News Releases

Apr 25, 2012
Meredith Corporation Reports Fiscal 2012 Third Quarter Results
Local Media Posts Record 3rd Quarter Profit; Current Dividend Yield Approximately 5%

DES MOINES, Iowa, April 25, 2012 /PRNewswire/ -- Meredith Corporation (NYSE: MDP), the leading media and marketing company serving American women, today reported fiscal 2012 third quarter earnings per share of $0.47, including a special charge of $0.19 per share.  Excluding the special charge, earnings per share were $0.66, in-line with Meredith's previously stated expectations.  Revenues increased to $346 million. These results compare to fiscal 2011 third quarter earnings per share of $0.67 and revenues of $339 million.

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

"We are very pleased with the ongoing strong performance of our local television business, and encouraged by improving national media advertising trends as calendar 2012 progresses," said Meredith Chairman and CEO Stephen M. Lacy. "We continue to accelerate the execution of digital and video initiatives across our businesses, including expanding our tablet offerings, introducing new mobile apps, and increasing original video programming."

Lacy noted several business highlights achieved during the quarter:

  • Local Media Group non-political advertising revenues grew 5 percent, the 10th consecutive quarter of year-over-year growth.  Operating profit grew more than 70 percent to $23 million, a record for a fiscal third quarter and, combined with a 4 percent decrease in expenses, produced a strong 37 percent EBITDA margin.
  • National Media Group advertising revenues grew 2 percent and circulation revenues increased 15 percent.  Growth was fueled by the recent acquisitions of Allrecipes.com, EveryDay with Rachael Ray and FamilyFun.  Excluding the recent acquisitions, advertising revenues were down 7 percent and circulation revenues grew 3 percent.
  • Digital advertising revenues in both the National and Local media groups rose 70 percent.  Growth in the National Media Group was driven equally by existing Meredith Women's Network websites and the addition of Allrecipes.com. 
  • Consumer engagement remained strong across the Company.  Meredith magazine readership increased to a record 115 million, and Meredith's local television station group produced a strong February ratings book.  Additionally, Meredith delivered record website traffic across its digital activities, including more than 40 million unique visitors in March, reflecting the inclusion of Allrecipes.com.

To realize the full value of recent acquisitions and as part of an ongoing process to improve its operations, Meredith recorded a special charge in the third quarter of fiscal 2012 with two primary components:

  • $2.5 million ($1.5 million after tax, or $0.03 per share) related to transaction costs associated with its $175 million acquisition of Allrecipes.com, the world's largest digital food brand.  
  • $12.2 million ($7.1 million after tax, or $0.16 per share) related primarily to business realignments in the National Media Group following a series of recent acquisitions, including selected workforce reductions and vacated lease space.  The purpose of this realignment is to optimize performance; achieve cost efficiencies; and accelerate go-to-market strategies across multiple platforms, including print, video, digital, mobile and social.

"The media and marketing landscape continues to evolve, and we are aligning our businesses – which we've substantially augmented through a series of strategic acquisitions and initiatives – to best serve our consumers and customers on whatever platform they choose," Lacy said.  "We've led the way among media companies at creating a true multiplatform business, and we fully intend to realize the maximum financial potential of our expanded portfolio as part of our commitment to Total Shareholder Return."

Key elements to Meredith's Total Shareholder Return financial strategy include (1) A current annual dividend of $1.53 per share, which is currently yielding approximately 5 percent; (2) A $100 million share repurchase program; and (3) Ongoing strategic investments to drive incremental revenue and profit growth over time.  

For the first nine months of fiscal 2012, earnings per share were $1.65.  Excluding the special charge recorded in the third quarter, earnings per share were $1.84.  These results compare to earnings per share of $2.12 in the first nine months of fiscal 2011, when Meredith recorded $31 million, or $0.42 per share, more political advertising revenues.  Total revenues were $1 billion in both periods.

OPERATING DETAIL

LOCAL MEDIA GROUP

Fiscal 2012 third quarter Local Media Group operating profit was a record $23 million, compared to $13 million in the year-ago period, an increase of 71 percent.   Total revenues increased 10 percent to $78 million, compared to $71 million.  Expenses declined 4 percent, helping drive a group EBITDA margin of 37 percent.

Looking more closely at non-political advertising performance in the third quarter of fiscal 2012 compared to the year-ago period:

  • Revenues rose 5 percent to $67 million, the 10th-straight quarter of year-over-year improvement.  Growth was strongest at Meredith's stations in Las Vegas (FOX), Phoenix (CBS) and Nashville (NBC).
  • Automotive advertising category revenues grew 4 percent, on top of 13 percent growth in the year-ago period.  Professional services, the second-largest category, grew 11 percent.
  • Digital advertising revenues increased 70 percent, driven by enhanced sales initiatives and product offerings.

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

  • WFSB (CBS Hartford) enhanced its No. 1 ranking in all news periods and day parts, and is once again well-positioned to capture substantial political advertising dollars.
  • KCTV (CBS Kansas City) delivered growth in afternoon, evening and late news.
  • KPHO (CBS Phoenix) delivered double-digit ratings growth in morning, afternoon and evening news.
  • KVVU (FOX Las Vegas) and WHNS (FOX Greenville, SC) both delivered double-digit ratings growth in morning and late news.

Other revenues grew nearly 40 percent in the third quarter of fiscal 2012, driven primarily by Meredith's management of Peachtree TV (WPCH-TV) in Atlanta, which began on March 28, 2011. Meredith Video Studios, producer of the nationally-syndicated The Better Show, also contributed to the revenue gains.

"Our Local Media group is doing an excellent job of increasing ratings and translating them into advertising revenues, consistently ranking us among the leading station groups in advertising revenue gains," said Meredith Local Media Group President Paul Karpowicz.  "Additionally, we are augmenting results with revenues from Meredith Video Studios, operation of Turner's Peachtree TV in Atlanta, and retransmission consent fees from subscription television operators."

For the first nine months of fiscal 2012, Local Media Group operating profit was $61 million and revenues were $232 million.  These results compare to operating profit of $69 million and revenues of $244 million in the year-ago period.  Meredith recorded $31 million less of political advertising revenues in the first nine months of fiscal 2012 than in the year-ago period, which is expected in an off-election year.  Expenses declined 3 percent in the first nine months of fiscal 2012 from the year-ago period, helping drive an overall EBITDA margin of 34 percent.

NATIONAL MEDIA GROUP

Fiscal 2012 third quarter National Media Group operating profit was $23 million, including a special charge of $13 million.  Excluding the special charge, operating profit was $37 million.  Revenues were $268 million.  These results compare to operating profit of $48 million and revenues of $268 million in the year-ago period. 

Looking more closely at National Media Group advertising performance in the third quarter of fiscal 2012:

  • Advertising revenues grew 2 percent to $123 million.  Excluding the recent acquisitions, advertising revenues were down 7 percent. The over-the-counter drug and media and entertainment categories were stronger, offsetting weak prescription drug and retail advertising.  The food and beverage category, which is Meredith's largest, grew during the quarter, bolstered by the acquisitions.
  • Digital advertising revenues grew 70 percent, as the digital food category was particularly strong.  Meredith Women's Network properties accounted for approximately half of that growth, with the balance contributed by the addition of Allrecipes.com to Meredith's strong digital portfolio.
  • Meredith began implementing the Meredith Engagement Dividend program during the quarter with several inaugural accounts including Kimberly-Clark, Tyson Foods and Mars Petcare.  This innovative program guarantees marketers a return on their advertising investment in Meredith magazines by combining The Nielsen Company's Homescan data with Meredith's 85-million name database to prove advertising in Meredith titles increases retail sales.

Circulation revenues grew 15 percent and circulation contribution grew 12 percent in the third quarter of fiscal 2012, compared to the year-ago period, driven largely by the recent acquisitions.  Excluding these acquisitions, circulation revenues grew 3 percent.  Meredith generated 2 million digital orders for print magazine subscriptions during the first nine months of fiscal 2012, up 150 percent compared to the year-ago period.  Meredith is particularly focused on driving digital subscriptions and paperless transactions because of cost-saving and up-selling opportunities, and is on pace to generate a record 2.6 million digital orders for full fiscal 2012.  Meredith realizes approximately $5 in incremental profit per digital order.

Meredith delivered strong gains in single copy and subscription sales of digital tablet editions, as well as growth in downloads of its mobile apps during the third quarter of fiscal 2012.  Currently, 21 of Meredith's subscription brands and many special interest titles are distributed via tablet devices, including iPad, Kindle Fire and Nook Color.  To date, Meredith's 20 mobile and tablet apps have generated nearly 20 million downloads, including the Better Homes and Gardens Must-Have Recipes app, which has generated 1 million downloads in its first 4 months.

National Media Group President Tom Harty said Meredith is making significant strides in three key areas:

  • Delivering strengthening advertising revenues in print and digital as calendar 2012 progresses. 
  • Successfully executing a selective consolidation strategy in the magazine industry by buying attractive properties at reasonable prices, and subsequently optimizing their performance and cost structure.
  • Growing its digital footprint, as demonstrated by aggressive tablet and mobile expansion, and the acquisition of Allrecipes.com.

"Today, the Meredith Women's Digital Network is the largest premium owned-and-operated property in both the Food and the Women's Lifestyle categories," Harty said.  "There isn't another media company that can provide advertisers with the expert content and extensive female reach that Meredith can offer in the digital space."

National Media Group other revenues in the fiscal 2012 third quarter were $68 million, compared to $80 million in the year-ago period.  This was due primarily to select clients within Meredith Xcelerated Marketing scaling back programs in response to current economic conditions.

For the first nine months of fiscal 2012, National Media Group operating profit was $95 million.  Excluding the special charge recorded in the third quarter, operating profit was $109 million.  Revenues were $771 million.  These results compare to operating profit of $130 million and revenues of $803 million in the first nine months of fiscal 2011.  Expenses declined 2 percent, excluding the special charge.

OTHER FINANCIAL INFORMATION

For the trailing 12 month period ending March 31, 2012, Meredith generated nearly $180 million in cash flow from operations and repurchased approximately 1.1 million shares of Company stock.

Total debt was $420 million at March 31, 2012, reflecting the recent addition of $175 million for the acquisition of Allrecipes.com.  Meredith's debt-to-EBITDA ratio was 1.8 to 1, and the weighted average interest rate was 3.9 percent at March 31, 2012.  

Fiscal 2012 third quarter unallocated corporate expenses declined more than 15 percent compared to the prior-year period, and were down more than 10 percent for the first nine months of fiscal 2012 compared to the prior-year period.

All earnings per share figures in the text of this release are diluted.  Both basic and diluted earnings per share can be found in the attached Condensed Consolidated Statements of Earnings.

OUTLOOK

Looking at the fourth quarter of fiscal 2012 compared to the year-ago period:

  • With two of three magazine issues closed, Meredith expects fourth quarter National Media Group advertising revenue to grow in the low teens, down in the mid-single digits excluding the recent acquisitions. 
  • With nine weeks remaining in the quarter, Local Media Group non-political advertising revenues are currently pacing up in the mid-single digits.

In Meredith's most recent outlook, released on January 24, the Company estimated fiscal 2012 full-year earnings per share to range between $2.45 to $2.65, including approximately $0.10 per share of dilution related to Allrecipes.com.

With just over two months remaining in fiscal 2012, Meredith expects full year fiscal 2012 earnings per share before the special charge to range from $2.47 to $2.50, in-line with previously stated expectations.  This range now includes approximately $0.12 of dilution related to Allrecipes.com.

Looking just at the fourth quarter of fiscal 2012, Meredith expects earnings per share to range from $0.63 to $0.66.  This range now includes approximately $0.10 of dilution related to Allrecipes.com. 

A number of uncertainties remain that may affect Meredith's outlook as stated in this press release for the fourth fiscal quarter and full year of fiscal 2012.  These uncertainties are referenced below under "Safe Harbor" and in certain filings with the U.S. Securities and Exchange Commission.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on April 25, 2012 at 11 a.m. EDT to discuss third quarter fiscal 2012 results.  A live webcast will be accessible to the public on the Company's website, www.meredith.com, and a replay will be available for two weeks.  A transcript will be available within 48 hours of the call at www.meredith.com.

RATIONALE FOR USE AND ACCESS TO NON-GAAP RESULTS

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

Results excluding the special charge recorded in fiscal 2012 are also supplemental non-GAAP financial measures. Management believes the special charge is not reflective of Meredith's ongoing business activities. While results excluding the special charge are not a substitute for reported results under GAAP, management believes this information is useful as an aid in better understanding Meredith's current performance, performance trends and financial condition.  Reconciliations of non-GAAP to GAAP measures are included in the attached tables.  The attached condensed consolidated financial statements and reconciliation tables will be made available at www.meredith.com.

SAFE HARBOR

This release contains certain forward-looking statements that are subject to risks and uncertainties.  These statements are based on management's current knowledge and estimates of factors affecting the Company and its operations.  Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding advertising revenues and investment spending, along with the Company's revenue and earnings per share outlook for the fourth fiscal quarter and full year fiscal 2012.

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

ABOUT MEREDITH CORPORATION

Meredith Corporation (NYSE: MDP; www.meredith.com) is the leading media and marketing company serving American women.  Meredith features multiple well-known national brands – including Better Homes and Gardens, Parents, Family Circle, Allrecipes.com, Ladies' Home Journal, Fitness, More, American Baby, EveryDay with Rachael Ray and FamilyFun – along with local television brands in fast-growing markets.  Meredith is the industry leader in creating content in key consumer interest areas such as home, family, food, health and wellness and self-development. Meredith uses multiple distribution platforms – including print, television, digital, mobile, tablets, and video – to give consumers content they desire and to deliver the messages of its advertising and marketing partners.

Additionally, Meredith uses its many assets to create powerful custom marketing solutions for many of the nation's top brands and companies. Meredith Xcelerated Marketing has significantly added to its capabilities in recent years through the acquisition of cutting-edge companies in digital, mobile, social, healthcare, database, and international marketing.  Most recently, Meredith made a strategic investment in London-based Iris Worldwide, a leader in experiential marketing.

A hallmark of Meredith's business model and financial profile is its ability to consistently generate substantial free cash flow by leveraging the strength of its multi-platform portfolio.  Meredith is committed to increasing Total Shareholder Return through dividend payments, share repurchases and strategic business investments.  Meredith has paid a dividend for 65 straight years and increased its dividend for 19 consecutive years.  Meredith currently pays an annual dividend of $1.53 per share, resulting in a dividend yield of approximately 5 percent.

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Earnings (Unaudited)










Three Months 


Nine Months 

Periods Ended March 31,

2012


2011


2012


2011

(In thousands except per share data)








Revenues








Advertising 

$  191,472


$  185,210


$  559,425


$  603,790

Circulation

76,331


66,453


206,822


196,130

All other

77,710


87,218


235,892


247,634

Total revenues

345,513


338,881


1,002,139


1,047,554

Operating expenses








Production, distribution, and editorial

136,454


134,437


401,757


414,529

Selling, general, and administrative

159,352


142,130


437,257


432,568

Depreciation and amortization

11,407


9,965


31,744


29,413

Total operating expenses

307,213


286,532


870,758


876,510

Income from operations

38,300


52,349


131,381


171,044

Interest expense

(3,283)


(3,147)


(8,899)


(10,009)

Earnings from continuing operations before income taxes

35,017


49,202


122,482


161,035

Income taxes

(13,848)


(18,026)


(48,092)


(62,700)

Earnings from continuing operations

21,169


31,176


74,390


98,335

Loss from discontinued operations, net of taxes

-


(339)


-


(1,234)

Net earnings

$    21,169


$    30,837


$    74,390


$    97,101









Basic earnings per share








Earnings from continuing operations

$       0.47


$       0.69


$       1.66


$       2.16

Discontinued operations

-


(0.01)


-


(0.03)

Basic earnings per share

$       0.47


$       0.68


$       1.66


$       2.13

Basic average shares outstanding

44,800


45,594


44,882


45,550









Diluted earnings per share








Earnings from continuing operations

$       0.47


$       0.68


$       1.65


$       2.14

Discontinued operations

-


(0.01)


-


(0.02)

Diluted earnings per share

$       0.47


$       0.67


$       1.65


$       2.12

Diluted average shares outstanding

45,296


45,998


45,141


45,888









Dividends paid per share

$    0.3825


$    0.2550


$    1.0200


$    0.7150

Meredith Corporation and Subsidiaries 

Segment Information (Unaudited)












Three Months 


Nine Months 

Periods Ended March 31, 

2012


2011


2012


2011

(In thousands)








Revenues








National media group








Advertising

$  122,977


$  120,997


$    354,614


$    378,851

Circulation

76,331


66,453


206,822


196,130

Other revenues

68,295


80,436


209,094


228,103


Total national media group

267,603


267,886


770,530


803,084

Local media group








   Non-political advertising

66,652


63,531


201,311


190,655

   Political advertising

1,843


682


3,500


34,284

   Other revenues

9,415


6,782


26,798


19,531


Total local media group

77,910


70,995


231,609


244,470

Total revenues

$  345,513


$  338,881


$ 1,002,139


$  1,047,554










Operating profit








National media group

$    23,330


$    48,467


$     95,131


$    130,297

Local media group

22,654


13,281


60,867


68,558

Unallocated corporate 

(7,684)


(9,399)


(24,617)


(27,811)

Income from operations

$    38,300


$    52,349


$    131,381


$    171,044










Depreciation and amortization








National media group

$      4,615


$      3,346


$     11,808


$      10,035

Local media group

6,299


6,109


18,463


17,853

Unallocated corporate 

493


510


1,473


1,525

Total depreciation and amortization

$    11,407


$      9,965


$     31,744


$      29,413










EBITDA(1)








National media group

$    27,945


$    51,813


$    106,939


$    140,332

Local media group

28,953


19,390


79,330


86,411

Unallocated corporate 

(7,191)


(8,889)


(23,144)


(26,286)

Total EBITDA

$    49,707


$    62,314


$    163,125


$    200,457










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

 

Meredith Corporation and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)





Assets

March 31,

2012


June 30,

2011

(In thousands)




Current assets




Cash and cash equivalents

$            24,674


$            27,721

Accounts receivable, net

219,156


212,365

Inventories

28,227


21,529

Current portion of subscription acquisition costs

69,259


54,581

Current portion of broadcast rights

5,666


3,974

Other current assets

16,618


13,568

Total current assets

363,600


333,738

Property, plant, and equipment

462,355


459,257

   Less accumulated depreciation

(264,892)


(272,819)

Net property, plant, and equipment

197,463


186,438

Subscription acquisition costs

66,295


54,286

Broadcast rights

1,327


1,292

Other assets

75,880


66,940

Intangible assets, net

581,227


545,101

Goodwill

730,062


525,034

Total assets

$        2,015,854


$        1,712,829





Liabilities and Shareholders' Equity




Current liabilities




Current portion of long-term debt

$            50,000


$            50,000

Current portion of long-term broadcast rights payable

9,864


8,548

Accounts payable

56,023


82,878

Accrued expenses and other liabilities

109,084


115,735

Current portion of unearned subscription revenues

186,529


151,831

Total current liabilities

411,500


408,992

Long-term debt

370,000


145,000

Long-term broadcast rights payable

5,008


5,431

Unearned subscription revenues

139,002


120,024

Deferred income taxes

185,775


160,709

Other noncurrent liabilities

104,293


97,688

Total liabilities

1,215,578


937,844

Shareholders' equity




Common stock

36,093


36,282

Class B stock

8,738


8,776

Additional paid-in capital

54,609


58,274

Retained earnings

716,314


687,816

Accumulated other comprehensive loss

(15,478)


(16,163)

Total shareholders' equity

800,276


774,985

Total liabilities and shareholders' equity

$        2,015,854


$        1,712,829





Meredith Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)









Nine Months Ended March 31,

2012


2011

(In thousands)




Net cash provided by operating activities

$     105,638


$     140,375





Cash flows from investing activities




Acquisitions of businesses 

(243,897)


(39,141)

Additions to property, plant, and equipment 

(30,739)


(19,625)

Other

(781)


-

Net cash used in investing activities 

(275,417)


(58,766)





Cash flows from financing activities




Proceeds from issuance of long-term debt

295,000


12,500

Repayments of long-term debt 

(70,000)


(87,500)

Purchases of Company stock 

(16,584)


(9,724)

Dividends paid 

(45,892)


(32,681)

Proceeds from common stock issued 

4,502


7,526

Excess tax benefits from share-based payments 

346


427

Other

(640)


(51)

Net cash used in financing activities 

166,732


(109,503)

Net decrease in cash and cash equivalents 

(3,047)


(27,894)

Cash and cash equivalents at beginning of period

27,721


48,574

Cash and cash equivalents at end of period

$       24,674


$       20,680





Meredith Corporation and Subsidiaries










Table 1

Supplemental Disclosures Regarding Non-GAAP Financial Measures



















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













Periods Ended March 31, 2012

Three Months 


Nine Months 


Excluding Special
Items


Special Items


As Reported


Excluding Special
Items


Special Items


As Reported

(In thousands except per share data)












Revenues












Advertising 

$  191,472


$            -


$  191,472


$   559,425


$             -


$   559,425

Circulation

76,331


-


76,331


206,822


-


206,822

All other

77,710


-


77,710


235,892


-


235,892

Total revenues

345,513


-


345,513


1,002,139


-


1,002,139

Operating expenses












Production, distribution, and editorial

136,429


25

(a)

136,454


401,732


25

(a)

401,757

Selling, general, and administrative

144,707


14,645

(b)

159,352


422,612


14,645

(b)

437,257

Depreciation and amortization

11,407


-


11,407


31,744


-


31,744

Total operating expenses

292,543


14,670


307,213


856,088


14,670


870,758

Income from operations

52,970


(14,670)


38,300


146,051


(14,670)


131,381

Interest expense, net

(3,283)


-


(3,283)


(8,899)


-


(8,899)

Earnings before income taxes

49,687


(14,670)


35,017


137,152


(14,670)


122,482

Income taxes

(19,888)


6,040


(13,848)


(54,132)


6,040


(48,092)

Net earnings

$    29,799


$    (8,630)


$    21,169


$     83,020


$     (8,630)


$     74,390













Basic earnings per share

$       0.66


$      (0.19)


$       0.47


$        1.85


$       (0.19)


$        1.66

Basic average shares outstanding

44,800


44,800


44,800


44,882


44,882


44,882













Diluted earnings per share

$       0.66


$      (0.19)


$       0.47


$        1.84


$       (0.19)


$        1.65

Diluted average shares outstanding

45,296


45,296


45,296


45,141


45,141


45,141













(a) Write-down of art and manuscript inventory

(b) Severance costs of $10.0 million, Allrecipes.com acquisition costs of $2.5 million, vacated lease accruals of $2.7 million, and other net
      miscellaneous write-downs and accruals of $0.5 million partially offset by a $1.0 million reduction in contingent consideration payable.

Meredith Corporation and Subsidiaries 










Table 2

Supplemental Disclosures Regarding Non-GAAP Financial Measures



















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













Periods Ended March 31, 2012

Three Months 


Nine Months 


Excluding
Special Items


Special Items


As Reported


Excluding
Special Items


Special Items


As Reported

(In thousands)












Revenues












National media group












Advertising

$  122,977


$            -


$  122,977


$     354,614


$              -


$     354,614

Circulation

76,331


-


76,331


206,822


-


206,822

Other revenues

68,295


-


68,295


209,094


-


209,094

Total national media group

267,603


-


267,603


770,530


-


770,530

Local media group












   Non-political advertising

66,652


-


66,652


201,311


-


201,311

   Political advertising

1,843


-


1,843


3,500


-


3,500

   Other revenues

9,415


-


9,415


26,798


-


26,798

Total local media group

77,910


-


77,910


231,609


-


231,609

Total revenues

$  345,513


$            -


$  345,513


$  1,002,139


$              -


$  1,002,139













Operating profit












National media group

$    36,811


$   (13,481)

(a)

$    23,330


$     108,612


$    (13,481)

(a)

$      95,131

Local media group

23,843


(1,189)

(b)

22,654


62,056


(1,189)

(b)

60,867

Unallocated corporate 

(7,684)


-


(7,684)


(24,617)


-


(24,617)

Income from operations

$    52,970


$   (14,670)


$    38,300


$     146,051


$    (14,670)


$     131,381













Depreciation and amortization












National media group

$      4,615


$            -


$      4,615


$      11,808


$              -


$      11,808

Local media group

6,299


-


6,299


18,463


-


18,463

Unallocated corporate 

493


-


493


1,473


-


1,473

Total depreciation and amortization

$    11,407


$            -


$    11,407


$      31,744


$              -


$      31,744













EBITDA(1)












National media group

$    41,426


$   (13,481)


$    27,945


$     120,420


$    (13,481)


$     106,939

Local media group

30,142


(1,189)


28,953


80,519


(1,189)


79,330

Unallocated corporate 

(7,191)


-


(7,191)


(23,144)


-


(23,144)

Total EBITDA

$    64,377


$   (14,670)


$    49,707


$     177,795


$    (14,670)


$     163,125













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













(a) Severance costs of $9.9 million, Allrecipes.com acquisition costs of $2.5 million, vacated lease accrual of $1.6 million, and other net
      miscellaneous write-downs and accruals of $0.5 million partially offset by a $1.0 million reduction in contingent consideration payable

(b) Severance costs $0.1 million and a vacated lease accrual of $1.1 million

 

Meredith Corporation and Subsidiaries








Table 3

Supplemental Disclosures Regarding Non-GAAP Financial Measures

















EBITDA

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

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

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












Three Months Ended March 31, 2012


Nine Months Ended March 31, 2012


National Media

Local
Media

Unallocated Corporate

Total


National Media

Local
Media

Unallocated Corporate

Total

(In thousands)










Revenues

$       267,603

$         77,910

$               -

$     345,513


$       770,530

$       231,609

$               -

$   1,002,139











Operating profit

$         23,330

$         22,654

$       (7,684)

$       38,300


$         95,131

$         60,867

$      (24,617)

$     131,381

Depreciation and amortization

4,615

6,299

493

11,407


11,808

18,463

1,473

31,744

EBITDA

$         27,945

$         28,953

$       (7,191)

49,707


$       106,939

$         79,330

$      (23,144)

163,125

Less:










Depreciation and amortization




(11,407)





(31,744)

Net interest expense




(3,283)





(8,899)

Income taxes




(13,848)





(48,092)

Earnings from continuing operations




$       21,169





$       74,390











Segment EBITDA margin

10.4%

37.2%




13.9%

34.3%














Three Months Ended March 31, 2011


Nine Months Ended March 31, 2011


National Media

Local
Media

Unallocated Corporate

Total


National Media

Local
Media

Unallocated Corporate

Total

(In thousands)










Revenues

$       267,886

$         70,995

$               -

$     338,881


$       803,084

$       244,470

$               -

$   1,047,554











Operating profit

$         48,467

$         13,281

$       (9,399)

$       52,349


$       130,297

$         68,558

$      (27,811)

$     171,044

Depreciation and amortization

3,346

6,109

510

9,965


10,035

17,853

1,525

29,413

EBITDA

$         51,813

$         19,390

$       (8,889)

62,314


$       140,332

$         86,411

$      (26,286)

200,457

Less:










Depreciation and amortization




(9,965)





(29,413)

Net interest expense




(3,147)





(10,009)

Income taxes




(18,026)





(62,700)

Earnings from continuing operations




$       31,176





$       98,335











Segment EBITDA margin

19.3%

27.3%




17.5%

35.3%













Meredith Corporation and Subsidiaries 





Table 4

Supplemental Disclosures Regarding Non-GAAP Financial Measures

















Three Months 

Periods Ended March 31,

2012


2011


Change







National Media Advertising Revenues






Excluding recent acquisitions (1)

$    112,331


$    120,997


(7.16)%

Recent acquisitions (1)

10,646


-



Total 

$    122,977


$    120,997


1.64 %













National Media Circulation Revenues






Excluding recent acquisitions (1)

$     68,635


$     66,453


3.28 %

Recent acquisitions (1)

7,696


-



Total 

$     76,331


$     66,453


14.86 %



















(1) Recent acquisitions represent EveryDay with Rachael Ray, FamilyFun, and Allrecipes.com



 

SOURCE Meredith Corporation

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