i false i --12-31 i Q1 i 2020 i 0000039899 i 3723000 i 5810000 i 0.07 i 0.07 i 1 i 1 i 800000000 i 800000000 i 324418632 i 324418632 i 0.04625 i 0.04875 i 0.05 i 0.05125 i 0.055 i 0.06375 i 0.0725 i 0.0775 i 1 i 1 i 106955082 i 106066299Cost
of revenues exclude charges for depreciation and amortization expense, which are shown separately above.
0000039899
2020-01-01
2020-03-31
0000039899
2020-04-30
0000039899
2020-03-31
0000039899
2019-12-31
0000039899
2019-01-01
2019-03-31
0000039899
2019-03-31
0000039899
2018-12-31
0000039899
us-gaap:TreasuryStockMember
2019-01-01
2019-03-31
0000039899
us-gaap:CommonStockMember
2020-03-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-01-01
2019-03-31
0000039899
us-gaap:TreasuryStockMember
2020-03-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-03-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2019-12-31
0000039899
us-gaap:TreasuryStockMember
2019-12-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2018-12-31
0000039899
us-gaap:RetainedEarningsMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2020-01-01
2020-03-31
0000039899
us-gaap:RetainedEarningsMember
2020-03-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2020-01-01
2020-03-31
0000039899
us-gaap:CommonStockMember
2018-12-31
0000039899
us-gaap:CommonStockMember
2019-12-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-03-31
0000039899
us-gaap:RetainedEarningsMember
2019-03-31
0000039899
us-gaap:TreasuryStockMember
2019-03-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2019-01-01
2019-03-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2019-03-31
0000039899
us-gaap:CommonStockMember
2019-03-31
0000039899
us-gaap:TreasuryStockMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedOtherComprehensiveIncomeMember
2019-12-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2020-03-31
0000039899
us-gaap:RetainedEarningsMember
2019-12-31
0000039899
us-gaap:TreasuryStockMember
2018-12-31
0000039899
us-gaap:RetainedEarningsMember
2019-01-01
2019-03-31
0000039899
us-gaap:AdditionalPaidInCapitalMember
2018-12-31
0000039899
us-gaap:RetainedEarningsMember
2018-12-31
0000039899
tgna:PoliticalMember
2020-01-01
2020-03-31
0000039899
tgna:AdvertisingAndMarketingServicesMember
2020-01-01
2020-03-31
0000039899
tgna:PoliticalMember
2019-01-01
2019-03-31
0000039899
tgna:SubscriptionMember
2020-01-01
2020-03-31
0000039899
tgna:AdvertisingAndMarketingServicesMember
2019-01-01
2019-03-31
0000039899
tgna:SubscriptionMember
2019-01-01
2019-03-31
0000039899
tgna:OtherRevenueSourceMember
2020-01-01
2020-03-31
0000039899
tgna:OtherRevenueSourceMember
2019-01-01
2019-03-31
0000039899
tgna:JusticeNetworkAndQuestMember
2019-06-18
0000039899
tgna:RecentAcquisitionsMember
2020-03-31
0000039899
tgna:JusticeNetworkAndQuestMember
2019-06-18
2019-06-18
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
2019-09-19
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
2019-08-08
0000039899
tgna:WTOLandKWESMember
2019-01-02
0000039899
tgna:JusticeNetworkAndQuestMember
tgna:NetworkAffiliationAgreementsMember
2019-06-18
0000039899
tgna:JusticeNetworkAndQuestMember
us-gaap:LicensingAgreementsMember
2019-06-18
0000039899
tgna:RecentAcquisitionsMember
2020-01-01
2020-03-31
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
2019-08-08
2019-08-08
0000039899
tgna:RecentAcquisitionsMember
us-gaap:LicensingAgreementsMember
2020-03-31
0000039899
tgna:WTOLandKWESMember
tgna:NetworkAffiliationAgreementsMember
2019-01-02
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
tgna:NetworkAffiliationAgreementsMember
2019-09-19
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
us-gaap:OtherIntangibleAssetsMember
2019-09-19
0000039899
tgna:RecentAcquisitionsMember
us-gaap:OtherIntangibleAssetsMember
2020-03-31
0000039899
tgna:WTOLandKWESMember
2019-01-02
2019-01-02
0000039899
tgna:RecentAcquisitionsMember
tgna:NetworkAffiliationAgreementsMember
2020-03-31
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
tgna:NetworkAffiliationAgreementsMember
2019-08-08
0000039899
tgna:RecentAcquisitionsMember
us-gaap:TransmissionServiceAgreementMember
2020-03-31
0000039899
tgna:WTOLandKWESMember
us-gaap:OtherIntangibleAssetsMember
2019-01-02
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
2019-09-19
2019-09-19
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
us-gaap:LicensingAgreementsMember
2019-09-19
0000039899
tgna:JusticeNetworkAndQuestMember
us-gaap:OtherIntangibleAssetsMember
2019-06-18
0000039899
tgna:WTOLandKWESMember
us-gaap:LicensingAgreementsMember
2019-01-02
0000039899
tgna:JusticeNetworkAndQuestMember
us-gaap:TransmissionServiceAgreementMember
2019-06-18
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
us-gaap:OtherIntangibleAssetsMember
2019-08-08
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupNexstarStationsMember
us-gaap:TransmissionServiceAgreementMember
2019-09-19
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
us-gaap:LicensingAgreementsMember
2019-08-08
0000039899
tgna:ElevenLocalTelevisionStationsFromNexstarMediaGroupDispatchStationsMember
us-gaap:TransmissionServiceAgreementMember
2019-08-08
0000039899
tgna:WTOLandKWESMember
us-gaap:TransmissionServiceAgreementMember
2019-01-02
0000039899
tgna:NexstarMediaGroupTelevisionStationsMember
2019-09-19
0000039899
tgna:DispatchStationsMember
2019-08-08
2019-08-08
0000039899
tgna:DispatchStationsMember
2019-08-08
0000039899
tgna:NexstarMediaGroupTelevisionStationsMember
us-gaap:SubsequentEventMember
2020-04-01
2020-04-30
0000039899
tgna:NexstarMediaGroupTelevisionStationsMember
2019-09-19
2019-09-19
0000039899
us-gaap:TransmissionServiceAgreementMember
2020-01-01
2020-03-31
0000039899
tgna:NetworkAffiliationAgreementsMember
2019-12-31
0000039899
tgna:NetworkAffiliationAgreementsMember
2020-03-31
0000039899
us-gaap:TransmissionServiceAgreementMember
2020-03-31
0000039899
us-gaap:OtherIntangibleAssetsMember
2020-03-31
0000039899
us-gaap:LicensingAgreementsMember
2019-12-31
0000039899
us-gaap:LicensingAgreementsMember
2020-03-31
0000039899
us-gaap:OtherIntangibleAssetsMember
2019-12-31
0000039899
us-gaap:TransmissionServiceAgreementMember
2019-12-31
0000039899
tgna:CareerBuilderMember
2020-01-01
2020-03-31
0000039899
tgna:CareerBuilderMember
2020-03-31
0000039899
tgna:CareerBuilderMember
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes4.875PercentDueSeptember2021Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes4.625PercentDueMarch2028Member
2020-03-31
0000039899
tgna:UnsecuredFloatingRateTermLoanDueQuarterlyThroughSeptember2020Member
2019-12-31
0000039899
tgna:UnsecuredFloatingRateTermLoanDueQuarterlyThroughJune2020Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes4.875PercentDueSeptember2021Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes7.75PercentDueJune2027Member
2019-12-31
0000039899
tgna:RevolvingCreditAgreementsExpiringAugust2024Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes5.500PercentDueSeptember2024Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes4.625PercentDueMarch2028Member
2019-12-31
0000039899
tgna:RevolvingCreditAgreementsExpiringAugust2024Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes6.375PercentDueOctober2023Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes5.00PercentDueSeptember2029Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes5.125PercentDueJuly2020Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes7.25PercentDueSeptember2027Member
2019-12-31
0000039899
tgna:UnsecuredFixedRateNotes7.75PercentDueJune2027Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes6.375PercentDueOctober2023Member
2019-12-31
0000039899
tgna:UnsecuredFloatingRateTermLoanDueQuarterlyThroughSeptember2020Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes5.125PercentDueJuly2020Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes5.500PercentDueSeptember2024Member
2019-12-31
0000039899
tgna:UnsecuredFloatingRateTermLoanDueQuarterlyThroughJune2020Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes5.00PercentDueSeptember2029Member
2020-03-31
0000039899
tgna:UnsecuredFixedRateNotes7.25PercentDueSeptember2027Member
2020-03-31
0000039899
us-gaap:RevolvingCreditFacilityMember
tgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMember
us-gaap:LineOfCreditMember
2020-03-31
0000039899
tgna:SeniorNotesBearingInterestat4.625PercentDueMarch2028Member
us-gaap:SeniorNotesMember
2020-01-09
0000039899
tgna:SeniorNotesBearingInterestat4.625PercentDueMarch2028Member
2020-01-09
0000039899
tgna:UnsecuredFixedRateNotes6.375PercentDueOctober2023Member
2020-02-11
2020-02-11
0000039899
tgna:UnsecuredFixedRateNotes5.125PercentDueJuly2020Member
2020-02-11
0000039899
tgna:SeniorNotesBearingInterestat4.625PercentDueMarch2028Member
us-gaap:SeniorNotesMember
2020-02-11
0000039899
tgna:UnsecuredFixedRateNotes6.375PercentDueOctober2023Member
2020-02-11
0000039899
2020-02-11
2020-02-11
0000039899
tgna:UnsecuredFixedRateNotes5.125PercentDueJuly2020Member
2020-02-11
2020-02-11
0000039899
us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember
2020-03-31
0000039899
us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember
2019-01-01
2019-03-31
0000039899
us-gaap:PensionPlansDefinedBenefitMember
2020-03-31
0000039899
us-gaap:AccruedLiabilitiesMember
us-gaap:PensionPlansDefinedBenefitMember
2020-03-31
0000039899
us-gaap:PensionPlansDefinedBenefitMember
2020-01-01
2020-03-31
0000039899
us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2019-01-01
2019-03-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2018-12-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2020-03-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2020-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2019-12-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2019-01-01
2019-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2018-12-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember
2019-03-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2019-03-31
0000039899
us-gaap:AccumulatedTranslationAdjustmentMember
2019-12-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember
2020-01-01
2020-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember
2019-01-01
2019-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember
2019-01-01
2019-03-31
0000039899
us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember
2020-01-01
2020-03-31
0000039899
us-gaap:PerformanceSharesMember
2019-01-01
2019-03-31
0000039899
us-gaap:PerformanceSharesMember
2020-01-01
2020-03-31
0000039899
us-gaap:EmployeeStockOptionMember
2020-01-01
2020-03-31
0000039899
us-gaap:EmployeeStockOptionMember
2019-01-01
2019-03-31
0000039899
us-gaap:RestrictedStockMember
2019-01-01
2019-03-31
0000039899
us-gaap:RestrictedStockMember
2020-01-01
2020-03-31
0000039899
us-gaap:FairValueInputsLevel2Member
2020-03-31
0000039899
us-gaap:FairValueInputsLevel2Member
2019-12-31
0000039899
2020-03-02
2020-03-02
0000039899
2018-05-01
2020-03-31
0000039899
2017-04-01
2017-04-30
0000039899
2017-04-30
0000039899
tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember
2018-07-30
2018-07-30
0000039899
tgna:EquityAndDebtInvestmentMember
srt:AffiliatedEntityMember
2020-01-01
2020-03-31
0000039899
tgna:GrayTelevisionMember
2020-03-02
2020-03-02
0000039899
tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember
2019-06-01
2019-06-30
0000039899
2019-01-01
2020-03-31
0000039899
tgna:EquityAndDebtInvestmentMember
srt:AffiliatedEntityMember
2019-12-31
0000039899
us-gaap:SettledLitigationMember
2018-11-13
2018-12-13
0000039899
tgna:EquityAndDebtInvestmentMember
srt:AffiliatedEntityMember
2020-03-31
0000039899
us-gaap:SettledLitigationMember
2019-06-17
2019-06-17
0000039899
tgna:EquityAndDebtInvestmentMember
srt:AffiliatedEntityMember
2019-01-01
2019-03-31
0000039899
2018-03-23
tgna:phase
tgna:segment
tgna:affiliate
xbrli:pure
tgna:radio_station
tgna:market
iso4217:USD
xbrli:shares
tgna:defendant
iso4217:USD
xbrli:shares
tgna:station
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________
FORM i 10-Q
_______________________
| |
i ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR
| |
i ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number i 1-6961
___________________________
i TEGNA INC.
(Exact name of registrant as specified in its charter)
___________________________
|
| | | | |
i Delaware | | i 16-0442930 |
(State
or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | | | |
i 8350 Broad Street, Suite 2000, | i Tysons, | i Virginia | | i 22102-5151 |
(Address
of principal executive offices) | | (Zip Code) |
| | | | |
i (703) | i 873-6600 | | |
(Registrant’s
telephone number, including area code) | | |
|
| | |
Securities registered pursuant to Section 12(b) of the Act: |
| | |
Title of each class | Trading Symbol | Name of each exchange on which registered |
i Common
Stock | i TGNA | i New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. i Yes ☒ No ☐ Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required
to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). i Yes ☒ No ☐ Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth
company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. |
| | | |
i Large accelerated filer | ☒ | Accelerated filer | ☐ |
| | | |
Non-accelerated
filer | ☐ | Smaller reporting company | i ☐ |
| | | |
| | Emerging
growth company | i ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes i ☐ No ☒
INDEX
TO TEGNA INC.
|
| | |
Item No. | | Page |
| PART I. FINANCIAL INFORMATION | |
| | |
1. | Financial
Statements | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
2. | | |
| | |
3. | | |
| | |
4. | | |
| | |
| PART
II. OTHER INFORMATION | |
| | |
1. | | |
| | |
1A. | | |
| | |
2. | | |
| | |
3. | | |
| | |
4. | | |
| | |
5. | | |
| | |
6. | | |
| | |
| |
PART
I. FINANCIAL INFORMATION
Item 1. Financial Statements
TEGNA Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
In thousands of dollars (Unaudited)
|
| | | | | | | |
| | | |
| | | |
ASSETS | | | |
Current assets | | | |
Cash
and cash equivalents | $ | i 35,059 |
| | $ | i 29,404 |
|
Accounts
receivable, net of allowances of $5,810 and $3,723, respectively | i 541,324 |
| | i 581,765 |
|
Other
receivables | i 16,316 |
| | i 19,640 |
|
Syndicated
programming rights | i 34,683 |
| | i 49,616 |
|
Prepaid
expenses and other current assets | i 19,501 |
| | i 26,899 |
|
Total
current assets | i 646,883 |
| | i 707,324 |
|
Property
and equipment | | | |
Cost | i 1,014,934 |
| | i 997,736 |
|
Less
accumulated depreciation | ( i 529,476 | ) | | ( i 512,015 | ) |
Net
property and equipment | i 485,458 |
| | i 485,721 |
|
Intangible
and other assets | | | |
Goodwill | i 2,967,383 |
| | i 2,950,587 |
|
Indefinite-lived
and amortizable intangible assets, less accumulated amortization of $184,669 and $168,452, respectively | i 2,538,687 |
| | i 2,561,614 |
|
Right-of-use
assets for operating leases | i 104,611 |
| | i 103,461 |
|
Investments
and other assets | i 151,083 |
| | i 145,269 |
|
Total
intangible and other assets | i 5,761,764 |
| | i 5,760,931 |
|
Total
assets | $ | i 6,894,105 |
| | $ | i 6,953,976 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
In thousands of dollars, except par value and share amounts (Unaudited) |
| | | | | | | |
| | | |
| | | |
LIABILITIES AND EQUITY | | | |
Current liabilities | | | |
Accounts
payable | $ | i 54,473 |
| | $ | i 51,894 |
|
Accrued
liabilities | | |
|
|
Compensation | i 33,389 |
| | i 63,876 |
|
Interest | i 34,525 |
| | i 46,013 |
|
| i 122,045 |
| | i 119,872 |
|
Other | i 69,679 |
| | i 60,983 |
|
Dividends
payable | i — |
| | i 15,188 |
|
Income
taxes payable | i 9,399 |
| | i 3,332 |
|
Total
current liabilities | i 323,510 |
| | i 361,158 |
|
Noncurrent
liabilities | | | |
Income taxes | i 7,016 |
| | i 7,490 |
|
Deferred
income tax liability | i 527,057 |
| | i 515,621 |
|
Long-term
debt | i 4,071,897 |
| | i 4,179,245 |
|
Pension
liabilities | i 121,947 |
| | i 127,146 |
|
Operating
lease liabilities | i 106,319 |
| | i 105,902 |
|
Other
noncurrent liabilities | i 64,010 |
| | i 67,037 |
|
Total
noncurrent liabilities | i 4,898,246 |
| | i 5,002,441 |
|
Total
liabilities | i 5,221,756 |
| | i 5,363,599 |
|
| | | |
Redeemable
noncontrolling interest | i 14,093 |
| | i — |
|
| | | |
Commitments
and contingent liabilities (see Note 11) | i
|
| | i
|
|
| | | |
Shareholders’
equity | | | |
Common stock of $1 par value per share, 800,000,000 shares authorized, 324,418,632 shares issued | i 324,419 |
| | i 324,419 |
|
Additional
paid-in capital | i 152,106 |
| | i 247,497 |
|
Retained
earnings | i 6,725,911 |
| | i 6,655,088 |
|
Accumulated
other comprehensive loss | ( i 141,175 | ) | | ( i 142,597 | ) |
Less
treasury stock at cost, 106,066,299 shares and 106,955,082 shares, respectively | ( i 5,403,005 | ) | | ( i 5,494,030 | ) |
Total
equity | i 1,658,256 |
| | i 1,590,377 |
|
Total
liabilities, redeemable noncontrolling interest and equity | $ | i 6,894,105 |
| | $ | i 6,953,976 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
CONSOLIDATED STATEMENTS OF INCOME
Unaudited, in thousands of dollars, except per share amounts |
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Revenues | $ | i 684,189 |
| | $ | i 516,753 |
|
| | | |
Operating
expenses: | | | |
Cost of revenues1 | i 369,368 |
|
| i 281,311 |
|
Business
units - Selling, general and administrative expenses | i 92,968 |
|
| i 71,465 |
|
Corporate
- General and administrative expenses | i 21,714 |
| | i 14,735 |
|
Depreciation | i 16,900 |
|
| i 14,917 |
|
Amortization
of intangible assets | i 16,216 |
|
| i 8,689 |
|
Spectrum
repacking reimbursements and other, net | ( i 7,515 | ) |
| ( i 7,013 | ) |
Total | i 509,651 |
| | i 384,104 |
|
Operating
income | i 174,538 |
| | i 132,649 |
|
| | | |
Non-operating
income (expense): | | | |
Equity income in unconsolidated investments, net | i 9,015 |
| | i 12,028 |
|
Interest
expense | ( i 56,960 | ) | | ( i 46,385 | ) |
Other
non-operating items, net | ( i 19,270 | ) | | ( i 1,539 | ) |
Total | ( i 67,215 | ) |
| ( i 35,896 | ) |
| | | |
Income
before income taxes | i 107,323 |
| | i 96,753 |
|
Provision
for income taxes | i 21,125 |
|
| i 22,774 |
|
Net
Income | i 86,198 |
| | i 73,979 |
|
Net
loss attributable to redeemable noncontrolling interest | i 110 |
| | i — |
|
Net
income attributable to TEGNA Inc. | $ | i 86,308 |
| | $ | i 73,979 |
|
| | | |
Net
income per share – basic | $ | i 0.40 |
| | $ | i 0.34 |
|
Net
income per share – diluted | $ | i 0.39 |
| | $ | i 0.34 |
|
| | | |
Weighted
average number of common shares outstanding: | | | |
Basic shares | i 218,277 |
| | i 216,709 |
|
Diluted
shares | i 218,863 |
| | i 217,202 |
|
| | | |
1
Cost of revenues exclude charges for depreciation and amortization expense, which are shown separately above. |
The accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Unaudited, in thousands of dollars
|
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Net income | $ | i 86,198 |
| | $ | i 73,979 |
|
Other
comprehensive income, before tax: | | | |
Foreign currency translation adjustments | i 402 |
| | i 14 |
|
Recognition
of previously deferred post-retirement benefit plan costs | i 1,498 |
| | i 1,425 |
|
Other
comprehensive income, before tax | i 1,900 |
| | i 1,439 |
|
Income
tax effect related to components of other comprehensive income | ( i 478 | ) | | ( i 360 | ) |
Other
comprehensive income, net of tax | i 1,422 |
| | i 1,079 |
|
Comprehensive
income | i 87,620 |
| | i 75,058 |
|
Comprehensive
loss attributable to redeemable noncontrolling interest | i 110 |
| | i — |
|
Comprehensive
income attributable to TEGNA Inc. | $ | i 87,730 |
| | $ | i 75,058 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited, in thousands of dollars
|
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Cash flows from operating activities: | | | |
Net
income | $ | i 86,198 |
|
| $ | i 73,979 |
|
Adjustments
to reconcile net income to net cash flow from operating activities: | | | |
Depreciation and amortization | i 33,116 |
| | i 23,606 |
|
Stock-based
compensation | ( i 757 | ) | | i 4,433 |
|
Company
stock 401(k) contribution | i 5,138 |
| | i — |
|
Gains
on sales of assets | i — |
| | ( i 2,880 | ) |
Equity
loss (income) from unconsolidated investments, net | ( i 9,015 | ) | | ( i 12,028 | ) |
Pension
contributions, net of expense | ( i 3,642 | ) |
| ( i 242 | ) |
Change
in other assets and liabilities, net | i 66,326 |
| | ( i 38,459 | ) |
Net
cash flow from operating activities | i 177,364 |
| | i 48,409 |
|
Cash
flows from investing activities: | | | |
Purchase of property and equipment | ( i 13,264 | ) | | ( i 24,810 | ) |
Reimbursements
from spectrum repacking | i 7,515 |
| | i 4,134 |
|
Payments
for acquisitions of businesses and other assets, net of cash acquired | ( i 15,000 | ) | | ( i 108,872 | ) |
Payments
for investments | ( i 509 | ) | | ( i 1,171 | ) |
Proceeds
from investments | i 695 |
| | i 618 |
|
Proceeds
from sale of assets and businesses | i 5,000 |
| | i 20,064 |
|
Net
cash flow used for investing activities | ( i 15,563 | ) | | ( i 110,037 | ) |
Cash
flows from financing activities: | | | |
Payments under revolving credit facilities, net | ( i 118,000 | ) | | ( i 30,000 | ) |
Proceeds
from borrowings | i 1,000,000 |
| | i — |
|
Debt
repayments | ( i 985,000 | ) | | ( i 25,000 | ) |
Payments
for debt issuance costs and early redemption fee | ( i 27,603 | ) | | i — |
|
Proceeds
from sale of minority ownership interest in Premion | i 14,000 |
|
| i — |
|
Dividends
paid | ( i 30,470 | ) | | ( i 15,078 | ) |
Other,
net | ( i 9,073 | ) | | ( i 338 | ) |
Net
cash flow used for financing activities | ( i 156,146 | ) | | ( i 70,416 | ) |
Increase
(decrease) in cash | i 5,655 |
| | ( i 132,044 | ) |
Balance
of cash, beginning of period | i 29,404 |
| | i 135,862 |
|
Balance
of cash, end of period | $ | i 35,059 |
| | $ | i 3,818 |
|
| | | |
Supplemental
cash flow information: | | | |
Cash paid (received) for income taxes, net of refunds | $ | i 793 |
| | $ | ( i 397 | ) |
Cash
paid for interest | $ | i 66,240 |
| | $ | i 27,412 |
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
CONSOLIDATED STATEMENTS OF EQUITY
Unaudited, in thousands of dollars, except per share data
|
| | | | | | | | | | | | | | | | | | |
Quarters
Ended: | Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss | Treasury stock | Total |
| $ | i 324,419 |
| $ | i 247,497 |
| $ | i 6,655,088 |
| $ | ( i 142,597 | ) | $ | ( i 5,494,030 | ) | $ | i 1,590,377 |
|
Net
Income attributable to TEGNA Inc. | | | i 86,308 |
| | | i 86,308 |
|
Other
comprehensive income, net of tax | | | | i 1,422 |
| | i 1,422 |
|
Total
comprehensive income | | | | | | i 87,730 |
|
Dividends
declared: $0.07 per share | | | ( i 15,282 | ) | | | ( i 15,282 | ) |
Company
stock 401(k) contribution | | ( i 17,831 | ) | | | i 22,969 |
| i 5,138 |
|
Stock-based
awards activity | | ( i 77,129 | ) | | | i 68,056 |
| ( i 9,073 | ) |
Stock-based
compensation | | ( i 757 | ) | | | | ( i 757 | ) |
Adjustment
of redeemable noncontrolling interest to redemption value | | | ( i 203 | ) | | | ( i 203 | ) |
Other
activity | | i 326 |
| | | | i 326 |
|
| $ | i 324,419 |
| $ | i 152,106 |
| $ | i 6,725,911 |
| $ | ( i 141,175 | ) | $ | ( i 5,403,005 | ) | $ | i 1,658,256 |
|
| | | | | | |
| | | | | | |
| | | | | | |
| Common stock | Additional paid-in capital | Retained earnings | Accumulated other comprehensive loss | Treasury stock | Total |
| $ | i 324,419 |
| $ | i 301,352 |
| $ | i 6,429,512 |
| $ | ( i 136,511 | ) | $ | ( i 5,577,848 | ) | $ | i 1,340,924 |
|
Net
Income attributable to TEGNA Inc. | | | i 73,979 |
| | | i 73,979 |
|
Other
comprehensive income, net of tax | | | | i 1,079 |
| | i 1,079 |
|
Total
comprehensive income | | | | | | i 75,058 |
|
Dividends
declared: $0.07 per share | | | ( i 15,139 | ) | | | ( i 15,139 | ) |
Stock-based
awards activity | | ( i 43,275 | ) | | | i 42,937 |
| ( i 338 | ) |
Stock-based
compensation | | i 4,433 |
| | | | i 4,433 |
|
Other
activity | | i 313 |
| | | | i 313 |
|
| $ | i 324,419 |
| $ | i 262,823 |
| $ | i 6,488,352 |
| $ | ( i 135,432 | ) | $ | ( i 5,534,911 | ) | $ | i 1,405,251 |
|
| | | | | | |
The
accompanying notes are an integral part of these condensed consolidated financial statements.
TEGNA Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – i Accounting
policies
i
Basis of presentation: Our accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial reporting, the instructions for Form 10-Q and Article 10 of the U.S. Securities and Exchange Commission (SEC) Regulation S-X. Accordingly, they do not include all information and footnotes which are normally included in the Form 10-K and annual report to shareholders. In our opinion, the condensed consolidated financial statements
reflect all adjustments of a normal recurring nature necessary for a fair statement of the results for the interim periods presented. The condensed consolidated financial statements should be read in conjunction with our (or TEGNA’s) audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2019.
i The preparation of these condensed consolidated financial statements requires us to make estimates and assumptions that affect the amounts
reported in the condensed consolidated financial statements and accompanying notes. During the first quarter of 2020, a novel strain of coronavirus (COVID-19) believed to have been first identified in Wuhan, China, spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States declared a national emergency with respect to COVID-19. The federal and state governments in the United States have responded by instituting a wide variety of mitigating control measures, including, mandatory quarantines, closures of non-essential businesses and all other places of social interaction, while implementing “shelter in place” orders and travel restrictions. Such mitigating measures began negatively impacting our advertising and marketing services (AMS) revenue
stream in mid-March as demand for non-political advertising softened. This trend has continued into the second quarter of 2020 as such measures remain largely in place as of this date.
In mid-March, as a result of the expected near-term impact on non-political advertising demand caused by the COVID-19 pandemic, we implemented cost saving measures to reduce operating expenses and discretionary capital expenditures. These measures include implementing temporary furloughs for one week during the second quarter for most personnel, reducing compensation for executives and our board of directors, and reducing non-critical discretionary spending. As is true of most businesses, the ultimate magnitude of the COVID-19 pandemic cannot be reasonably estimated at this time, but we do expect it to have a material adverse effect on our near-term results of operations.
While
it is too early to predict the duration of the pandemic or the long term effects on our financial condition, results of operations, and liquidity, we use the best information available in developing significant estimates included in our financial statements. Actual results could differ from these estimates, and these differences resulting from changes in facts and circumstances could be material. Significant estimates include, but are not limited to, evaluation of goodwill and other intangible assets for impairment, business combinations, fair value measurements, post-retirement benefit plans, income taxes including deferred taxes, and contingencies. i The
condensed consolidated financial statements include the accounts of subsidiaries we control. We eliminate all intercompany balances, transactions, and profits in consolidation. Investments in entities over which we have significant influence, but do not have control, are accounted for under the equity method. Our share of net earnings and losses from these ventures is included in “Equity (loss) income in unconsolidated investments, net” in the Consolidated Statements of Income.
We operate one operating and reportable segment, which primarily consists of our i 62
television stations and i two radio stations operating in i 51 markets, offering high-quality television
programming and digital content. Our reportable segment determination is based on our management and internal reporting structure, the nature of products and services we offer, and the financial information that is evaluated regularly by our chief operating decision maker.
i Accounting guidance adopted in 2020: In June 2016, the Financial Accounting Standards Board (FASB) issued new guidance related to the measurement of credit losses on financial instruments.
The new guidance changed the way credit losses on accounts receivable are estimated. Under previous GAAP, credit losses on accounts receivable were recognized once it was probable that such losses will occur. Under the new guidance, we are required to estimate credit losses based on the expected amount of future collections which may result in earlier recognition of doubtful accounts. We adopted the new guidance on January 1, 2020 using a modified retrospective approach. Due to the short-term nature of our accounts receivable balance, there was no material change to our allowance for doubtful accounts as a result of adopting this new guidance.
In August 2018, the FASB issued new guidance that changed disclosures related to defined benefit pension and other postretirement benefit plans. The guidance removed disclosures that
are no longer economically relevant, clarifies certain existing disclosure requirements and added some new disclosures. The most relevant elimination for us is the annual disclosure of the amount of gain/loss and prior service cost/credit amortization expected in the following year. Additions most relevant to us include annually disclosing narrative explanations of the drivers for significant changes in plan obligations or assets, and disclosure for cost of living adjustments for certain participants of our TEGNA retirement plan. We will include the new disclosures in our 2020 Annual Report on Form 10-K and will apply them on a retrospective basis.
In March 2019, the FASB issued new guidance
related to the accounting for episodic television series. The most significant aspect of this new guidance that was applicable to us relates to the level at which our capitalized programming assets are monitored for impairment. Under the new guidance these assets are monitored at the film group level which is the lowest level at which independently identifiable cash flows are identifiable. We adopted the new guidance prospectively on January 1, 2020. There was no material impact on our consolidated financial statements and related disclosures as of the adoption date.
Programming assets are recorded at the gross amount of the related liability when the programs are available for telecasting. The related assets are recorded at the lower of cost or estimated net realizable value. Expense is recognized on a straight line basis
which appropriately matches the cost of the programs with the revenues associated with them. We incurred programming expense of $ i 18.2 million and $ i 13.5 million
in the first quarter of 2020 and 2019, respectively. Programming expense is included in the “cost of revenue” line item of our Consolidated Statements of Income. As of March 31, 2020 we had $ i 34.7 million of programming assets which will be expensed within the next twelve months.
We evaluate the net realizable value of our program broadcasting contract
assets when a triggering event occurs, such as a change in our intended usage, or sustained lower-than-expected ratings for the program. Impairment analyses are performed at the syndicated program level (across all stations that utilize the program). We determine the net realizable value based on a projection of the estimated revenues less projected direct costs associated with the syndicated program (which is classified as Level 3 in the fair value hierarchy). If the future direct costs exceed expected revenues, impairment of the program asset may be required. No impairment charges were recognized in 2020 or 2019.
New accounting guidance not yet adopted: There is currently no pending accounting guidance that we expect to have a material impact on our consolidated financial statements or disclosures.
i Trade
receivables and allowances for doubtful accounts: Trade receivables are recorded at invoiced amounts and generally do not bear interest. The allowance for doubtful accounts reflects our estimate of credit exposure, determined principally on the basis of our collection experience, aging of our receivables and any specific reserves needed for certain customers based on their credit risk. Our allowance also takes into account expected future trends which may impact our customer’s ability to pay, such as economic growth, unemployment and demand for their products and services. We monitor the credit quality of our customers and their ability to pay through the use of analytics and communication with individual customers. As of March 31, 2020, our allowance for doubtful accounts was $ i 5.8
million as compared to $ i 3.7 million as of December 31, 2019.
i Revenue
recognition: Revenue is recognized upon the transfer of control of promised services to our customers in an amount that reflects the consideration we expect to receive in exchange for those services. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities. Amounts received from customers in advance of providing services to our customers are recorded as deferred revenue.
The primary sources of our revenues are: 1) advertising & marketing services revenues, which include local and national non-political television advertising, digital marketing services (including Premion), and advertising on the stations’ websites and tablet and mobile products; 2) subscription revenues,
reflecting fees paid by satellite, cable, OTT (companies that deliver video content to consumers over the Internet) and telecommunications providers to carry our television signals on their systems; 3) political advertising revenues, which are driven by even year election cycles at the local and national level (e.g. 2020, 2018) and particularly in the second half of those years; and 4) other services, such as production of programming and advertising material.
i Revenue earned by these sources in the first quarter of 2020 and 2019 are shown below (amounts in thousands):
|
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Advertising & Marketing Services | $ | i 295,153 |
| | $ | i 264,402 |
|
Subscription | i 332,802 |
| | i 241,575 |
|
Political | i 47,387 |
| | i 2,704 |
|
Other | i 8,847 |
| | i 8,072 |
|
Total
revenues | $ | i 684,189 |
| | $ | i 516,753 |
|
/
NOTE
2 – i Acquisitions
i
During 2019, we acquired the television stations listed in the table below, and a summary of each acquisition follows:
|
| | | |
Market | Station | Affiliation | Seller |
Indianapolis,
IN | WTHR | NBC | Dispatch Broadcast Group |
Columbus, OH | WBNS | CBS | Dispatch Broadcast Group |
Hartford-New Haven, CT | WTIC/WCCT | FOX/CW | Nexstar Media Group |
Harrisburg-Lancaster-Lebanon-York, PA | WPMT | FOX | Nexstar
Media Group |
Memphis, TN | WATN/WLMT | ABC/CW | Nexstar Media Group |
Wilkes Barre-Scranton, PA | WNEP | ABC | Nexstar Media Group |
Des Moines-Ames, IA | WOI/KCWI | ABC/CW | Nexstar Media Group |
Huntsville-Decatur-Florence,
AL | WZDX | FOX | Nexstar Media Group |
Davenport, IA and Rock Island-Moline, IL | WQAD | ABC | Nexstar Media Group |
Ft. Smith-Fayetteville-Springdale-Rogers, AR | KFSM | CBS | Nexstar Media Group |
Toledo, OH | WTOL | CBS | Gray
Television |
Midland-Odessa, TX | KWES | NBC | Gray Television |
Nexstar Stations
On September 19, 2019, we completed our acquisition of i 11
local television stations in i eight markets, including i eight
Big Four affiliates, from Nexstar Media Group (the Nexstar Stations). These stations were divested by Nexstar Media Group in connection with its acquisition of Tribune Media Company. The purchase price for the Nexstar Stations was $ i 769.9 million which included a base purchase price of $ i 740.0
million and working capital of $ i 29.9 million (approximately $ i 0.8
million was paid in April 2020 after finalization of working capital true-up with the sellers).
Dispatch Stations
On August 8, 2019, we completed the acquisition of Dispatch Broadcast Group’s i two top-rated
television stations and i two radio stations (the Dispatch Stations). The purchase price for the Dispatch Stations was $ i 560.5
million which consisted of a base purchase price of $ i 535.0 million and working capital and cash acquired of $ i 25.5
million.
Justice and Quest Multicast Networks
On June 18, 2019, we completed the acquisition of the remaining approximately i 85% interest that we did not previously own in
the multicast networks Justice Network and Quest from Cooper Media. Cash paid for this acquisition was $ i 77.1 million (which included $ i 4.6
million for working capital).
Gray Stations
On January 2, 2019, we completed our acquisition of WTOL, the CBS affiliate in Toledo, OH, and KWES, the NBC affiliate in Midland-Odessa, TX from Gray Television, Inc. for $ i 109.9
million in cash (which included $ i 4.9 million for working capital paid at closing).
i The
following table summarizes the current fair values of the assets acquired and liabilities assumed in connection with these acquisitions (in thousands):
|
| | | | | | | | | | | | | | | | | | | | |
| | Nexstar Stations | | Dispatch
Stations | | Justice & Quest | | Gray Stations | | Total |
| | | | | | | | | | |
Cash | | $ | i — |
| | $ | i 2,363 |
| | $ | i — |
|
| $ | i — |
| | $ | i 2,363 |
|
Accounts
receivable | | i 34,680 |
| | i 26,344 |
| | i 8,501 |
|
| i 5,553 |
| | i 75,078 |
|
Prepaid
and other current assets | | i 3,776 |
| | i 6,092 |
| | i 6,987 |
|
| i 987 |
| | i 17,842 |
|
Property
and equipment | | i 45,186 |
| | i 40,418 |
| | i 361 |
|
| i 11,757 |
| | i 97,722 |
|
Goodwill | | i 126,928 |
| | i 202,274 |
| | i 23,558 |
|
| i 19,405 |
| | i 372,165 |
|
FCC
licenses | | i 374,269 |
| | i 295,983 |
| | i — |
|
| i 47,061 |
| | i 717,313 |
|
Network
affiliation agreements | | i 123,926 |
| | i 60,765 |
| | i — |
| | i 14,420 |
| | i 199,111 |
|
Retransmission
agreements | | i 68,316 |
| | i 33,107 |
| | i — |
| | i 12,198 |
| | i 113,621 |
|
Other
intangible assets | | i — |
| | i — |
| | i 52,553 |
|
| i — |
| | i 52,553 |
|
Right-of-use
assets for operating leases | | i 22,715 |
| | i 362 |
| | i — |
| | i 251 |
| | i 23,328 |
|
Other
noncurrent assets | | i 237 |
| | i — |
| | i 5,253 |
|
| i 18 |
| | i 5,508 |
|
Total
assets acquired | | $ | i 800,033 |
| | $ | i 667,708 |
| | $ | i 97,213 |
| | $ | i 111,650 |
| | $ | i 1,676,604 |
|
Accounts
Payable | | i 2,037 |
| | i 954 |
| | i 725 |
|
| i 1 |
| | i 3,717 |
|
Accrued
liabilities | | i 8,122 |
| | i 9,011 |
| | i 4,236 |
|
| i 1,494 |
| | i 22,863 |
|
Deferred
income tax liability | | i — |
| | i 97,044 |
| | ( i 471 | ) | | i — |
| | i 96,573 |
|
Operating
lease liabilities - noncurrent | | i 20,346 |
| | i 226 |
| | i — |
| | i 235 |
| | i 20,807 |
|
Other
noncurrent liabilities | | i 426 |
| | i — |
| | i 2,677 |
|
| i — |
| | i 3,103 |
|
Total
liabilities assumed | | $ | i 30,931 |
| | $ | i 107,235 |
| | $ | i 7,167 |
| | $ | i 1,730 |
| | $ | i 147,063 |
|
Net
assets acquired | | $ | i 769,102 |
| | $ | i 560,473 |
| | $ | i 90,046 |
| | $ | i 109,920 |
| | $ | i 1,529,541 |
|
| | | | | | | | | | |
Less:
cash acquired | | $ | i — |
| | $ | ( i 2,363 | ) | | $ | i — |
| | $ | i — |
| | $ | ( i 2,363 | ) |
Less:
fair value of existing ownership | | i — |
| | i — |
| | ( i 12,995 | ) | | i — |
| | ( i 12,995 | ) |
Cash
paid for acquisitions | | $ | i 769,102 |
| | $ | i 558,110 |
| | $ | i 77,051 |
| | $ | i 109,920 |
| | $ | i 1,514,183 |
|
We
accounted for the each of these acquisitions as business combinations, which requires us to record the assets acquired and liabilities assumed at fair value. The amount by which the purchase price exceeds the fair value of the net assets acquired is recorded as goodwill. The amounts recorded for assets and liabilities related to the Nexstar and Dispatch Stations and Justice and Quest Networks presented above are preliminary in nature and are subject to adjustment as additional information is obtained about the facts and circumstances that existed as of the acquisition date. Assets and liabilities related to the Gray Stations are the final amounts.
During the quarter ended March 31, 2020, we continued to analyze information related to the estimated fair values for certain tangible and intangible assets acquired, liabilities
assumed and the amount of goodwill recognized for these acquisitions. As a result, the carrying amounts for certain assets and liabilities were updated. The most significant changes were to retransmission agreement intangible assets, which were reduced by $ i 21.3 million and goodwill, whose carrying
amount increased by $ i 16.8 million. As a result of these adjustments, we expect our amortization expense related to intangible assets during fiscal year 2020 to be $ i 68.0
million.
The final determination of the fair values of certain assets and liabilities will be completed within the measurement period of up to one year from the acquisition date permitted under GAAP. The primary areas which are being assessed relate to the fair value of intangible assets and income taxes.
NOTE 3 – i Goodwill
and other intangible assets
i The following table displays goodwill, indefinite-lived intangible assets, and amortizable intangible assets as of March 31, 2020 and December 31, 2019 (in thousands): |
| | | | | | | | | | | | | | | |
| | | |
| Gross | | Accumulated Amortization | | Gross | | Accumulated Amortization |
| | | | | | | |
Goodwill | $ | i 2,967,383 |
| | $ | i — |
| | $ | i 2,950,587 |
| | $ | i — |
|
| | | | | | | |
Indefinite-lived
intangibles: | | | | | | | |
Television and radio station FCC broadcast licenses | i 2,105,332 |
| | — |
| | i 2,090,732 |
| | — |
|
Amortizable
intangible assets: | | | | | | | |
Retransmission agreements | i 235,215 |
| | ( i 112,853 | ) | | i 256,533 |
| | ( i 105,212 | ) |
Network
affiliation agreements | i 309,503 |
| | ( i 54,319 | ) | | i 309,496 |
| | ( i 48,174 | ) |
Other | i 73,306 |
| | ( i 17,497 | ) | | i 73,305 |
| | ( i 15,066 | ) |
Total
indefinite-lived and amortizable intangible assets | $ | i 2,723,356 |
| | $ | ( i 184,669 | ) | | $ | i 2,730,066 |
| | $ | ( i 168,452 | ) |
/
Our
retransmission agreements and network affiliation agreements are amortized on a straight-line basis over their estimated useful lives. Other intangibles primarily include distribution agreements and brand names from our Justice & Quest acquisition, which are also amortized on a straight-line basis over their useful lives.
Changes in goodwill and amortizable intangible asset values in the first three months of 2020 are a result of the acquisitions discussed in Note 2. Certain of those assets are valued on a preliminary basis as we continue to review underlying assumptions and valuation methodologies utilized to calculate their respective fair values.
Interim impairment assessment
We
review our goodwill and intangible assets for impairment at least annually and also when events or changes in circumstances occur that indicate the fair value may be below its carrying amount. As discussed in Note 2, during 2019 we acquired i 15 television stations and as such, the indefinite-lived FCC licenses recently acquired have limited headroom as they were recorded at fair value upon acquisition. As a result of the negative effects COVID-19 will have on our expected future AMS revenue and operating cash flows,
we assessed whether it was more likely than not that our FCC licenses, including those that were recently acquired, were impaired.
In performing this assessment we analyzed the significant inputs used in the fair value determination of the recently acquired FCC license assets. This included reviewing the impact of potential changes in trends in market revenues and changes in the discount rate on the fair value of our licenses. While the impacts to AMS are expected to be material, the duration of these trends and the magnitude of such impacts cannot be precisely estimated at this time, as they are affected by a number of factors (many of which are outside of management’s control). However, based on currently known information about COVID-19 trends, we generally expect the second quarter of 2020 to be the most significantly impacted this year with sequential improvement throughout
the remainder of the fiscal year.
Based on the analysis performed we concluded that none of our FCC licenses were more likely than not impaired as of March 31, 2020. However, a long sustained economic decline resulting from COVID-19 could result in future non-cash impairment charges of our recently acquired FCC licenses, and any related impairment could have a material adverse impact on our results of operations.
NOTE 4 – i Investments
and other assets
i
|
| | | | | | | |
| | | |
| | | |
Cash value life insurance | $ | i 50,730 |
| | $ | i 52,462 |
|
Equity
method investments | i 36,646 |
| | i 27,650 |
|
Other
equity investments | i 32,420 |
| | i 32,383 |
|
Deferred
debt issuance costs | i 10,178 |
| | i 10,921 |
|
Other
long-term assets | i 21,109 |
| | i 21,853 |
|
Total | $ | i 151,083 |
| | $ | i 145,269 |
|
/
Cash
value life insurance: We are the beneficiary of life insurance policies on the lives of certain employees/retirees, which are recorded at their cash surrender value as determined by the insurance carrier. These policies are utilized as a partial funding source for deferred compensation and other non-qualified employee retirement plans. Gains and losses on these investments are included in “Other non-operating items, net” within our Consolidated Statement of Income and were not material for all periods presented.
Equity method investments: We hold equity method investments. Our largest equity method investment is our ownership in CareerBuilder, of which we own approximately i 17% (or
approximately i 10% on a fully-diluted basis). In the first quarter of 2020, CareerBuilder sold its employment screening business; our estimated portion on the pre-tax gain of the sale is $ i 12.1
million. Our investment balance was $ i 17.4 million and $ i 7.9
million as of March 31, 2020 and December 31, 2019, respectively.
Other equity investments: Represent investments in non-public businesses that do not have readily determinable pricing, and for which we do not have control or do not exert significant influence. These investments are recorded at cost less impairments, if any, plus or minus changes in observable prices for those investments. i No
gains or losses were recorded on these investments in the first three months of 2020.
Deferred debt issuance costs: These costs consist of amounts paid to lenders related to our revolving credit facility. Debt issuance costs paid for our term debt and unsecured notes are accounted for as a reduction in the debt obligation.
NOTE 5 – i Income
taxes
We generally estimate our annual effective tax rate for the full year and apply that rate to net income before tax in determining the provision for income taxes for interim periods. We record discrete items in each respective interim period as appropriate. However, for the three months ended March 31, 2020, we determined that the annual rate method would not provide for a reliable estimate due to volatility in the forecasting process as a result of the COVID-19 pandemic. As a result, we have recorded the provision for income taxes for the three months ended March 31, 2020 using the actual effective rate for the three months ended March 31, 2020 (the “cut-off” method). The effective tax rate for the three months
ended March 31, 2020 was calculated based on an actual effective tax rate plus discrete items.
In response to the COVID-19 pandemic, President Donald Trump signed into law the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act) on March 27, 2020. The CARES Act provides numerous tax provisions and other stimulus measures, including refundable payroll tax credits, deferral of employer side social security payments, modifications to the net interest deduction limitations, expansions to the use and carryback of net operating losses, and a technical correction to the depreciation method applicable to qualified improvement property under the 2017 Tax Cuts and Jobs Act. We will benefit from the technical correction for qualified improvement property which allows for
immediate deduction of any eligible leasehold improvements placed in service during 2018 and 2019. We will also benefit from the new depreciation method available for qualified improvement property which allows for an immediate retroactive deduction of certain eligible leasehold improvements previously placed in service. As a result, our 2020 tax payments are expected to be reduced by approximately $ i 7 million. There is no change to tax expense or our
first quarter effective income tax rate since the changes are payment deferrals only. We will continue to monitor the impact of the CARES Act on our business as conditions change.
NOTE 6 – i Long-term debt
i Our
long-term debt is summarized below (in thousands):
|
| | | | | | | |
| | | |
| | | |
Unsecured
floating rate term loan due quarterly through June 20201 | $ | i 10,000 |
| | $ | i 20,000 |
|
Unsecured
floating rate term loan due quarterly through September 20201 | i 90,000 |
| | i 105,000 |
|
Unsecured
notes bearing fixed rate interest at 5.125% due July 2020 | i — |
| | i 310,000 |
|
Unsecured
notes bearing fixed rate interest at 4.875% due September 2021 | i 350,000 |
| | i 350,000 |
|
Unsecured
notes bearing fixed rate interest at 6.375% due October 2023 | i — |
| | i 650,000 |
|
Borrowings
under revolving credit agreement expiring August 2024 | i 785,000 |
| | i 903,000 |
|
Unsecured
notes bearing fixed rate interest at 5.50% due September 2024 | i 325,000 |
| | i 325,000 |
|
Unsecured
notes bearing fixed rate interest at 7.75% due June 2027 | i 200,000 |
| | i 200,000 |
|
Unsecured
notes bearing fixed rate interest at 7.25% due September 2027 | i 240,000 |
| | i 240,000 |
|
Unsecured
notes bearing fixed rate interest at 4.625% due March 2028 | i 1,000,000 |
| | i — |
|
Unsecured
notes bearing fixed rate interest at 5.00% due September 2029 | i 1,100,000 |
| | i 1,100,000 |
|
Total
principal long-term debt | i 4,100,000 |
| | i 4,203,000 |
|
Debt
issuance costs | ( i 34,389 | ) | | ( i 26,873 | ) |
Unamortized
premiums and discounts, net | i 6,286 |
| | i 3,118 |
|
Total
long-term debt | $ | i 4,071,897 |
| | $ | i 4,179,245 |
|
| | | |
1
We have the intent and ability to refinance the principal payments due within the next 12 months on a long-term basis through our revolving credit facility. As such, all debt presented in the table above is classified as long-term on our March 31, 2020 Condensed Consolidated Balance Sheet. |
/
On January 9, 2020, we completed a private placement offering of $ i 1.0
billion aggregate principal amount of senior unsecured notes bearing an interest rate of i 4.625% which are due in March 2028.
On February 11, 2020 we used the net proceeds from the $ i 1.0
billion senior notes to repay the remaining $ i 310.0 million of unsecured notes bearing fixed rate interest of i 5.125%,
which were due in July 2020 and $ i 650.0 million of unsecured notes bearing fixed rate interest of i 6.375%,
which were due in October 2023. We incurred $ i 13.8 million of early redemption fees in relation to the 2023 debt payoff. Additionally, we wrote off $ i 7.9
million of unamortized financing fees and discounts related to the early payoff of the 2020 and 2023 notes. These charges were recorded in the other non-operating items, net line item of the Statement of Income.
As of March 31, 2020, we had unused borrowing capacity of $ i 720.8
million under our $ i 1.51 billion revolving credit facility (which expires August 2024) and we were in compliance with all covenants, including the leverage ratio (our one financial covenant) contained in our debt agreements and revolving credit facility.
We believe that we will remain compliant with all covenants for the foreseeable future.
NOTE 7 – i Retirement plans
We have various defined benefit retirement plans. Our principal defined benefit pension plan is the TEGNA Retirement Plan (TRP).
The disclosure table below includes the pension expenses of the TRP and the TEGNA Supplemental Retirement Plan (SERP). The total net pension obligations, including both current and non-current liabilities, as of March 31, 2020, were $ i 128.7 million, of which $ i 6.8
million is recorded as a current obligation within accrued liabilities on the Condensed Consolidated Balance Sheet.
i
Pension costs, which primarily include costs for the qualified TRP and the non-qualified SERP, are presented in the following table (in thousands):
|
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Service cost-benefits earned during the period | $ | i 2 |
| | $ | i — |
|
Interest
cost on benefit obligation | i 4,858 |
| | i 5,750 |
|
Expected
return on plan assets | ( i 7,750 | ) | | ( i 6,575 | ) |
Amortization
of prior service (credit) cost | ( i 42 | ) | | i 25 |
|
Amortization
of actuarial loss | i 1,600 |
| | i 1,500 |
|
(Gains
from) expense for company-sponsored retirement plans | $ | ( i 1,332 | ) | | $ | i 700 |
|
/
Benefits
no longer accrue for substantially all TRP and SERP participants as a result of amendments to the plans in the past years and as such we no longer incur a significant amount of the service cost component of pension expense. All other components of our pension expense presented above are included within the “Other non-operating items, net” line item of the Consolidated Statements of Income.
During the three months ended March 31, 2020 and 2019, we did i not
make any cash contributions to the TRP. During the three months ended March 31, 2020 and 2019, we made benefit payments to participants of the SERP of $ i 2.3 million and $ i 0.9
million, respectively. Based on actuarial projections and funding levels, we do not expect to make any cash payments to the TRP in 2020. We expect to make additional cash contributions of $ i 4.4 million to our SERP participants in 2020. NOTE
8 – i Accumulated other comprehensive loss
i
The following table summarizes the components of, and the changes in, Accumulated
Other Comprehensive Loss (AOCL), net of tax (in thousands):
|
| | | | | | | | | | | |
| Retirement Plans | | Foreign Currency Translation | | Total |
Quarters Ended: | | | | | |
| $ | ( i 142,398 | ) | | $ | ( i 199 | ) | | $ | ( i 142,597 | ) |
Other
comprehensive income before reclassifications | i — |
| | i 301 |
| | i 301 |
|
Amounts
reclassified from AOCL | i 1,121 |
| | i — |
| | i 1,121 |
|
Total
other comprehensive income | i 1,121 |
| | i 301 |
| | i 1,422 |
|
| $ | ( i 141,277 | ) | | $ | i 102 |
| | $ | ( i 141,175 | ) |
| | | | | |
| $ | ( i 136,893 | ) | | $ | i 382 |
| | $ | ( i 136,511 | ) |
Other
comprehensive income before reclassifications | i — |
| | i 10 |
| | i 10 |
|
Amounts
reclassified from AOCL | i 1,069 |
| | i — |
| | i 1,069 |
|
Total
other comprehensive income | i 1,069 |
| | i 10 |
| | i 1,079 |
|
| $ | ( i 135,824 | ) | | $ | i 392 |
| | $ | ( i 135,432 | ) |
/
Reclassifications
from AOCL to the Consolidated Statements of Income are comprised of pension and other post-retirement components. Pension and other post retirement reclassifications are related to the amortization of prior service costs, and amortization of actuarial losses. i Amounts reclassified out of AOCL are summarized below (in thousands): |
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Amortization of prior service credit, net | $ | ( i 110 | ) | | $ | ( i 125 | ) |
Amortization
of actuarial loss | i 1,608 |
| | i 1,550 |
|
Total
reclassifications, before tax | i 1,498 |
| | i 1,425 |
|
Income
tax effect | ( i 377 | ) | | ( i 356 | ) |
Total
reclassifications, net of tax | $ | i 1,121 |
| | $ | i 1,069 |
|
NOTE
9 – i Earnings per share
i
Our earnings per share (basic and diluted) are presented below (in thousands, except per share amounts): |
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Net income attributable to TEGNA Inc. | $ | i 86,308 |
| | $ | i 73,979 |
|
| | | |
Weighted
average number of common shares outstanding - basic | i 218,277 |
| | i 216,709 |
|
Effect
of dilutive securities: | | | |
Restricted stock units | i 284 |
| | i 179 |
|
Performance
shares | i 298 |
| | i 256 |
|
Stock
options | i 4 |
| | i 58 |
|
Weighted
average number of common shares outstanding - diluted | i 218,863 |
| | i 217,202 |
|
| | | |
Net
income per share - basic | $ | i 0.40 |
| | $ | i 0.34 |
|
Net
income per share - diluted | $ | i 0.39 |
| | $ | i 0.34 |
|
/ Our
calculation of diluted earnings per share includes the dilutive effects for the assumed vesting of outstanding restricted stock units and performance shares.
NOTE 10 – i Fair value measurement
We measure and record certain assets and liabilities at fair value in the accompanying condensed consolidated
financial statements. U.S. GAAP establishes a hierarchy for those instruments measured at fair value that distinguishes between market data (observable inputs) and our own assumptions (unobservable inputs). The hierarchy consists of three levels:
Level 1 - Quoted market prices in active markets for identical assets or liabilities;
Level 2 - Inputs other than Level 1 inputs that are either directly or indirectly observable; and
Level 3 - Unobservable inputs developed using our own estimates and assumptions, which reflect those that a market participant would use.
We additionally hold other financial
instruments, including cash and cash equivalents, receivables, accounts payable and debt. The carrying amounts for cash and cash equivalents, receivables and accounts payable approximated their fair values. The fair value of our total debt, based on the bid and ask quotes for the related debt (Level 2), totaled $ i 3.85 billion at March 31, 2020, and $ i 4.32
billion at December 31, 2019.
NOTE 11 – i Other matters
Litigation
In
the third quarter of 2018, certain national media outlets reported the existence of a confidential investigation by the United States Department of Justice Antitrust Division (DOJ) into the local television advertising sales practices of station owners. We received a Civil Investigative Demand (CID) in connection with the DOJ’s investigation. On November 13 and December 13, 2018, DOJ and i seven broadcasters
settled a DOJ complaint alleging the exchange of competitively sensitive information in the broadcast television industry. In June 2019, we and i four other broadcasters entered into a substantially identical agreement with DOJ, which was entered by the court on December 3, 2019. The settlement contains no finding of wrongdoing or liability and carries no penalty. It prohibits us and the other settling entities
from sharing certain confidential business information, or using such information pertaining to other broadcasters, except under limited circumstances. The settlement also requires the settling parties to make certain enhancements to their antitrust compliance programs, to continue to cooperate with the DOJ’s investigation, and to permit DOJ to verify compliance. We do not expect the costs of compliance to be material.
Since the national media reports, numerous putative class action lawsuits were filed against owners of television stations (the Advertising Cases) in different jurisdictions. Plaintiffs are a class consisting of all persons and entities in the United States who paid for all or a portion of advertisement time on local television provided by the defendants. The Advertising Cases assert antitrust and other claims and seek monetary damages, attorneys’ fees, costs
and interest, as well as injunctions against the allegedly wrongful conduct.
These cases have been consolidated into a single proceeding in the United States District Court for the Northern District of Illinois, captioned Clay, Massey & Associates, P.C. v. Gray Television, Inc. et. al., filed on July 30, 2018. At the court’s direction, plaintiffs filed an amended complaint on April 3, 2019, that superseded the original complaints. Although we were named as a defendant in i sixteen
of the original complaints, the amended complaint did not name TEGNA as a defendant. After TEGNA and i four other broadcasters entered into consent decrees with the Department of Justice in June 2019, the plaintiffs sought leave from the court to further amend the complaint to add TEGNA and the other settling broadcasters to the proceeding. The court granted the plaintiffs’ motion, and the plaintiffs filed the second amended complaint on September
9, 2019. On October 8, 2019, the defendants jointly filed a motion to dismiss the matter. The motion to dismiss remains pending before the court. We deny any violation of law, believe that the claims asserted in the Advertising Cases are without merit, and intend to defend ourselves vigorously against them.
We, along with a number of our subsidiaries, also are defendants in other judicial and administrative proceedings involving matters incidental to our business. We do not believe that any material liability will be imposed as a result of any of the foregoing matters.
FCC Broadcast Spectrum Program
In
April 2017, the FCC announced the completion of a voluntary incentive auction to reallocate certain spectrum currently occupied by television broadcast stations to mobile wireless broadband services, along with a related “repacking” of the television spectrum for remaining television stations. None of our stations relinquished any spectrum rights as a result of the auction. i Seventeen of our stations (which includes i four
of our recently acquired stations from 2019) have been or will be repacked to new channels.
To date, the repacking has not had any material effect on the geographic areas or populations served by our repacked full-power stations’ over-the-air signals, and we do not expect our remaining stations undergoing repacking to experience any such effect. If the repacking did have such an effect, our television stations moving channels could have smaller service areas and/or experience additional interference.
The legislation authorizing the incentive auction and repacking established a $ i 1.75
billion fund for reimbursement of costs incurred by stations required to change channels in the repacking. Subsequent legislation enacted on March 23, 2018, appropriated an additional $ i 1 billion for the repacking fund, of which up to $ i 750
million may be made available to repacked full power and Class A television stations and multichannel video programming distributors. Other funds are earmarked to assist affected low power television stations, television translator stations, and FM radio stations, as well for consumer education efforts.
The repacking process is scheduled to occur over a i 39-month period, divided into i ten
phases ending mid-year 2020. Our full power stations are being completed during phases i two through i ten,
and a majority of our capital expenditures in connection with the repack occurred in 2018 and 2019. To date, we have incurred approximately $ i 38.5 million in capital expenditures for the spectrum repack project (of which $ i 2.9
million was paid during the first quarter of 2020). We have received FCC reimbursements of approximately $ i 31.9 million through March 31, 2020. The reimbursements were recorded as a contra operating expense within our “Spectrum repacking reimbursements and other, net” line item on our Consolidated Statement of Income and reported as an investing inflow on the Consolidated Statement of Cash Flows.
Related
Party Transactions
We have an equity and debt investment in MadHive, Inc. (MadHive) which is a related party of TEGNA. In addition to our investment, we also have a commercial agreement with MadHive where they support our Premion business in acquiring and delivering over-the-top ad impressions. In the first quarter of 2020 and 2019, we incurred expenses of $ i 10.5
million and $ i 6.5 million, respectively, as a result of the commercial agreement with MadHive. As of March 31, 2020 and December 31, 2019 we had accounts payable and accrued liabilities associated with the commercial agreement of $ i 7.5
million and $ i 4.3 million, respectively.
Sale of minority ownership interest in Premion
On March
2, 2020, we sold a minority ownership interest in Premion, LLC (Premion) for $ i 14.0 million to an affiliate of Gray Television (Gray). Gray is reselling Premion services across all of Gray’s i 93
television markets. Our TEGNA stations and Gray will each have the right to independently sell Premion in markets where we both operate a local television station. The sale of spot television advertising is not part of this agreement, and Gray and our TEGNA stations will continue to sell spot advertising for our respective stations without any involvement from the other party.
In connection with acquiring a minority interest, Gray has the right to sell its interest to Premion if there is a change in control of TEGNA or if the commercial reselling agreement terminates. Since redemption of the minority ownership interest is outside our control, Gray’s equity interest is presented outside of the Equity section on the Condensed Consolidated Balance Sheet in the caption “Redeemable noncontrolling interest.” On the date of sale, we recorded a $ i 14.0
million redeemable noncontrolling interest on the Condensed Consolidated Balance Sheet in connection with Gray’s investment.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Company Overview
We are an innovative media company that serves the greater good of our communities. Our business includes 62 television stations and two radio stations in 51 U.S. markets, we are the largest
owner of top four network affiliates in the top 25 markets among independent station groups, reaching approximately 39% of U.S. television households. Each television station also has a robust digital presence across online, mobile and social platforms, reaching consumers whenever, wherever they are. We have been consistently honored with the industry’s top awards, including Edward R. Murrow, George Polk, Alfred I. DuPont and Emmy Awards. Through TEGNA Marketing Solutions (TMS), our integrated sales and back-end fulfillment operations, we deliver results for advertisers across television, email, social, and Over the Top (OTT) platforms, including Premion, our OTT advertising network.
We have one operating and reportable segment. The primary sources of our revenues are: 1) advertising & marketing services (AMS) revenues, which include local and national non-political television
advertising, digital marketing services (including Premion), and advertising on the stations’ websites and tablet and mobile products; 2) subscription revenues, reflecting fees paid by satellite, cable, OTT (companies that deliver video content to consumers over the Internet) and telecommunications providers to carry our television signals on their systems; 3) political advertising revenues, which are driven by even year election cycles at the local and national level (e.g. 2020, 2018) and particularly in the second half of those years; and 4) other services, such as production of programming and advertising material.
As illustrated in the table below, our business continues to evolve toward growing stable and profitable revenue streams. We expect high margin
subscription and political revenues will account for approximately half of our total two-year revenue beginning in 2019/2020, and a larger percentage on a rolling two-year cycle thereafter. In 2020, we expect our combined subscription and political revenues to be more than 50% of our total revenues.
|
| | | | | | | | |
| | | |
| 2020 | | | 2019 | | |
| | | | | | |
Advertising
& Marketing Services | 50 | % | | | 54 | % | | |
Subscription | 42 | % | } | 49% | 39 | % | } | 45% |
Political | 7 | % | 6 | % |
Other | 1 | % | | | 1 | % | | |
Total
revenues | 100 | % | | | 100 | % | | |
Over the past several years, we have transformed our company to become a pure-play broadcasting company, adding approximately 40 stations in attractive markets and divesting non-core assets. During 2019 alone, we completed four strategic
acquisitions for a total purchase price of $1.5 billion which enhanced our geographic diversity and bolstered our portfolio of Big Four stations while positioning our company to take full advantage of emerging viewing trends. As a result of this strategic
evolution, we have increased revenue and cash flow, reduced economic cyclicality, delivered value for shareholders, and continue to be well-positioned to benefit from additional industry consolidation.
Recent Developments from COVID-19
During
the first quarter of 2020, a novel strain of coronavirus (COVID-19) believed to have been first identified in Wuhan, China, spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States declared a national emergency with respect to COVID-19. The federal and state governments in the United States have responded by instituting a wide variety of mitigating control measures, including, mandatory quarantines, closures of non-essential businesses and all other places of social interaction, while implementing “shelter in place” orders and travel restrictions. Such control measures have resulted in cancellation or postponement of sporting events, including the Olympics, and suspension of popular entertainment content production.
Despite
a strong start to the year, the wide variety of measures began negatively impacting our AMS revenue stream in mid-March as demand for non-political advertising softened. This trend has continued into the second quarter of 2020 as such measures remain largely in place as of this date. As noted above, the relative percentage of subscription and political revenues has grown over recent years and we expect this trend to continue. These revenue streams are influenced less than AMS when economic conditions change. While the contribution of subscription and political revenues are increasing, AMS revenue still accounts for a significant amount of our total revenue. The impacts to AMS revenues in the near-term are expected to be material. However, the duration of these trends and the magnitude of such impacts cannot be precisely estimated at this time, as they are affected by a number of factors (many of which are outside of management’s control), including those presented in Item
1A. “Risk Factors” of this Quarterly Report. However, based on currently known information about COVID-19 trends, we generally expect the second quarter of 2020 to be the most significantly impacted this year, with sequential improvement throughout the remainder of the fiscal year.
Our broadcast business has been designated an essential business, and therefore, our stations’ operations are continuing with new safeguards put in place to create a safe work environment for our employees. At most of our television stations, approximately 90-95 percent of the employees are working remotely. We have also adopted new measures based on current Center of Disease Control guidelines to keep our employees safe and healthy. Measures include limiting the number of news and production employees in our stations to only those necessary to put on the newscasts, remote interviews, social
distancing, eliminating guests, and telework for all non-news personnel.
As a result of the near-term impact of non-political advertising demand caused by the COVID-19 pandemic, we implemented cost saving measures to reduce operating expenses and capital expenditures. These measures include implementing temporary furloughs for one week during the second quarter for most personnel, reducing compensation for executives and our board of directors, and reducing non-critical discretionary spending. As is true of most businesses, the ultimate magnitude of the COVID-19 pandemic cannot be reasonably estimated at this time, but we do expect it to have a material adverse effect on our near-term results of operations.
We are experiencing a significant increase in ratings and audiences on
all of our platforms, highlighting the crucial role our stations play by delivering important local journalism which builds trust and loyalty among our viewers. For example, TEGNA (and its portfolio of stations) has ascended into the top 50 digital properties (not just news) in terms of total audience in the U.S. according to Comscore’s report on Top 50 Multi-Platform Properties for March 2020.
The scope and nature of the COVID-19 impacts continue to evolve each day. For a discussion of mitigating measures being taken by management to navigate through these conditions as well as a discussion of key trends and uncertainties that have affected our business, see the sections that follow under the captions “Consolidated Results from Operations” and “Liquidity, Capital Resources and Cash Flows,” as well as within Part II, Item 1A “Risk Factors.”
Consolidated
Results from Operations
The following discussion is a comparison of our consolidated results on a GAAP basis. The year-to-year comparison of financial results is not necessarily indicative of future results. In addition, see the section titled “Results from Operations - Non-GAAP Information” for additional tables presenting information which supplements our financial information provided on a GAAP basis.
During 2019, we acquired multiple local television stations and multicast networks. Specifically, we acquired the Gray stations (January 1, 2019), Justice/Quest multicast networks (June 18, 2019), the Dispatch stations (August 8, 2019) and the Nexstar stations (September
9, 2019). See Note 2 to the condensed consolidated financial statements for further details. The Dispatch and Nexstar stations and multicast networks are collectively referred to as the “2019 Acquisitions” in the discussion that follows. The inclusion of the operating results from these 2019 Acquisitions for the periods subsequent to their acquisition impacts the year-to-year comparability of our consolidated operating results. The Gray stations do not impact the year-to-year comparability as their operating results are included in both the first quarter of 2019 and 2020.
Our consolidated results of operations on a GAAP basis were as follows (in thousands, except per share amounts):
|
| | | | | | | | | | |
| |
| 2020 | | 2019 | | Change |
| | | | | |
Revenues | $ | 684,189 |
| | $ | 516,753 |
| | 32 | % |
| | | | | |
Operating
expenses: | | | | |
|
|
Cost of revenues | 369,368 |
| | 281,311 |
| | 31 | % |
Business
units - Selling, general and administrative expenses | 92,968 |
| | 71,465 |
| | 30 | % |
Corporate - General and administrative expenses | 21,714 |
| | 14,735 |
| | 47 | % |
Depreciation | 16,900 |
| | 14,917 |
| | 13 | % |
Amortization
of intangible assets | 16,216 |
| | 8,689 |
| | 87 | % |
Spectrum repacking reimbursements and other, net | (7,515 | ) | | (7,013 | ) | | 7 | % |
Total
operating expenses | $ | 509,651 |
| | $ | 384,104 |
| | 33 | % |
| | | | | |
Total
operating income | $ | 174,538 |
| | $ | 132,649 |
| | 32 | % |
| | | | | |
Non-operating
expenses | (67,215 | ) | | (35,896 | ) | | 87 | % |
Provision for income taxes | 21,125 |
| | 22,774 |
| | (7 | %) |
Net
income | 86,198 |
| | 73,979 |
| | 17 | % |
Net loss attributable to redeemable noncontrolling interest | 110 |
| | — |
| | *** |
|
Net
income attributable to TEGNA Inc. | $ | 86,308 |
| | $ | 73,979 |
| | 17 | % |
| | | | | |
Net
income per share - basic | $ | 0.40 |
| | $ | 0.34 |
| | 18 | % |
Net income per share - diluted | $ | 0.39 |
| | $ | 0.34 |
| | 15 | % |
| | | | | |
***
Not meaningful |
Revenues
Our Advertising and Marketing Services (AMS) category includes all sources of our traditional television advertising and digital revenues including Premion and other digital advertising and marketing revenues across our platforms. Our Subscription revenue category includes revenue earned from cable and satellite providers for the right to carry our signals and the distribution of TEGNA stations on OTT streaming services.
Our revenues and operating results are subject to seasonal fluctuations. Generally, our second and fourth quarter revenues and operating results are stronger than those we report for the first and third quarter. This
is driven by the second quarter reflecting increased spring seasonal advertising, while the fourth quarter typically includes increased advertising related to the holiday season. In addition, our revenue and operating results are subject to significant fluctuations across yearly periods resulting from political advertising. In even numbered years, political spending is usually significantly higher than in odd numbered years due to advertising for the local and national elections. Additionally, every four years, we typically experience even greater increases in political advertising in connection with the presidential election. The strong demand for advertising from political advertisers in these even years can result in the significant use of our available inventory (leading to a “crowd out” effect), which can diminish our AMS revenue from our non-political advertising customers in the even year of a two year election cycle, particularly in the fourth quarter
of those years. In addition, in even years, our advertising revenue typically benefits from the Olympics which is carried on NBC, our largest network affiliation (however the summer 2020 Olympics has been postponed to July 2021 due to the COVID-19 pandemic). To a lesser extent, the Super Bowl can influence our advertising results, the degree to which depending on which network broadcasts the event.
As noted above, while we expect the impacts of the COVID-19 pandemic to have a material adverse effect on non-political advertising placements and revenues while containment measures are in place and possibly longer, it is too early to tell with any kind of precision how future declines in non-political advertising revenues, particularly with respect to local AMS advertising, will have on our revenues and operating results in future quarters.
The
following table summarizes the year-over-year changes in our revenue categories (in thousands): |
| | | | | | | | | | |
| |
| 2020 | | 2019 | | Change |
| | | | | |
Advertising
& Marketing Services | $ | 295,153 |
| | $ | 264,402 |
| | 12 | % |
Subscription | 332,802 |
| | 241,575 |
| | 38 | % |
Political | 47,387 |
| | 2,704 |
| | *** |
|
Other | 8,847 |
| | 8,072 |
| | 10 | % |
Total
revenues | $ | 684,189 |
| | $ | 516,753 |
| | 32 | % |
Total revenues increased $167.4 million in the first quarter of 2020 compared to the same period in 2019. Our 2019
Acquisitions contributed total revenues of $107.4 million in the first quarter of 2020. Excluding the 2019 Acquisitions, total revenues increased $60.0 million. This increase was due to a $41.1 million in subscription revenue, primarily due to annual rate increases under existing and newly renegotiated retransmission agreements and $39.2 million in political advertising, reflecting increased spending on the upcoming presidential election. This increase was partially offset by a decrease in AMS revenue of $20.7 million, partially impacted by reduced demand in late March due to impacts from the COVID-19 pandemic as well as approximately $6 million reduction in revenue related to the Super Bowl, which aired in February 2020 on Fox, covering less than 6% of TEGNA’s households. By comparison, in 2019, the Super Bowl aired on CBS, covering more than 30% of TEGNA’s households.
Cost
of Revenues
Cost of revenues increased $88.1 million in the first quarter of 2020 compared to the same period in 2019. Our 2019 Acquisitions added cost of revenues of $56.5 million in the first quarter of 2020. Excluding the 2019 Acquisitions, cost of revenues increased $31.6 million. The increase was primarily due to a $27.5 million increase in programming costs, due to the growth in subscription revenues (certain programming costs are linked to such revenues).
Business Units - Selling, General and Administrative Expenses
Business unit selling, general and administrative (SG&A) expenses
increased $21.5 million in the first quarter of 2020 compared to the same period in 2019. Our 2019 Acquisitions added business unit SG&A expenses of $13.4 million in the first quarter of 2020. Excluding the 2019 Acquisitions, SG&A expenses increased $8.1 million primarily due to higher selling costs (due to incremental revenue from political advertising).
Corporate General and Administrative Expenses
Our corporate costs are separated from our business expenses and are recorded as general and administrative expenses in our Consolidated Statement of Income. This category primarily consists of broad corporate management functions including Legal, Human Resources, and Finance, as well as activities and costs not directly attributable
to the operations of our media business.
Corporate general and administrative expenses increased $7.0 million in the first quarter of 2020 compared to the same period in 2019. The increase was primarily due to $7.6 million of advisory fees related to activism defense and $4.6 million of M&A due diligence costs. Partially offsetting this was a decrease of $3.9 million in acquisition-related costs (principally advisory fees) due to the reduction in acquisition activity in 2020. Excluding advisory fees for activism defense, M&A due diligence costs, and acquisition-related costs, corporate expenses were lower by $1.3 million (primarily due to lower stock-based compensation expense).
Depreciation Expense
Depreciation
expense increased by $2.0 million in the first quarter of 2020 compared to the same period in 2019. Our 2019 Acquisitions added depreciation expense of $2.6 million. Excluding the impact of the 2019 Acquisitions, there was no material change in our depreciation expense.
Amortization Expense
Amortization expense increased $7.5 million in the first quarter of 2020 compared to the same period in 2019. Our 2019 Acquisitions added amortization expense of $8.7 million. Excluding the impact of the 2019 Acquisitions, there was no material change in our amortization expense.
Spectrum
Repacking Reimbursements and Other, net
Spectrum repacking reimbursements and other net gains were $7.5 million in the first quarter of 2020 compared to net gains of $7.0 million in the same period in 2019. The 2020 activity primarily consists of $7.5 million of reimbursements received from the Federal Communications Commission (FCC) for required spectrum repacking. The 2019 activity reflects $4.1 million of gains due to reimbursements received from the FCC for required spectrum repacking and a $2.9 million gain as a result of the sale of certain real estate.
Operating Income
Our operating income increased $41.9 million in the first quarter
of 2020 compared to the same period in 2019. Results from our 2019 Acquisitions added operating income of $26.3 million in the first quarter of 2020. Excluding the 2019 Acquisitions, operating income increased $15.6 million. The increase was driven by the changes in revenue and expenses discussed above, most notably the increase of subscription revenue and high-margin political advertising.
Non-Operating Expenses
Non-operating expenses increased $31.3 million in the first quarter of 2020 compared to the same period in 2019. This increase was partially due to a $13.8 million call premium related to the repayment of our 2023 Senior Notes and acceleration of $7.9 million of previously deferred financing fees associated with the 2023
and 2020 Senior notes in the first quarter of 2020 due to their early repayment. In addition, interest expense increased by $10.6 million driven by higher average outstanding debt used to finance the 2019 Acquisitions partially offset by a lower average interest rate due to the refinancings undertaken in 2019 and 2020. Total average outstanding debt was $4.19 billion for the first quarter of 2020, compared to $2.95 billion in the same period of 2019. The weighted average interest rate on total outstanding debt was 5.27% for the first quarter of 2020, compared to 6.05% in the same period of 2019.
Income Tax Expense
Income tax expense decreased $1.6 million in the first quarter of 2020 compared to the same period in 2019. Our effective income tax rate was 19.7% for the first quarter
of 2020, compared to 23.5% for the first quarter of 2019. The income tax expense and tax rate for the first quarter of 2020 are lower than the comparable amounts in 2019 primarily due to the utilization of capital loss carryforwards in connection with certain disposition transactions and the release of the associated valuation allowance.
Net Income attributable to TEGNA Inc.
Net income attributable to TEGNA Inc. was $86.3 million, or $0.39 per diluted share, in the first quarter of 2020 compared to $74.0 million, or $0.34 per diluted share, during the same period in 2019. Both income and earnings per share were affected by the factors discussed
above.
The weighted average number of diluted common shares outstanding in the first quarter of 2020 and 2019 were 218.9 million and 217.2 million, respectively.
Results from Operations - Non-GAAP Information
Presentation of Non-GAAP information
We use non-GAAP financial performance measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the related GAAP
measures, nor should they be considered superior to the related GAAP measures, and should be read together with financial information presented on a GAAP basis. Also, our non-GAAP measures may not be comparable to similarly titled measures of other companies.
Management and our Board of Directors use the non-GAAP financial measures for purposes of evaluating company performance. Furthermore, the Leadership Development and Compensation Committee of our Board of Directors uses non-GAAP measures such as Adjusted EBITDA, non-GAAP net income, non-GAAP EPS and free cash flow to evaluate management’s performance. Therefore, we believe that each of the non-GAAP measures presented provides useful information to investors and other stakeholders by allowing them to view our business through the eyes of management and our Board of Directors, facilitating comparisons of results across
historical periods and focus on the underlying ongoing operating performance of our business. We also believe these non-GAAP measures are frequently used by investors, securities analysts and other interested parties in their evaluation of our business and other companies in the broadcast industry.
We discuss in this Form 10-Q non-GAAP financial performance measures that exclude from our reported GAAP results the impact of “special items” consisting of spectrum repacking reimbursements and other, gains related to businesses we account for under the equity method, acquisition-related costs, advisory fees related to activism defense, and certain non-operating
expenses
related to the early extinguishment of debt and a TEGNA foundation donation. In addition, we have income tax special items associated with deferred tax benefits related to partial capital loss valuation allowance release.
We believe that such expenses and gains are not indicative of normal, ongoing operations. While these items may be recurring in nature and should not be disregarded in evaluation of our earnings performance, it is useful to exclude such items when analyzing current results and trends compared to other periods as these items can vary significantly from period to period depending on specific underlying transactions or events that may occur. Therefore, while we may incur or recognize these types of expenses and gains in the future, we believe that removing these items for purposes of calculating the non-GAAP financial measures provides investors with a more
focused presentation of our ongoing operating performance.
We discuss Adjusted EBITDA (with and without corporate expenses), a non-GAAP financial performance measure that we believe offers a useful view of the overall operation of our businesses. We define Adjusted EBITDA as net income attributable to TEGNA before (1) net income (loss) attributable to redeemable noncontrolling interest, (2) interest expense, (3) income taxes, (4) equity income in unconsolidated investments, net, (5) other non-operating items, net, (6) severance expense, (7) M&A due diligence costs, (8) acquisition-related costs, (9) advisory fees related to activism defense, (10) spectrum repacking reimbursements and other, net, (11) depreciation and (12) amortization. We believe these adjustments facilitate company-to-company operating performance comparisons by removing potential differences caused by
variations unrelated to operating performance, such as capital structures (interest expense), income taxes, and the age and book appreciation of property/equipment (and related depreciation expense). The most directly comparable GAAP financial measure to Adjusted EBITDA is Net income attributable to TEGNA. Users should consider the limitations of using Adjusted EBITDA, including the fact that this measure does not provide a complete measure of our operating performance. Adjusted EBITDA is not intended to purport to be an alternate to net income as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. In particular, Adjusted EBITDA is not intended to be a measure of cash flow available for management’s discretionary expenditures, as this measure does not consider certain cash requirements, such as working capital needs, capital expenditures, contractual commitments, interest payments, tax payments and other debt service
requirements.
We also discuss free cash flow, a non-GAAP performance measure that the Board of Directors uses to review the performance of the business. The most directly comparable GAAP financial measure to free cash flow is Net income from continuing operations. Free cash flow is now calculated as non-GAAP Adjusted EBITDA (as defined above), further adjusted by adding back (1) stock-based compensation, (2) non-cash 401(k) company match, (3) syndicated programming amortization, (4) pension reimbursements, (5) dividends received from equity method investments and (6) reimbursements from spectrum repacking. This is further adjusted by deducting payments made for (1) syndicated programming, (2) pension, (3) interest, (4) taxes (net of refunds) and (5) purchases of property and equipment. Like Adjusted EBITDA, free cash flow is not intended to be a measure of cash flow available
for management’s discretionary use.
Discussion of Special Charges Affecting Reported Results
Our results included the following items we consider “special items” that while at times recurring, can vary significantly from period to period:
| |
• | Spectrum repacking reimbursements and other, net primarily consisting of gains due to reimbursements from
the FCC for required spectrum repacking; |
| |
• | Advisory fees related to activism defense; |
| |
• | M&A due diligence costs we incurred to assist prospective buyers of our company with their due diligence; |
| |
• | A gain recognized
in our equity income in unconsolidated investments, related to our share of CareerBuilder’s gain on the sale of its employment screening business; |
| |
• | Other non-operating items primarily related to costs incurred in connection with the early extinguishment of debt; and |
| |
• | Deferred tax benefits related to partial capital loss valuation allowance release. |
| |
• | Spectrum repacking reimbursements and other, net consisting of a gain recognized on the sale of real estate and gains due to reimbursements from the FCC for required spectrum repacking; |
| |
• | Acquisition-related costs associated with business acquisitions; |
| |
• | Gains
recognized in our equity income in unconsolidated investments as a result of the sale of two investments; and |
| |
• | Other non-operating item related to a charitable donation made to the TEGNA Foundation. |
Reconciliations of certain line items impacted by special items to the most directly comparable financial measure calculated and presented in accordance with GAAP on our Consolidated Statements of Income follow
(in thousands, except per share amounts): |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Special
Items | | |
| | GAAP measure | | M&A due diligence costs | | Advisory fees related to activism defense | | Spectrum
repacking reimbursements and other | | Gain on equity method investment | | Other non-operating items | | Special tax items | | Non-GAAP measure |
| | | | | | | | | | | | | | | | |
Corporate
- General and administrative expenses | | $ | 21,714 |
| | $ | (4,588 | ) | | $ | (7,639 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 9,487 |
|
Spectrum
repacking reimbursements and other, net | | (7,515 | ) | | — |
| | — |
| | 7,515 |
| | — |
| | — |
| | — |
| | — |
|
Operating
expenses | | 509,651 |
| | (4,588 | ) | | (7,639 | ) | | 7,515 |
| | — |
| | — |
| | — |
| | 504,939 |
|
Operating
income | | 174,538 |
| | 4,588 |
| | 7,639 |
| | (7,515 | ) | | — |
| | — |
| | — |
| | 179,250 |
|
Equity
income (loss) in unconsolidated investments, net | | 9,015 |
| | — |
| | — |
| | — |
| | (12,071 | ) | | — |
| | — |
| | (3,056 | ) |
Other
non-operating items, net | | (19,270 | ) | | — |
| | — |
| | — |
| | — |
| | 21,744 |
| | — |
| | 2,474 |
|
Total
non-operating expenses | | (67,215 | ) | | — |
| | — |
| | — |
| | (12,071 | ) | | 21,744 |
| | — |
| | (57,542 | ) |
Income
before income taxes | | 107,323 |
| | 4,588 |
| | 7,639 |
| | (7,515 | ) | | (12,071 | ) | | 21,744 |
| | — |
| | 121,708 |
|
Provision
for income taxes | | 21,125 |
| | 1,151 |
| | 1,919 |
| | (1,990 | ) | | (3,033 | ) | | 5,463 |
| | 3,944 |
| | 28,579 |
|
Net
income attributable to TEGNA Inc. | | 86,308 |
| | 3,437 |
| | 5,720 |
| | (5,525 | ) | | (9,038 | ) | | 16,281 |
| | (3,944 | ) | | 93,239 |
|
Net
income per share-diluted (a) | | $ | 0.39 |
| | $ | 0.02 |
| | $ | 0.03 |
| | $ | (0.03 | ) | | $ | (0.04 | ) | | $ | 0.07 |
| | $ | (0.02 | ) | | $ | 0.43 |
|
| | | | | | | | | | | | | | | | |
(a) Per
share amounts do not sum due to rounding. | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | Special
Items | | | | | | |
| | GAAP measure | | Acquisition-related costs | | Spectrum
repacking reimbursements and other | | Gains on equity method investments | | Other non-operating item | | Non-GAAP measure | | | | |
| | | | | | | | | | | | | | | | |
Corporate
- General and administrative expenses | | $ | 14,735 |
| | $ | (3,911 | ) | | $ | — |
| | $ | — |
| | $ | — |
| | $ | 10,824 |
| | | | |
Spectrum
repacking reimbursements and other | | (7,013 | ) | | — |
| | 7,013 |
| | — |
| | — |
| | — |
| | | | |
Operating
expenses | | 384,104 |
| | (3,911 | ) | | 7,013 |
| | — |
| | — |
| | 387,206 |
| | | | |
Operating
income | | 132,649 |
| | 3,911 |
| | (7,013 | ) | | — |
| | — |
| | 129,547 |
| | | | |
Equity
income (loss) in unconsolidated investments, net | | 12,028 |
| | — |
| | — |
| | (13,126 | ) | | — |
| | (1,098 | ) | | | | |
Other
non-operating items, net | | (1,539 | ) | | — |
| | — |
| | — |
| | 1,000 |
| | (539 | ) | | | | |
Total
non-operating expense | | (35,896 | ) | | — |
| | — |
| | (13,126 | ) | | 1,000 |
| | (48,022 | ) | | | | |
Income
before income taxes | | 96,753 |
| | 3,911 |
| | (7,013 | ) | | (13,126 | ) | | 1,000 |
| | 81,525 |
| | | | |
Provision
for income taxes | | 22,774 |
| | 979 |
| | (1,758 | ) | | (3,169 | ) | | 251 |
| | 19,077 |
| | | | |
Net
income attributable to TEGNA Inc. | | 73,979 |
| | 2,932 |
| | (5,255 | ) | | (9,957 | ) | | 749 |
| | 62,448 |
| | | | |
Net
income per share-diluted (a) | | $ | 0.34 |
| | $ | 0.01 |
| | $ | (0.02 | ) | | $ | (0.05 | ) | | $ | — |
| | $ | 0.29 |
| | | | |
| | | | | | | | | | | | | | | | |
(a) Per
share amounts do not sum due to rounding. | | | | | | | | | | | | |
| | | | |
Adjusted
EBITDA - Non-GAAP
Reconciliations of Adjusted EBITDA to net income presented in accordance with GAAP on our Consolidated Statements of Income are presented below (in thousands): |
| | | | | | | | | | |
| |
| 2020 | | 2019 | | Change |
| | | | | |
Net
income attributable to TEGNA Inc. (GAAP basis) | $ | 86,308 |
| | $ | 73,979 |
| | 17 | % |
Less: Net loss attributable to redeemable noncontrolling interest | (110 | ) | | — |
| | *** |
|
Plus:
Provision for income taxes | 21,125 |
| | 22,774 |
| | (7 | %) |
Plus: Interest expense | 56,960 |
| | 46,385 |
| | 23 | % |
Less:
Equity income in unconsolidated investments, net | (9,015 | ) | | (12,028 | ) | | (25 | %) |
Plus: Other non-operating items, net | 19,270 |
| | 1,539 |
| | *** |
|
Operating
income (GAAP basis) | 174,538 |
| | 132,649 |
| | 32 | % |
Plus: M&A due diligence costs | 4,588 |
| | — |
| | *** |
|
Plus:
Acquisition-related costs | — |
| | 3,911 |
| | *** |
|
Plus: Advisory fees related to activism defense | 7,639 |
| | — |
| | *** |
|
Less:
Spectrum repacking reimbursements and other, net | (7,515 | ) | | (7,013 | ) | | 7 | % |
Adjusted operating income (non-GAAP basis) | 179,250 |
| | 129,547 |
| | 38 | % |
Plus:
Depreciation | 16,900 |
| | 14,917 |
| | 13 | % |
Plus: Amortization of intangible assets | 16,216 |
| | 8,689 |
| | 87 | % |
Adjusted
EBITDA (non-GAAP basis) | 212,366 |
| | 153,153 |
| | 39 | % |
Corporate - General and administrative expense (non-GAAP basis) | 9,487 |
| | 10,824 |
| | (12 | %) |
Adjusted
EBITDA, excluding Corporate (non-GAAP basis) | $ | 221,853 |
| | $ | 163,977 |
| | 35 | % |
| | | | | |
***
Not meaningful | | | | | |
First quarter 2020 Adjusted EBITDA margin was 32% without corporate expense or 31% with corporate expense. Our total Adjusted EBITDA increased $59.2 million in the first quarter of 2020 compared to 2019. Our 2019 Acquisitions added Adjusted EBITDA of $37.6 million. Excluding 2019 Acquisitions, Adjusted EBITDA was higher by $21.6 million. This increase was primarily driven by the operational factors discussed above within the revenue and operating expense fluctuation explanation
sections, most notably, the expected increase of subscription and high-margin political revenue.
Free Cash Flow Reconciliation
Our free cash flow, a non-GAAP performance measure, was $142.2 million in the first three months of 2020 compared to $109.1 million for the same period in 2019.
Reconciliations from “Net income” to “Free cash flow” follow (in thousands):
|
| | | | | | | | | | |
| |
| 2020 | | 2019 | | Change |
| | | | | |
Net
income attributable to TEGNA Inc. (GAAP basis) | $ | 86,308 |
| | $ | 73,979 |
| | 17 | % |
Plus: Provision for income taxes | 21,125 |
| | 22,774 |
| | (7 | %) |
Plus:
Interest expense | 56,960 |
| | 46,385 |
| | 23 | % |
Plus: M&A due diligence costs | 4,588 |
| | — |
| | *** |
|
Plus:
Acquisition-related costs | — |
| | 3,911 |
| | *** |
|
Plus: Depreciation | 16,900 |
| | 14,917 |
| | 13 | % |
Plus:
Amortization | 16,216 |
| | 8,689 |
| | 87 | % |
(Less) Plus: Stock-based compensation | (757 | ) | | 4,433 |
| | *** |
|
Plus:
Company stock 401(k) contribution | 5,138 |
| | — |
| | *** |
|
Plus: Syndicated programming amortization | 18,175 |
| | 13,463 |
| | 35 | % |
Plus:
Advisory fees related to activism defense | 7,639 |
| | — |
| | *** |
|
Plus: Cash dividend from equity investments for return on capital | 208 |
| | — |
| | *** |
|
Plus:
Cash reimbursements from spectrum repacking | 7,515 |
| | 4,134 |
| | 82 | % |
Plus: Other non-operating items, net | 19,270 |
| | 1,539 |
| | *** |
|
Less:
Net loss attributable to redeemable noncontrolling interest | (110 | ) | | — |
| | *** |
|
Less: Income tax (payments) receipts, net of refunds | (793 | ) | | 397 |
| | *** |
|
Less:
Spectrum repacking reimbursements and other, net | (7,515 | ) | | (7,013 | ) | | 7 | % |
Less: Equity income in unconsolidated investments, net | (9,015 | ) | | (12,028 | ) | | (25 | %) |
Less:
Syndicated programming payments | (17,865 | ) | | (13,288 | ) | | 34 | % |
Less: Pension contributions | (2,309 | ) | | (942 | ) | | *** |
|
Less:
Interest payments | (66,240 | ) | | (27,412 | ) | | *** |
|
Less: Purchases of property and equipment | (13,264 | ) | | (24,810 | ) | | (47 | %) |
Free
cash flow (non-GAAP basis) | $ | 142,174 |
| | $ | 109,128 |
| | 30 | % |
| | | | | |
***
Not meaningful | | | | | |
Liquidity, Capital Resources and Cash Flows
Our operations have historically generated strong positive cash flow which, along with availability under our existing revolving credit facility have been sufficient to fund our capital expenditures, interest expense, dividends,
investments in strategic initiatives (including acquisitions) and other operating requirements.
The COVID-19 pandemic has recently had far-reaching material adverse impacts on many aspects of our operations, directly and indirectly, including our employees, consumer behavior, distribution of our content, our vendors, and the overall market. The scope and nature of these impacts continue to evolve each day. In light of the uncertain and rapidly evolving situation relating to the COVID-19 pandemic, we have taken a number of precautionary measures to mitigate the financial impact of the pandemic, and minimize the resultant risks to our company, employees, our shareholders, customers, and the communities in which we serve. Such steps include the following:
| |
• | Suspended
the discretionary repayment of short-term borrowings resulting in the build up our cash balance to approximately $153.2 million as of April 30, 2020; |
| |
• | Implemented temporary company-wide one-week furlough program of our workforce during the second quarter of 2020; |
| |
• | Announced temporary pay reductions of 8% for certain key newsroom personnel, 20% for general managers and corporate senior vice presidents, and 25% for our CEO and Board of Directors in lieu of the one week furlough; |
| |
• | Reduced
and/or deferred capital expenditures and non-critical operating expenses; and |
| |
• | Implemented travel bans and restrictions. |
Further, in response to COVID-19, President Donald Trump signed into law the Coronavirus Aid, Relief, and Economic Security Act (the CARES Act) on March 27, 2020. The CARES Act provides numerous tax provisions and other stimulus measures. We believe we will benefit from the CARES Act
as a result of lower 2020 tax payments of approximately $7 million from the provisions that allow for (1) immediate deduction of any eligible leasehold improvements placed in service during 2018 and 2019, and (2) temporary relaxation of net interest deduction limitations which will allow us to immediately deduct 2019 interest expense that would other otherwise have been disallowed and carried forward to future periods. We also elected to defer the employer portion of the social security payroll tax (6.2%) as outlined within the CARES Act. The deferral is effective from March 27, 2020 through December 31, 2020. We estimate the cash flow benefit of this to be approximately $15 million in 2020. The deferred amount will be paid in two installments and the amount will be considered timely paid if 50% of the deferred amount is paid by December
31, 2021 and the remainder by December 31, 2022.
In addition, during the second half of 2019 and in January 2020, we closed several strategic actions which significantly increased our financial liquidity in advance of the COVID-19 pandemic. On August 15, 2019, we amended and extended our $1.51 billion revolving credit facility until August 15, 2024. The amendment also increased our permitted total leverage ratio as follows: |
| |
Period | Leverage Ratio |
| 5.50 to 1.00 |
| 5.25 to 1.00 |
| 5.00 to 1.00 |
| 4.75
to 1.00 |
| 4.50 to 1.00 |
The amendment also increased the amount of unrestricted cash that we are allowed to offset debt by in our leverage ratio calculation to $500.0 million.
As of March 31, 2020, we were in compliance with all covenants contained in our debt agreements and credit facility. As of March 31, 2020, our leverage ratio, calculated in accordance with our revolving credit agreement and term loan agreements, was 4.59x, well below
the permitted leverage ratio of less than 5.5x. The leverage ratio is calculated using annualized adjusted EBITDA (as defined in the agreement) for the trailing eight quarters. While we do expect the cash flow we generate to decline in the second quarter on account of the pandemic containment measures in place, we believe that we will remain compliant with all covenants for the foreseeable future.
We often present a different leverage ratio in our investor communications than the one required to be computed by our revolving covenant agreement. The one in our investor communications, which is regularly reviewed by our management and our board of directors, was 4.7x as of March 31, 2020. The primary difference between this computation and the leverage ratio calculated in accordance with our revolving credit agreement is the
definition of adjusted EBITDA in the revolving credit agreement version requires additional adjustments to add back non-cash compensation and contractual synergy benefits during periods in the trailing eight quarters that preceded the acquisition.
On September 13, 2019, we completed a private placement offering of $1.1 billion aggregate principal amount of unsecured notes bearing an interest rate of 5.00% which are due in September 2029. The proceeds from this note offering were used to finance a portion of the acquisition of the Nexstar Stations, and along with borrowing under the revolving credit facility, were used to repay the remaining $320 million of notes bearing fixed rate interest at 5.125% which had become due in October 2019. Additionally we early repaid $290 million of our $600 million unsecured notes bearing fixed
interest at 5.125% which are due in July 2020.
On January 9, 2020 we completed a private placement offering of $1.0 billion senior notes bearing an interest rate of 4.625% which are due in March 2028. These senior notes, as well as those issued in September 2019, include customary market covenants and call provisions consistent with our past issuances. On February 11, 2020 we used the net proceeds to repay the remaining $310 million principal amount of our 5.125% Senior Notes due 2020, the $650 million principal amount of our 6.375% Senior Notes due 2023, a $13.8 million call premium on our 6.375% Senior Notes due 2023 and borrowings under our revolving credit facility.
As of March
31, 2020, our total debt was $4.1 billion, cash and cash equivalents totaled $35.1 million, and we had unused borrowing capacity of $720.8 million under our revolving credit facility. As of March 31, 2020, approximately $3.22 billion, or 78%, of our debt has a fixed interest rate. Excluding our ability to repay funds with the revolving credit facility, we have minimal near-term contractual debt maturities due, with $100 million remaining in 2020, and then no maturities due until September 2021 of $350 million.
Our financial and operating performance, as well as our ability to generate sufficient cash flow to maintain compliance with credit facility covenants, are subject to certain
risk factors; see Item 1A. “Risk Factors” in this Report as well as our 2019 Annual Report on Form 10-K for further discussion. We expect our existing cash and cash equivalents, cash flow from our operations,
and borrowing capacity under the revolving credit facility will be more than sufficient to satisfy our debt service obligations, capital expenditure requirements, and working capital needs for the next twelve months.
Cash Flows
The
following table provides a summary of our cash flow information followed by a discussion of the key elements of our cash flow (in thousands):
|
| | | | | | | |
| |
| 2020 | | 2019 |
| | | |
Balance
of cash and cash equivalents beginning of the period | $ | 29,404 |
| | $ | 135,862 |
|
| | | |
Operating activities: | | | |
Net
income | 86,198 |
| | 73,979 |
|
Depreciation, amortization and other non-cash adjustments | 28,482 |
| | 13,131 |
|
Pension contributions,
net of expense | (3,642 | ) | | (242 | ) |
Other, net | 66,326 |
| | (38,459 | ) |
Cash flow from operating activities | 177,364 |
| | 48,409 |
|
Investing
activities: | | | |
Payments for acquisitions of businesses and other assets, net of cash acquired | (15,000 | ) | | (108,872 | ) |
All other investing activities | (563 | ) | | (1,165 | ) |
Cash
flow used for investing activities | (15,563 | ) | | (110,037 | ) |
| | | |
Cash flow used for financing activities | (156,146 | ) | | (70,416 | ) |
Increase
(decrease) in cash and cash equivalents | 5,655 |
| | (132,044 | ) |
| | | |
Balance of cash and cash equivalents end of the period | $ | 35,059 |
| | $ | 3,818 |
|
Operating
Activities - Cash flow from operating activities was $177.4 million for the first quarter of 2020, compared to $48.4 million for the same period in 2019. The $129.0 million net increase in cash flow from operating activities was primarily due to $91.1 million favorable change in working capital driven by accounts payable (prior year included refunds paid to certain Premion customers) and accounts receivable (due to increase in cash collection on AMS). Also contributing to the improvement was an increase in operating income of $41.9 million, in part due to contributions from stations acquired in 2019 and increase in political advertising in the first quarter of 2020. These amounts were partially offset by an increase in interest payments of $38.8 million primarily due to interest payments made in 2020 on
unsecured notes issued in the third quarter of 2019.
Investing Activities - Cash flow used for investing activities was $15.6 million for the first quarter of 2020, compared to $110.0 million for the same period in 2019. The decrease was primarily due to a lower amount spent on acquisitions in 2020 as compared to cash used in the acquisition of the Gray Stations for $108.9 million in the first quarter of 2019.
Financing Activities - Cash flow used for financing activities was $156.1 million for the first quarter of 2020, compared to $70.4
million for the same period in 2019. The change was primarily due to debt activity in 2020. Specifically, in 2020 we issued $1.0 billion of unsecured notes, the proceeds of which were used to early redeem $650.0 million of unsecured notes due in October 2023 and $310.0 million due in July 2020. We incurred combined debt issuance and early redemption fees of $27.6 million related to these actions. Additionally, we paid down $118.0 million on our revolving credit facility early in the first quarter of 2020 as compared to $30.0 million in the first quarter of 2019.
Fiscal Year 2020 Guidance Update
As discussed above, the full impact of the COVID-19 pandemic, particularly with regard to the broader
advertising industry, remains uncertain. As a result, on April 20, 2020, we suspended our full year 2020 guidance and 2021 preliminary outlook.
Certain Factors Affecting Forward-Looking Statements
Certain statements in this Quarterly Report on Form 10-Q contain forward-looking statements regarding business strategies, market potential, future financial performance and other matters, which include, but is not limited to the adverse impacts caused by the COVID-19 pandemic and its effect on our revenues, particularly our non-political advertising revenues. The words “believe,” “expect,” “estimate,”
“could,” “should,” “intend,” “may,” “plan,” “seek,” “anticipate,” “project” and similar expressions, among others, generally identify “forward-looking statements”. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results and events to differ materially from those anticipated in the forward-looking statements, including those described within Part II, Item 1A “Risk Factors” in this current report, as well as under Item 1A. “Risk Factors” in our 2019 Annual Report on Form 10-K.
Our actual financial results may be different from those projected due to the inherent nature of projections. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. The forward-looking statements contained in this Form
10-Q speak only as of the date of its filing. Except where required by applicable law, we expressly disclaim a duty to provide updates to forward-looking statements after the date of this Form 10-Q to reflect subsequent events, changed circumstances, changes in expectations, or the estimates and assumptions associated with them. The forward-looking statements in this Form 10-Q are intended to be subject to the safe harbor protection provided by the federal securities laws.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
For quantitative and qualitative disclosures about market risk, refer to the following section of our 2019 Annual Report on Form
10-K: “Item 7A. Quantitative and Qualitative Disclosures about Market Risk.” Our exposures to market risk have not changed materially since December 31, 2019.
As of March 31, 2020, approximately $3.22 billion of our debt has a fixed interest rate (which represents approximately 78% of our total principal debt obligation). Our remaining debt obligation of $885 million has floating interest rates. These obligations fluctuate with market interest rates. By way of comparison, a 50 basis points increase or decrease in the average interest rate for these obligations would result in a change in annual interest expense of approximately $4.4 million. The fair value of our total debt, based on bid and ask quotes for the related debt, totaled $3.85 billion as of March
31, 2020 and $4.32 billion as of December 31, 2019.
Item 4. Controls and Procedures
Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of March 31, 2020. Based on that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures
are effective, as of March 31, 2020, to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.
There have been no material changes in our internal controls or in other factors during the fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART
II. OTHER INFORMATION
Item 1. Legal Proceedings
See Note 11 to the condensed consolidated financial statements for information regarding our legal proceedings.
Item 1A. Risk Factors
While we attempt to identify, manage and mitigate risks and uncertainties associated with our business, some level of risk and uncertainty will always be present. “Item 1A. Risk Factors” of our 2019 Annual Report on Form 10-K describes the risks and uncertainties that we
believe may have the potential to materially affect our business, results of operations, financial condition, cash flows, projected results and future prospects. The information below represents a new risk factor related to the adverse impacts from the COVID-19 pandemic.
The COVID-19 pandemic could continue to materially adversely affect our financial condition, results of operations and cash flows
During the first quarter of 2020, a novel strain of coronavirus (COVID-19) believed to have been first identified in Wuhan, China, spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States
declared a national emergency with respect to COVID-19. The federal and state governments in the United States have responded by instituting a wide variety of mitigating control measures, including, mandatory quarantines, closures of non-essential businesses and all other places of social interaction, while implementing “shelter in place” orders and restricting travel. Such control measures have resulted in cancellation or postponement of sporting events, including the Olympics, and suspension of popular entertainment content production. The mitigating control measures began negatively impacting our AMS revenue stream in mid-March as demand for non-political advertising softened. This trend has continued into the second quarter of 2020 as such measures remain largely in place as of this date.
The extent of its impact on our financial and operational results, which
could be material, will depend on the length of time that the pandemic continues and whether subsequent waves of the infection happen, its effect on our customers’ demand for our advertising products (as well as their ability to pay us for services provided), the pace at which governmental regulations closing businesses and restricting movement imposed in response to the pandemic are relaxed, the success of large economic stimulus measures passed into law in recent weeks as well as uncertainty regarding all of the foregoing.
While we cannot at this time predict the full impact of the COVID-19 pandemic, it is likely to have a material adverse effect on at least our near-term results of operations and cash flows. In addition, a sustained adverse impact from the COVID-19 pandemic could eventually impact our ability to maintain compliance with covenants under our revolving credit
facility in the future further affecting our liquidity and financial condition. In addition, we may experience an increased risk of undetected malicious cyber-security attacks due to our workforce working remotely. We continue to closely monitor the situation, to assess further possible implications to our business and customers, and to take actions in an effort to mitigate adverse consequences.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On September 19, 2017, we announced that our Board of Directors authorized a share repurchase program for up to $300.0 million of our common stock over
three years. During the first quarter of 2020, no shares were repurchased and as of March 31, 2020, approximately $279.1 million remained under this program. As a result of our 2019 Acquisitions, we have suspended share repurchases under this program.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item
5. Other Information
None.
Item 6. Exhibits
|
| | |
Exhibit Number | | Description |
| | |
3-1 | | |
| | |
3-1-1 | | |
| | |
3-1-2 | | |
| | |
3-2 | | |
| | |
4-1 | | |
| | |
10-1 | | |
| | |
10-2 | | |
| | |
31-1 | | |
| | |
31-2 | | |
| | |
32-1 | | |
| | |
32-2 | | |
| | |
101.INS | | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. |
| | |
101.SCH | | Inline
XBRL Taxonomy Extension Schema Document. |
| | |
101.CAL | | Inline XBRL Taxonomy Extension Calculation Linkbase Document. |
| | |
101.DEF | | Inline XBRL Taxonomy Extension Definition Document. |
| | |
101.LAB | | Inline
XBRL Taxonomy Extension Label Linkbase Document. |
| | |
101.PRE | | Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
| | |
104 | | Cover Page Interactive Data File (formatted as
Inline XBRL and contained in Exhibit 101). |
| | |
We agree to furnish to the Commission, upon request, a copy of each agreement with respect to long-term debt not filed herewith in reliance upon the exemption from filing applicable to any series of debt representing less than 10% of our total consolidated assets.
* Asterisks identify management contracts and compensatory plans or arrangements.
SIGNATURE
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| |
| TEGNA INC. |
| |
| |
| |
| Senior Vice President and Controller |
| (on behalf of Registrant and as Principal Accounting Officer) |