables
finance47
 
tribune earnings_q3_07_tables
tribune  earnings_q3_07_tablestribune  earnings_q3_07_tables
tribune earnings_q3_07_tables
finance47
 
tribune earnings_q2_05_tables
tribune  earnings_q2_05_tablestribune  earnings_q2_05_tables
tribune earnings_q2_05_tables
finance47
 
tribune earnings_q4_03_tables
tribune  earnings_q4_03_tablestribune  earnings_q4_03_tables
tribune earnings_q4_03_tables
finance47
 
tribune earnings_q3_04_tables
tribune  earnings_q3_04_tablestribune  earnings_q3_04_tables
tribune earnings_q3_04_tables
finance47
 
tribune earnings_q1_05_tables
tribune  earnings_q1_05_tablestribune  earnings_q1_05_tables
tribune earnings_q1_05_tables
finance47
 
tribune earnings_q4_05_tables
tribune  earnings_q4_05_tablestribune  earnings_q4_05_tables
tribune earnings_q4_05_tables
finance47
 
tribune earnings_q1_08_tables
tribune  earnings_q1_08_tablestribune  earnings_q1_08_tables
tribune earnings_q1_08_tables
finance47
 
danaher 02-4qrel
danaher 02-4qreldanaher 02-4qrel
danaher 02-4qrel
finance24
 
danaher 03-4QREL
danaher 03-4QRELdanaher 03-4QREL
danaher 03-4QREL
finance24
 
FirstEnergy Consolidated_Statements_of_Income
FirstEnergy Consolidated_Statements_of_IncomeFirstEnergy Consolidated_Statements_of_Income
FirstEnergy Consolidated_Statements_of_Income
finance21
 
helath net 2000 AR
helath net 2000 ARhelath net 2000 AR
helath net 2000 AR
finance18
 

Similaire à tribune earnings_q3_01_tables (16)

tribune earnings_q3_06_tables
tribune  earnings_q3_06_tablestribune  earnings_q3_06_tables
tribune earnings_q3_06_tables
 
tribune earnings_q2_03_tables
tribune  earnings_q2_03_tablestribune  earnings_q2_03_tables
tribune earnings_q2_03_tables
 
tribune earnings_q1_07_tables
tribune  earnings_q1_07_tablestribune  earnings_q1_07_tables
tribune earnings_q1_07_tables
 
tribune earnings_q2_08_tables
tribune  earnings_q2_08_tablestribune  earnings_q2_08_tables
tribune earnings_q2_08_tables
 
tribune earnings_q2_08_tables
tribune earnings_q2_08_tablestribune earnings_q2_08_tables
tribune earnings_q2_08_tables
 
tribune earnings_q3_07_tables
tribune  earnings_q3_07_tablestribune  earnings_q3_07_tables
tribune earnings_q3_07_tables
 
tribune earnings_q2_05_tables
tribune  earnings_q2_05_tablestribune  earnings_q2_05_tables
tribune earnings_q2_05_tables
 
tribune earnings_q4_03_tables
tribune  earnings_q4_03_tablestribune  earnings_q4_03_tables
tribune earnings_q4_03_tables
 
tribune earnings_q3_04_tables
tribune  earnings_q3_04_tablestribune  earnings_q3_04_tables
tribune earnings_q3_04_tables
 
tribune earnings_q1_05_tables
tribune  earnings_q1_05_tablestribune  earnings_q1_05_tables
tribune earnings_q1_05_tables
 
tribune earnings_q4_05_tables
tribune  earnings_q4_05_tablestribune  earnings_q4_05_tables
tribune earnings_q4_05_tables
 
tribune earnings_q1_08_tables
tribune  earnings_q1_08_tablestribune  earnings_q1_08_tables
tribune earnings_q1_08_tables
 
danaher 02-4qrel
danaher 02-4qreldanaher 02-4qrel
danaher 02-4qrel
 
danaher 03-4QREL
danaher 03-4QRELdanaher 03-4QREL
danaher 03-4QREL
 
FirstEnergy Consolidated_Statements_of_Income
FirstEnergy Consolidated_Statements_of_IncomeFirstEnergy Consolidated_Statements_of_Income
FirstEnergy Consolidated_Statements_of_Income
 
helath net 2000 AR
helath net 2000 ARhelath net 2000 AR
helath net 2000 AR
 

Plus de finance47

western unionCorporate Governance Guidelines
western unionCorporate Governance Guidelineswestern unionCorporate Governance Guidelines
western unionCorporate Governance Guidelines
finance47
 
western union Certificate of Incorporation
western union Certificate of Incorporation western union Certificate of Incorporation
western union Certificate of Incorporation
finance47
 
western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy
finance47
 
western union annual reports 2006
western union annual reports 2006western union annual reports 2006
western union annual reports 2006
finance47
 
western union annual reports 2007
western union annual reports 2007western union annual reports 2007
western union annual reports 2007
finance47
 
western union annual reports 2008
western union annual reports 2008western union annual reports 2008
western union annual reports 2008
finance47
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
finance47
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
finance47
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
finance47
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
finance47
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
finance47
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
finance47
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
finance47
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
finance47
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
finance47
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
finance47
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
finance47
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
finance47
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
finance47
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
finance47
 

Plus de finance47 (20)

western unionCorporate Governance Guidelines
western unionCorporate Governance Guidelineswestern unionCorporate Governance Guidelines
western unionCorporate Governance Guidelines
 
western union Certificate of Incorporation
western union Certificate of Incorporation western union Certificate of Incorporation
western union Certificate of Incorporation
 
western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy
 
western union annual reports 2006
western union annual reports 2006western union annual reports 2006
western union annual reports 2006
 
western union annual reports 2007
western union annual reports 2007western union annual reports 2007
western union annual reports 2007
 
western union annual reports 2008
western union annual reports 2008western union annual reports 2008
western union annual reports 2008
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
 

Dernier

VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
dipikadinghjn ( Why You Choose Us? ) Escorts
 

Dernier (20)

VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
 
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
 
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
Call Girls in New Ashok Nagar, (delhi) call me [9953056974] escort service 24X7
 
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
 
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
( Jasmin ) Top VIP Escorts Service Dindigul 💧 7737669865 💧 by Dindigul Call G...
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
 
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp 📞 Call : 9892124323  ✅Call Girls In Chembur ( Mumbai ) secure service
WhatsApp 📞 Call : 9892124323 ✅Call Girls In Chembur ( Mumbai ) secure service
 
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
 
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbaiVasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 

tribune earnings_q3_01_tables

  • 1. TRIBUNE COMPANY THIRD QUARTER RESULTS OF OPERATIONS (Unaudited) (In thousands, except per share data) THIRD QUARTER (A) Percent 2001 2000 Change OPERATING REVENUES $ 1,275,498 $ 1,368,313 (7) OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES $ 148,723 $ 236,668 (37) Restructuring Charges (B) (130,656) - NM OPERATING PROFIT 18,067 236,668 (92) Net Loss on Equity Investments (12,555) (26,349) (52) Interest Income 2,175 3,492 (38) Interest Expense (62,988) (78,543) (20) Income (Loss) Before Taxes and Non-Operating Items (55,301) 135,268 NM Income Taxes Related to Operations (C) 4,472 (57,953) NM Income (Loss) Before Non-Operating Items (50,829) 77,315 NM Non-Operating Items (D): Gain (Loss) on Change in Fair Values of Derivatives and Related Investments (91,250) 11,139 NM Investment Write-Downs (54,730) (7,437) NM Gain (Loss) on Sales of Investments 1,533 (588) NM Total Non-Operating Items (144,447) 3,114 NM Income Taxes Related to Non-Operating Items 56,349 (1,208) NM NET INCOME (LOSS) (138,927) 79,221 NM Preferred Dividends, net of tax (6,701) (5,558) 21 Net Income (Loss) Attributable to Common Shares $ (145,628) $ 73,663 NM EARNINGS (LOSS) PER SHARE Basic: Before restructuring charges, income tax adjustment, and non-operating items $ .10 $ .23 (57) Including restructuring charges, income tax adjustment, and non-operating items $ (.49) $ .24 NM Diluted: Before restructuring charges, income tax adjustment, and non-operating items $ .10 $ .22 (55) Including restructuring charges, income tax adjustment, and non-operating items (E) $ (.49) $ .22 NM DIVIDENDS PER COMMON SHARE $ .11 $ .10 10 Weighted Average Common Shares Outstanding (F) 297,527 307,883 (3) Cash Earnings Before Restructuring Charges, Income Tax Adjustment and Non-Operating Items (G) Amount $ 98,482 $ 137,118 (28) Per diluted share $ .29 $ .39 (26)
  • 2. (A) 2001 quarter: July 2, 2001 to Sept. 30, 2001. (13 weeks) 2000 quarter: June 26, 2000 to Sept. 24, 2000. (13 weeks) (B) During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various other workforce reduction initiatives have been implemented throughout the organization. In the third quarter of 2001, the Company recorded pretax restructuring charges of $130.7 million for these initiatives, which reduced diluted earnings per share by $.26. (C) For the third quarter of 2001, income taxes related to operations consisted of the following: Tax expense on third quarter income before non-operating items and restructuring charges at 50.32% $ (37,919) Effective tax rate adjustment (1) (8,578) Tax benefit on restructuring charges at 39.01% 50,969 Income taxes related to operations $ 4,472 (1) The estimated effective tax rate for the full year 2001, excluding restructuring charges and non-operating items, rose to 50.32% at the end of the third quarter from 47.25% at the end of the second quarter 2001. The increase in the rate was attributable to lower projected earnings for full year 2001 while non-deductible expenses (mainly amortization of goodwill) did not change. As a result of the higher tax rate, third quarter income tax expense included a catch-up adjustment of $8.6 million for the impact of this higher rate on earnings in the first half of 2001. This adjustment reduced third quarter 2001 diluted earnings per share by $.03. (D) The third quarter of 2001 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Net change in fair values of PHONES and DECS derivatives and related AOL Time Warner (quot;AOLquot;) and Mattel shares $ (91,250) $ (.19) Investment write-downs (54,730) (.12) Sale of investments 1,533 .01 Total non-operating items $ (144,447) $ (.30) The third quarter of 2000 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Net change in fair values of PHONES, DECS, PEPS and AOL collar derivatives and related AOL and Mattel shares $ 11,139 $ .02 Investment write-downs (7,437) (.02) Sale of investments (588) - Total non-operating items $ 3,114 $ -
  • 3. (E) For the third quarter of 2001, the Company's stock options and convertible securities were not included in the calculation of diluted EPS because their effects were antidilutive. For 2000, diluted EPS is computed assuming that the Series B convertible preferred shares and the LYONs debt securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which were not included in the calculation of diluted EPS because their effects are antidilutive. Following is the calculation of diluted EPS for the third quarter: Third Quarter 2001 2000 Net income (loss) $ (138,927) $ 79,221 Additional ESOP contribution required assuming Series B preferred shares were converted, net of tax - (2,730) Dividends for Series B, C, D-1, and D-2 preferred stock (6,701) (2,014) LYONs interest expense, net of tax - 1,520 Adjusted net income (loss) $ (145,628) $ 75,997 Weighted average common shares outstanding 297,527 307,883 Assumed conversion of Series B preferred shares into common - 19,405 Assumed exercise of stock options, net of common shares assumed repurchased - 5,369 Assumed conversion of LYONs debt securities - 6,838 Adjusted weighted average common shares outstanding 297,527 339,495 Diluted earnings (loss) per share $ (.49) $ .22 (F) The number of common shares outstanding, in thousands, at Sept. 30, 2001 was 297,772. (G) Cash earnings was computed as net income before restructuring charges, income tax adjustment and non-operating items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows: Third Quarter 2001 Amount Diluted EPS Net income before restructuring charges, income tax adjustment, and non-operating items $ 37,436 $ .10 Amortization of intangible assets 61,046 .19 Cash earnings $ 98,482 $ .29 Third Quarter 2000 Amount Diluted EPS Net income before non-operating items $ 77,315 $ .22 Amortization of intangible assets 59,803 .17 Cash earnings $ 137,118 $ .39
  • 4. TRIBUNE COMPANY THREE QUARTERS RESULTS OF OPERATIONS (Unaudited) (In thousands, except per share data) THREE QUARTERS (A) Percent 2001 2000 Change OPERATING REVENUES $ 3,935,509 $ 3,438,237 14 OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES $ 590,128 $ 710,169 (17) Restructuring Charges (B) (145,000) - NM OPERATING PROFIT 445,128 710,169 (37) Net Loss on Equity Investments (48,417) (62,513) (23) Interest Income 6,176 22,635 (73) Interest Expense (193,128) (169,580) 14 Income from Continuing Operations Before Taxes and Non-Operating Items 209,759 500,711 (58) Income Taxes Related to Operations (121,950) (207,137) (41) Minority Interest Expense Related to Continuing Operations, net of tax (C) - (14,494) (100) Income from Continuing Operations Before Non-Operating Items 87,809 279,080 (69) Non-Operating Items (D): Loss on Change in Fair Values of Derivatives and Related Investments (49,487) (55,164) (10) Investment Write-Downs (89,318) (14,437) NM Gain on Sales of Investments 1,975 59,066 (97) Total Non-Operating Items (136,830) (10,535) NM Income Taxes Related to Non-Operating Items 53,377 3,979 NM Minority Interest Expense Related to Non-Operating Item, net of tax (C) - (1,841) (100) Income from Continuing Operations 4,356 270,683 (98) Loss from Discontinued Operations, net of tax (E) - (86,015) (100) NET INCOME 4,356 184,668 (98) Preferred Dividends, net of tax (20,100) (16,172) 24 Net Income (Loss) Attributable to Common Shares $ (15,744) $ 168,496 NM
  • 5. EARNINGS (LOSS) PER SHARE Basic: From continuing operations Before restructuring charges and non-operating items $ .52 $ 1.01 (49) Including restructuring charges and non-operating items $ (.05) $ .97 NM Discontinued operations - (.32) (100) Total $ (.05) $ .65 NM Diluted: From continuing operations Before restructuring charges and non-operating items $ .50 $ .94 (47) Including restructuring charges and non-operating items $ (.05) $ .91 NM Discontinued operations - (.30) (100) Total (F) $ (.05) $ .61 NM DIVIDENDS PER COMMON SHARE $ .33 $ .30 10 Weighted Average Common Shares Outstanding (G) 298,472 261,191 14 Cash Earnings from Continuing Operations Before Restructuring Charges and Non-Operating Items (H) Amount $ 356,634 $ 397,827 (10) Per diluted share $ 1.05 $ 1.35 (22)
  • 6. (A) 2001 first three quarters: January 1, 2001 to Sept. 30, 2001. (39 weeks) 2000 first three quarters: December 27, 1999 to Sept. 24, 2000. (39 weeks) Times Mirror operating results are included beginning on April 17, 2000. (B) During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various other workforce reduction initiatives have been implemented throughout the organization. In the first three quarters of 2001, the Company recorded pretax restructuring charges of $145.0 million ($88.4 million after-tax) for these initiatives, which reduced diluted earnings per share by $.28. (C) Minority interest expense was recorded for the 60.6% of Times Mirror not owned by Tribune from April 17 through June 11, 2000. (D) The first three quarters of 2001 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Net change in fair values of PHONES, DECS, and PEPS derivatives and related AOL Time Warner (quot;AOLquot;) and Mattel shares (1Q, 2Q & 3Q) $ (49,487) $ (.10) Investment write-downs (2Q & 3Q) (89,318) (.18) Sale of investments (1Q, 2Q & 3Q) 1,975 .01 Total non-operating items $ (136,830) $ (.27) The first three quarters of 2000 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Net change in fair values of PHONES, DECS, PEPS and AOL collar derivatives and related AOL and Mattel shares (1Q, 2Q, & 3Q) $ (55,164) $ (.12) Investment write-downs (2Q & 3Q) (14,437) (.03) Sale of AOL common stock (1Q) 13,011 .03 Sale of Digital City and other investment (2Q & 3Q) 46,055 .09 Total non-operating items $ (10,535) $ (.03) (E) Tribune Education was sold to The McGraw-Hill Companies on Sept. 5, 2000 for approximately $686 million, including the related tax benefit of $22 million. The accompanying financial statements reflect the Education segment as discontinued operations, which are summarized as follows: Three Quarters 2001 2000 Income from operations, net of tax $ - $ 9,743 Loss on disposal, net of tax and income during the holding period - (95,758) Loss from discontinued operations, net of tax $ - $ (86,015)
  • 7. (F) For the first three quarters of 2001, the Company's stock options and convertible securities were not included in the calculation of diluted EPS because their effects were antidilutive. For 2000, diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs debt securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which were not included in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation of diluted EPS for the first three quarters: Three Quarters 2001 2000 Net income $ 4,356 $ 184,668 Additional ESOP contribution required assuming Series B preferred shares were converted, net of tax - (8,281) Dividends for Series B, C, D-1, and D-2 preferred stock (20,100) (2,807) LYONs interest expense, net of tax - 1,766 Minority interest adjustment, net of tax - (318) Adjusted net income (loss) $ (15,744) $ 175,028 Weighted average common shares outstanding 298,472 261,191 Assumed conversion of Series B preferred shares into common - 19,405 Assumed exercise of stock options, net of common shares assumed repurchased - 3,799 Assumed conversion of LYONs debt securities - 2,673 Adjusted weighted average common shares outstanding 298,472 287,068 Diluted earnings (loss) per share $ (.05) $ .61 (G) The number of common shares outstanding, in thousands, at Sept. 30, 2001 was 297,772. (H) Cash earnings was computed as income from continuing operations before restructuring charges and non-operating items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows: Three Quarters 2001 Amount Diluted EPS Income from continuing operations, before restructuring charges and non-operating items $ 176,244 $ .50 Amortization of intangible assets 180,390 .55 Cash earnings $ 356,634 $ 1.05 Three Quarters 2000 Amount Diluted EPS Income from continuing operations, before non-operating items $ 279,080 $ .94 Amortization of intangible assets 118,747 .41 Cash earnings $ 397,827 $ 1.35
  • 8. TRIBUNE COMPANY (A) BUSINESS SEGMENT DATA (Unaudited) (In thousands) THIRD QUARTER THREE QUARTERS 2001 2000 % Change 2001 2000 % Change BROADCASTING AND ENTERTAINMENT Operating Revenues Television $ 273,943 $ 292,637 (6) $ 851,334 $ 926,014 (8) Radio 14,310 14,932 (4) 42,610 44,788 (5) Entertainment/Other 65,633 57,485 14 137,189 124,143 11 Total Revenues 353,886 365,054 (3) 1,031,133 1,094,945 (6) EBITDA (B) Television 96,597 117,038 (17) 326,935 390,536 (16) Radio 5,028 5,874 (14) 15,285 16,514 (7) Entertainment/Other 4,975 5,996 (17) (790) 5,524 NM Total before Restructuring Charges 106,600 128,908 (17) 341,430 412,574 (17) Restructuring Charges (3,654) - NM (3,821) - NM Total EBITDA 102,946 128,908 (20) 337,609 412,574 (18) Operating Profit Television 67,433 89,846 (25) 241,412 308,170 (22) Radio 4,692 5,550 (15) 14,273 15,509 (8) Entertainment/Other 3,990 5,348 (25) (3,656) 2,842 NM Total before Restructuring Charges 76,115 100,744 (24) 252,029 326,521 (23) Restructuring Charges (4,190) - NM (4,357) - NM Total Operating Profit $ 71,925 $ 100,744 (29) $ 247,672 $ 326,521 (24) PUBLISHING Operating Revenues Daily Newspapers $ 799,227 $ 893,447 (11) $ 2,542,146 $ 2,089,746 22 Other Publications/Services 107,273 97,226 10 319,050 225,199 42 Total Revenues 906,500 990,673 (8) 2,861,196 2,314,945 24 EBITDA Daily Newspapers 149,340 226,105 (34) 572,588 586,767 (2) Other Publications/Services 16,980 19,168 (11) 55,184 41,846 32 Total before Restructuring Charges 166,320 245,273 (32) 627,772 628,613 - Restructuring Charges (118,955) - NM (132,399) - NM Total EBITDA 47,365 245,273 (81) 495,373 628,613 (21) Operating Profit (Loss) Daily Newspapers 82,008 152,683 (46) 368,046 444,173 (17) Other Publications/Services 7,475 10,878 (31) 28,549 23,169 23 Total before Restructuring Charge 89,483 163,561 (45) 396,595 467,342 (15) Restructuring Charges (122,500) - NM (135,944) - NM Total Operating Profit (Loss) $ (33,017) $ 163,561 NM $ 260,651 $ 467,342 (44) INTERACTIVE Operating Revenues $ 15,112 $ 12,586 20 $ 43,180 $ 28,347 52 EBITDA before Restructuring Charges (4,122) (8,246) 50 (16,255) (30,400) 47 Restructuring Charges (1,622) - NM (1,891) - NM Total EBITDA (5,744) (8,246) 30 (18,146) (30,400) 40 Operating Profit (Loss) before Restructuring Charges (7,147) (11,279) 37 (25,584) (35,730) 28 Restructuring Charges (2,551) - NM (2,917) - NM Total Operating Profit (Loss) $ (9,698) $ (11,279) 14 $ (28,501) $ (35,730) 20 CORPORATE EXPENSES EBITDA before Restructuring Charges $ (9,168) $ (14,759) 38 $ (30,764) $ (44,386) 31 Restructuring Charges (1,415) - NM (1,782) - NM Total EBITDA (10,583) (14,759) 28 (32,546) (44,386) 27 Operating Profit (Loss) before Restructuring Charges (9,728) (16,358) 41 (32,912) (47,964) 31 Restructuring Charges (1,415) - NM (1,782) - NM Total Operating Profit (Loss) $ (11,143) $ (16,358) 32 $ (34,694) $ (47,964) 28 CONSOLIDATED Operating Revenues $ 1,275,498 $ 1,368,313 (7) $ 3,935,509 $ 3,438,237 14 EBITDA before Restructuring Charges 259,630 351,176 (26) 922,183 966,401 (5) Restructuring Charges (125,646) - NM (139,893) - NM Total EBITDA 133,984 351,176 (62) 782,290 966,401 (19) Operating Profit before Restructuring Charges 148,723 236,668 (37) 590,128 710,169 (17) Restructuring Charges (130,656) - NM (145,000) - NM Total Operating Profit $ 18,067 $ 236,668 (92) $ 445,128 $ 710,169 (37) (A) Times Mirror operating results are included beginning on April 17, 2000. Education operating results are excluded from all periods presented. (B) EBITDA is earnings before interest, taxes, depreciation, amortization of intangible assets, equity results, non-operating items and minority interest.
  • 9. TRIBUNE COMPANY PRO FORMA RESULTS OF OPERATIONS (Unaudited) (A) (B) (In thousands) THIRD QUARTER THREE QUARTERS Actual Actual Percent Actual Pro Forma Percent 2001 2000 Change 2001 2000 Change OPERATING REVENUES Broadcasting and Entertainment $ 353,886 $ 365,054 (3) $ 1,031,133 $ 1,094,945 (6) Publishing 906,500 990,673 (8) 2,861,196 3,074,126 (7) Interactive 15,112 12,586 20 43,180 34,569 25 Total operating revenues $ 1,275,498 $ 1,368,313 (7) $ 3,935,509 $ 4,203,640 (6) EBITDA (C) Broadcasting and Entertainment $ 106,600 $ 128,908 (17) $ 341,430 $ 412,574 (17) Publishing 166,320 245,273 (32) 627,772 831,847 (25) Interactive (4,122) (8,246) 50 (16,255) (33,696) 52 Corporate Expenses (9,168) (14,759) 38 (30,764) (57,112) 46 Total EBITDA $ 259,630 $ 351,176 (26) $ 922,183 $ 1,153,613 (20) OPERATING PROFIT (C) Broadcasting and Entertainment $ 76,115 $ 100,744 (24) $ 252,029 $ 326,521 (23) Publishing 89,483 163,561 (45) 396,595 587,946 (33) Interactive (7,147) (11,279) 37 (25,584) (42,198) 39 Corporate Expenses (9,728) (16,358) 41 (32,912) (61,968) 47 Total operating profit $ 148,723 $ 236,668 (37) $ 590,128 $ 810,301 (27) Net Loss on Equity Investments (12,555) (26,349) (52) (48,417) (58,664) (17) Operating profit, net of equity results $ 136,168 $ 210,319 (35) $ 541,711 $ 751,637 (28) (A) Tribune began to include Times Mirror in its reported results as of April 17, 2000. Pro forma data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. This provides comparable financial information for year over year comparisons. (B) Pro forma data does not reflect any potential cost savings, revenue enhancements or other synergies. (C) 2001 data excludes restructuring charges.
  • 10. TRIBUNE COMPANY SUMMARY OF REVENUES (Unaudited) (A) For Third Quarter Ended September 30, 2001 (In thousands) Third Quarter (13 weeks) Year-to-Date (39 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Broadcasting & Entertainment $ 273,943 $ 292,637 $ 851,334 $ 926,014 Television (B) (6) (8) 14,310 14,932 42,610 44,788 Radio (4) (5) 65,633 57,485 137,189 124,143 Entertainment/Other 14 11 Segment Total (C) 353,886 365,054 (3) 1,031,133 1,094,945 (6) Publishing Advertising 900,031 937,082 Retail 284,739 306,254 (7) (4) 500,315 547,173 National 150,354 165,485 (9) (9) 801,546 958,160 Classified 249,143 311,575 (20) (16) 684,236 783,314 2,201,892 2,442,415 Sub-Total (13) (10) 164,262 158,568 494,541 483,727 Circulation 4 2 164,763 147,984 Other 58,002 48,791 19 11 Segment Total (D)(E)(F) 906,500 990,673 (8) 2,861,196 3,074,126 (7) 43,180 34,569 15,112 12,586 20 25 Interactive $ 1,275,498 $ 1,368,313 (7) $ 3,935,509 $ 4,203,640 (6) Consolidated Revenues (G) (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in April 2001. On a same station basis, television revenues decreased 9% for the quarter and 10% for the year-to-date. Third quarter includes copyright royalties of $10.8 million in 2001 and $0.8 million in 2000. Year-to-date includes copyright royalties of $28.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions and copyright royalties, television revenues decreased 12% for the both the quarter and the year-to-date. (C) Excluding acquisitions and copyright royalties, broadcasting and entertainment revenues decreased 8% for the quarter and 9% for the year-to-date. (D) Publishing revenues for 2000 actual have been restated to conform with the 2001 presentation. (E) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Excluding these acquisitions, publishing revenues decreased 10% for the quarter and 8% for the year-to-date. (F) Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding the effect of these extra days, advertising revenues decreased 10% for the year-to-date. Retail, national and classified advertising were below last year by 5%, 9% and 17%, respectively. Excluding acquisitions and the extra five days, publishing revenues decreased 10% for the quarter and 8% for the year-to-date. (G) Excluding acquisitions, copyright royalties and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues decreased 9% for the quarter and 8% for the year-to-date.
  • 11. TRIBUNE COMPANY SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) For Third Quarter Ended September 30, 2001 (In thousands) Third Quarter (13 weeks) Year-to-Date (39 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Full Run 622 710 1,970 2,227 L.A. Times (12) (12) 1,618 1,834 Chicago Tribune 515 584 (12) (12) 1,262 1,252 Newsday 413 422 (2) 1 10,341 11,118 Other Daily Newspapers (C) 3,347 3,636 (8) (7) Total 4,897 5,352 (9) 15,191 16,431 (8) Part Run 1,320 1,522 3,789 4,588 L.A. Times (13) (17) 4,209 4,061 Chicago Tribune 1,405 1,373 2 4 1,221 1,314 Newsday 386 438 (12) (7) 4,520 4,374 Other Daily Newspapers (C) 1,426 1,384 3 3 Total 4,537 4,717 (4) 13,739 14,337 (4) Total Advertising Inches Full Run Retail 1,478 1,604 (8) 4,693 4,967 (6) National 761 905 (16) 2,470 2,889 (15) Classified 2,658 2,843 (7) 8,028 8,575 (6) 4,897 5,352 15,191 16,431 Sub-Total (9) (8) Part Run 4,537 4,717 (4) 13,739 14,337 (4) Total 9,434 10,069 (6) 28,930 30,768 (6) Preprint Pieces L.A. Times (D) 376,253 278,268 35 1,155,587 809,390 43 Chicago Tribune 614,702 674,738 (9) 1,944,145 2,051,963 (5) Newsday 532,295 537,530 (1) 1,640,123 1,586,885 3 Other Daily Newspapers (C) 769,652 807,461 (5) 2,405,971 2,457,220 (2) Total 2,292,902 2,297,997 - 7,145,826 6,905,458 3 (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Volume for 2000 actual has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers. (C) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The Morning Call, Daily Press, The Advocate and Greenwich Time. (D) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.
  • 12. TRIBUNE COMPANY SUMMARY OF REVENUES (Unaudited) (A) For Period 9 Ended September 30, 2001 (In thousands) Period 9 (4 weeks) Year-to-Date (39 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Broadcasting & Entertainment $ 86,871 $ 92,623 $ 851,334 $ 926,014 Television (B) (6) (8) 4,253 4,772 42,610 44,788 Radio (11) (5) 18,173 17,292 137,189 124,143 Entertainment/Other 5 11 Segment Total (C) 109,297 114,687 (5) 1,031,133 1,094,945 (6) Publishing Advertising 89,922 103,310 900,031 937,082 Retail (13) (4) 48,949 54,702 500,315 547,173 National (11) (9) 78,311 97,755 801,546 958,160 Classified (20) (16) 217,182 255,767 2,201,892 2,442,415 Sub-Total (15) (10) 51,897 49,597 494,541 483,727 Circulation 5 2 19,003 15,809 164,763 147,984 Other 20 11 Segment Total (D)(E)(F) 288,082 321,173 (10) 2,861,196 3,074,126 (7) 5,313 4,438 43,180 34,569 20 25 Interactive $ 402,692 $ 440,298 (9) $ 3,935,509 $ 4,203,640 (6) Consolidated Revenues (G) (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in April 2001. On a same station basis, television revenues decreased 10% for both the period and the year-to-date. Period 9 includes copyright royalties of $10.8 million in 2001 and $0.8 million in 2000. Year-to-date includes copyright royalties of $28.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions and copyright royalties, television revenues decreased 21% for the period and 12% for the year-to-date. (C) Excluding acquisitions and copyright royalties, broadcasting and entertainment revenues decreased 17% for the period and 9% for the year-to-date. (D) Publishing revenues for 2000 actual have been restated to conform with the 2001 presentation. (E) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Excluding these acquisitions, publishing revenues decreased 11% for the period and 8% for the year-to-date. (F) Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding the effect of these extra days, advertising revenues decreased 10% for the year-to-date. Retail, national and classified advertising were below last year by 5%, 9% and 17%, respectively. Excluding acquisitions and the extra five days, publishing revenues decreased 11% for the period and 8% for the year-to-date. (G) Excluding acquisitions, copyright royalties and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues decreased 12% for the period and 8% for the year-to-date.
  • 13. TRIBUNE COMPANY SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) For Period 9 Ended September 30, 2001 (In thousands) Period 9 (4 weeks) Year-to-Date (39 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Full Run 195 229 1,970 2,227 L.A. Times (15) (12) 163 193 1,618 1,834 Chicago Tribune (16) (12) 126 139 1,262 1,252 Newsday (9) 1 1,037 1,171 10,341 11,118 Other Daily Newspapers (C) (11) (7) Total 1,521 1,732 (12) 15,191 16,431 (8) Part Run 430 476 3,789 4,588 L.A. Times (10) (17) 465 454 4,209 4,061 Chicago Tribune 2 4 120 142 1,221 1,314 Newsday (15) (7) 408 452 4,520 4,374 Other Daily Newspapers (C) (10) 3 Total 1,423 1,524 (7) 13,739 14,337 (4) Total Advertising Inches Full Run 468 547 4,693 4,967 Retail (14) (6) 231 286 2,470 2,889 National (19) (15) 822 899 8,028 8,575 Classified (9) (6) 1,521 1,732 15,191 16,431 Sub-Total (12) (8) 1,423 1,524 13,739 14,337 Part Run (7) (4) 28,930 30,768 Total 2,944 3,256 (10) (6) Preprint Pieces 112,698 96,530 1,155,587 809,390 L.A. Times (D) 17 43 176,362 219,934 1,944,145 2,051,963 Chicago Tribune (20) (5) 161,556 179,356 1,640,123 1,586,885 Newsday (10) 3 235,329 263,513 2,405,971 2,457,220 Other Daily Newspapers (C) (11) (2) 7,145,826 6,905,458 Total 685,945 759,333 (10) 3 (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Volume for 2000 actual has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers. (C) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The Morning Call, Daily Press, The Advocate and Greenwich Time. (D) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.