e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): February 22, 2011
A. H. BELO CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction
of incorporation)
|
|
1-33741
(Commission File Number)
|
|
38-3765318
(I.R.S. Employer
Identification No.) |
|
|
|
P. O. Box 224866
Dallas, Texas
(Address of principal executive offices)
|
|
75222-4866
(Zip Code) |
Registrants telephone number, including area code: (214) 977-8200
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions:
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02. Results of Operations and Financial Condition.
On February 22, 2011, A. H. Belo Corporation announced its consolidated financial results for the
quarter and year ended December 31, 2010. A copy of the announcement press release is furnished
with this report as Exhibit 99.1.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
|
|
|
99.1 |
|
|
Financial Results Press Release dated February 22, 2011 |
Signatures
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.
|
|
|
|
|
Date: February 22, 2011 |
A. H. BELO CORPORATION
|
|
|
By: |
/s/ David A. Gross
|
|
|
|
David A. Gross |
|
|
|
Vice President/Investor Relations and
Strategic Analysis |
|
EXHIBIT INDEX
|
|
|
|
|
|
99.1 |
|
|
Financial Results Press Release dated February 22, 2011 |
exv99w1
Exhibit 99.1
|
|
|
|
|
FOR IMMEDIATE RELEASE
Tuesday, February 22, 2011
7:00 A.M. CST |
A. H. Belo Corporation Reports
Fourth Quarter and Full-Year 2010 Financial Results
DALLAS A. H. Belo Corporation (NYSE: AHC) today reported fourth quarter and full-year 2010
total revenues of $130.8 million and $487.3 million, respectively. The Company recorded a pre-tax
$132.3 million pension withdrawal charge in the fourth quarter, and posted a fourth quarter net
loss of $5.65 per share. The Companys full-year 2010 net loss was $5.92 per share.
When pension and impairment charges are added back to EBITDA (Adjusted EBITDA) in both
periods, the resulting Adjusted EBITDA in the fourth quarter was $15.6 million, a decrease of $4.2
million compared to the prior year. Adjusted EBITDA for the full-year 2010 was $56.5 million, an
increase of $23.8 million or 72.5 percent compared to the prior year.
Robert W. Decherd, chairman, president and Chief Executive Officer, said, Our improved 2010
operating performance reflects the Companys success in executing a content-first strategy of
producing local news and information on a scale that other media cannot match. For 2011, the
Companys top three priorities are executing on revenue initiatives, remaining vigilant on
expenses, and maximizing operating cash flow. Although the timing of real estate dispositions and
potential proceeds are hard to predict, we are hopeful that results similar to 2010s will be
realized in 2011.
As of December 31, 2010, A. H. Belo had approximately $86 million of cash and cash
equivalents, had no borrowings outstanding under its bank credit facility, and remained in
compliance with bank covenants. As the Company announced on January 3, 2011, the Company will make
an additional $30 million contribution into the two new defined benefit pension plans created,
sponsored and managed by or on behalf of the Company (the AHC Pension Plans). The Company
anticipates making the additional cash contribution in the first quarter, and this contribution
will reduce the Companys
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Two
cash and cash equivalents at the end of the quarter compared to the end of 2010.
Fourth Quarter Results
Total revenue was $130.8 million in the fourth quarter of 2010, a decrease of 3.4 percent
compared to the prior year. Advertising revenue, including print and digital revenues, decreased
6.0 percent, with the smallest decrease at The Dallas Morning News followed by The Press-Enterprise
and The Providence Journal. Display advertising revenue decreased 10.7 percent to $33.6 million,
and preprint revenue increased 0.3 percent to $27.5 million. Classified revenue decreased 8.8
percent to $15.3 million. Digital revenue was $9.9 million, a decrease of 0.9 percent.
Advertising revenue from niche publications, which is included in the display, preprint, classified
and digital revenue figures above, increased 33.4 percent to $7.1 million as Briefing, The Morning
News free, home-delivered condensed print news product, increased advertising revenue 63.6 percent
to $4.8 million. Circulation revenue decreased 3.4 percent to $35.1 million. Commercial printing,
distribution and other revenue increased 28.0 percent to $9.5 million due primarily to increases in
distribution and commercial printing revenues in Providence and Riverside.
Total consolidated operating expense in the fourth quarter was $259.8 million. Excluding the
effect of pension and impairment expenses in both periods, operating expense in the fourth quarter
was $123.6 million, a 1.6 percent decrease compared to the prior year. This decrease was primarily
driven by lower technology, bad debt and property tax expenses.
The Companys newsprint expense in the fourth quarter was $11.5 million, an increase of 26.7
percent compared to the prior year. Due to increased demand for
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Three
commercial printing services and advertising in Briefing and The Press-Enterprise, newsprint
consumption increased 6.2 percent to 18,684 metric tons. Newsprint cost per metric ton increased
19.3 percent. The average purchase price per metric ton for newsprint increased 21.2 percent.
Corporate and non-operating unit expenses in the fourth quarter, net of costs allocated to
operating units, were $13.1 million, an increase of 0.8 percent compared to the prior year.
Excluding the effect of pension and impairment expenses in both periods, corporate and
non-operating unit expenses were $7.5 million, an 18.7 percent decrease, as salaries and wages,
technology, computer and communication expenses all decreased.
In the fourth quarter of 2010, A. H. Belo and Belo Corp., pursuant to their Tax Matters
Agreement, agreed that Belo Corp. would carry back A. H. Belos 2009 taxable net operating loss to
a previous tax year, resulting in a net refund to the Company of $3.5 million. The Company expects
to receive the refund in the first half of 2011.
The Company received a $3.1 million dividend from Classified Ventures, owner of Cars.com and
Apartments.com, in the fourth quarter. Proceeds of $0.5 million were also received from the sale
of excess land at the Denton Record-Chronicle.
Full-Year Results
Total revenue was $487.3 million in 2010, a decrease of 6.0 percent compared to the prior
year. Advertising revenue, including print and digital revenues, decreased 11.9 percent, with the
smallest decrease at The Dallas Morning News followed by The Press-Enterprise and The Providence Journal. Display advertising revenue decreased 15.4 percent to
$119.7 million, and preprint revenue decreased 7.5 percent to $91.2 million. Classified revenue
decreased 15.4 percent to $62.8 million. Digital revenue was $36.6
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Four
million, a decrease of 4.1 percent. Advertising revenue from niche publications, which is included
in the display, preprint, classified and digital revenue figures above, increased 36.8 percent to
$23.4 million due primarily to Briefing, which increased revenue 66.1 percent to $14.2 million.
Circulation revenue increased 3.3 percent to $141.1 million as circulation pricing actions
implemented in Dallas and Providence in 2009 continued to cycle through. Commercial printing,
distribution and other revenue increased 22.0 percent to $35.9 million as existing and new
commercial printing and distribution contracts came on line in Dallas, Providence and Riverside.
Total consolidated operating expense was $625.4 million in 2010. Excluding the effect of
pension and impairment expenses in both periods, operating expense in 2010 was $476.0 million, a
10.2 percent decrease compared to the prior year. This decrease was primarily driven by lower
salaries and wages, newsprint, technology and bad debt expenses.
In 2010, the Companys newsprint expense was $39.4 million, a decrease of 15.6 percent
compared to the prior year. Newsprint consumption decreased 7.4 percent to
69,255 metric tons. Newsprint cost per metric ton decreased 8.9 percent as decreases in the first
half of the year more than offset increases in the second half of the year. The average purchase
price per metric ton of newsprint increased of 3.6 percent.
Corporate and non-operating unit expenses in 2010, net of costs allocated to operating units,
were $34.2 million, an increase of 0.7 percent compared to the prior year. Excluding the effect of
pension and impairment expenses in both periods, corporate and non-operating unit expenses were
$27.4 million, a 9.3 percent decrease, as salaries and wages, technology, and computer and
communication expenses all decreased.
For the full-year 2010, the Companys pre-tax cash proceeds from real estate dispositions
totaled nearly $10 million.
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Five
As of December 31, 2010, A. H. Belo had approximately 2,200 full-time and 280 part-time
employees.
Pension and Impairment Charges
On January 3, 2011, A. H. Belo and its former parent company, Belo Corp., announced they
completed the split of The G. B. Dealey Retirement Pension Plan (GBD Pension Plan) into
separately-sponsored plans as scheduled. A. H. Belo stated that as a result of the split, the
Company would report a significant charge in the fourth quarter of 2010. The $132.3 million charge
recorded in the fourth quarter represents A. H. Belos net unfunded pension liability for Company
employees and retirees that the Company assumed from the GBD Pension Plan as of December 31, 2010.
By June 30, 2011, A. H. Belo and Belo Corp. expect to complete a final assessment and
reconciliation of the allocations made from the GBD Pension Plan to the AHC Pension Plans based
upon final January 1, 2011 participant data.
Under the new AHC Pension Plans, the Company will account for future pension obligations in
accordance with accounting guidance for single-employer defined benefit plans. The Company will
record the funded or unfunded position of the AHC Pension Plans as an asset or liability each
period and certain actuarial gains and losses will be recorded to other comprehensive income and
amortized to earnings over future periods. The Company anticipates that required cash pension
contributions will total approximately $25 million in 2011. The first quarter cash contribution
will be approximately $8.7 million, and $3.4 million of this amount will come from A. H. Belo funds
held on deposit by Belo Corp. for pension contributions. In the second, third and fourth quarters,
the Company anticipates required cash contributions of approximately
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Six
$5.4 million each quarter. With these required payments and the additional $30 million
contribution to be made in the first quarter, the Companys cash pension contributions will total
approximately $55 million in 2011.
For tax purposes, the Company will deduct cash contributions to the AHC Pension Plans on its
federal income tax returns.
Pension expense, which is different than cash contributions, is expected to be $2 million in
2011.
Fourth quarter results also include impairment charges totaling $2.5 million primarily related
to investment write-offs.
Non-GAAP Financial Measures
Reconciliations of net loss to EBITDA and Adjusted EBITDA are included as exhibits to this
release.
Financial Results Conference Call
A. H. Belo will conduct a conference call today at 1:30 p.m. CST to discuss financial results.
The conference call will be available via webcast by accessing the Companys website
(www.ahbelo.com/invest) or by dialing 1-800-401-8436 (USA) or 612-333-4911 (International). A
replay line will be available at 800-475-6701 (USA) or 320-365-3844 (International) from
3:30 p.m. CST on February 22 until 11:59 p.m. CST on March 1, 2011. The access code for the replay
is 189802.
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Seven
About A. H. Belo Corporation
A. H. Belo Corporation (NYSE: AHC), headquartered in Dallas, Texas, is a distinguished
newspaper publishing and local news and information company that owns and operates four daily
newspapers and a diverse group of websites. A. H. Belo publishes The Dallas Morning News,
Texas leading newspaper and winner of nine Pulitzer Prizes; The Providence Journal, the oldest
continuously-published daily newspaper in the U.S. and winner of four Pulitzer Prizes; The
Press-Enterprise (Riverside, CA), serving the Inland Southern California region and winner of one
Pulitzer Prize; and the Denton Record-Chronicle. The Company publishes various niche publications
targeting specific audiences, and its partnerships and/or investments include the Yahoo! Newspaper
Consortium and Classified Ventures, owner of cars.com. A. H. Belo also owns and operates
commercial printing, distribution and direct mail service businesses. Additional information is
available at www.ahbelo.com or by contacting David A. Gross, vice president/Investor Relations and
Strategic Analysis, at 214-977-4810.
Statements in this communication concerning A. H. Belo Corporations (the Companys) business
outlook or future economic performance, anticipated profitability, revenues, expenses, dividends,
capital expenditures, investments, impairments, pension plan contributions, real estate sales,
future financings, and other financial and non-financial items that are not historical facts, are
forward-looking statements as the term is defined under applicable federal securities laws.
Forward-looking statements are subject to risks, uncertainties and other factors that could cause
actual results to differ materially from those statements.
Such risks, uncertainties and factors include, but are not limited to, changes in capital market
conditions and prospects, and other factors such as changes in advertising demand and newsprint
prices; newspaper circulation trends and other circulation matters, including changes in readership
methods, patterns and demography, and audits and related actions by the Audit Bureau of
Circulations; challenges implementing increased subscription pricing and new pricing structures;
challenges in achieving expense reduction goals, and on schedule, and the resulting potential
effects on operations; technological changes; development of Internet commerce; industry cycles;
changes in pricing or other actions by existing and new competitors and suppliers; labor relations;
regulatory, tax and legal changes; adoption of new accounting standards or changes in existing
accounting standards by the Financial Accounting Standards Board or other accounting
standard-setting bodies or authorities; the effects of Company acquisitions, dispositions, co-owned
ventures, and investments; pension plan matters; general economic conditions and
-more-
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
A. H. Belo Corporation Reports Fourth Quarter and
Full-Year 2010 Financial Results
February 22, 2011
Page Eight
changes in interest rates; significant armed conflict; and other factors beyond our control, as
well as other risks described in the Companys Annual Report on Form 10-K for the year ended
December 31, 2009, and other public disclosures and filings with the Securities and Exchange
Commission.
P.O. Box 224866 Dallas, Texas 75222-4866 Tel. 214.977.8200 Fax 214.977.8201
www.ahbelo.com Deliveries: 508 Young Street Dallas, TX 75202
-30-
A. H. Belo Corporation
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
December 31, |
|
|
December 31, |
|
In thousands, except per share amounts |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
Net operating revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
|
$ |
86,237 |
|
|
$ |
91,731 |
|
|
$ |
310,309 |
|
|
$ |
352,368 |
|
Circulation |
|
|
35,121 |
|
|
|
36,341 |
|
|
|
141,091 |
|
|
|
136,549 |
|
Printing and distribution |
|
|
9,489 |
|
|
|
7,411 |
|
|
|
35,908 |
|
|
|
29,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net operating revenues |
|
|
130,847 |
|
|
|
135,483 |
|
|
|
487,308 |
|
|
|
518,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and employee benefits |
|
|
50,604 |
|
|
|
48,318 |
|
|
|
212,998 |
|
|
|
214,600 |
|
Other production, distribution and operating costs |
|
|
46,677 |
|
|
|
53,674 |
|
|
|
183,017 |
|
|
|
209,327 |
|
Newsprint, ink and other supplies |
|
|
18,478 |
|
|
|
12,641 |
|
|
|
55,472 |
|
|
|
60,987 |
|
Depreciation |
|
|
7,800 |
|
|
|
9,402 |
|
|
|
32,901 |
|
|
|
38,857 |
|
Amortization |
|
|
1,310 |
|
|
|
1,625 |
|
|
|
5,239 |
|
|
|
6,499 |
|
Asset impairment |
|
|
2,543 |
|
|
|
3,700 |
|
|
|
3,404 |
|
|
|
106,389 |
|
Pension plan withdrawal |
|
|
132,346 |
|
|
|
|
|
|
|
132,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
259,758 |
|
|
|
129,360 |
|
|
|
625,377 |
|
|
|
636,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations |
|
|
(128,911 |
) |
|
|
6,123 |
|
|
|
(138,069 |
) |
|
|
(118,311 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(203 |
) |
|
|
(580 |
) |
|
|
(808 |
) |
|
|
(1,382 |
) |
Other (expense) income, net |
|
|
(729 |
) |
|
|
(1,037 |
) |
|
|
7,067 |
|
|
|
(677 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other (expense) income |
|
|
(932 |
) |
|
|
(1,617 |
) |
|
|
6,259 |
|
|
|
(2,059 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes |
|
|
(129,843 |
) |
|
|
4,506 |
|
|
|
(131,810 |
) |
|
|
(120,370 |
) |
Income tax benefit |
|
|
(10,336 |
) |
|
|
(1,143 |
) |
|
|
(7,575 |
) |
|
|
(12,475 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings |
|
$ |
(119,507 |
) |
|
$ |
5,649 |
|
|
$ |
(124,235 |
) |
|
$ |
(107,895 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
$ |
(5.65 |
) |
|
$ |
0.27 |
|
|
|
(5.92 |
) |
|
$ |
(5.25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted |
|
|
21,164 |
|
|
|
20,598 |
|
|
|
20,992 |
|
|
|
20,548 |
|
A. H. Belo Corporation
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
In thousands |
|
2010 |
|
|
2009 |
|
|
|
(unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
86,291 |
|
|
$ |
24,503 |
|
Accounts receivable, net |
|
|
56,793 |
|
|
|
62,977 |
|
Other current assets |
|
|
32,593 |
|
|
|
34,464 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
175,677 |
|
|
|
121,944 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
176,676 |
|
|
|
203,329 |
|
Intangible assets, net |
|
|
46,771 |
|
|
|
52,009 |
|
Other assets |
|
|
21,516 |
|
|
|
27,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
420,640 |
|
|
$ |
404,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
29,159 |
|
|
$ |
19,191 |
|
Pension liabilities |
|
|
54,833 |
|
|
|
|
|
Accrued expenses |
|
|
27,448 |
|
|
|
29,788 |
|
Advance subscription payments |
|
|
23,057 |
|
|
|
26,713 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
134,497 |
|
|
|
75,692 |
|
|
|
|
|
|
|
|
|
|
Pension liabilities |
|
|
77,513 |
|
|
|
223 |
|
Deferred income taxes |
|
|
591 |
|
|
|
|
|
Other liabilities |
|
|
8,166 |
|
|
|
6,915 |
|
Total shareholders equity |
|
|
199,873 |
|
|
|
321,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
420,640 |
|
|
$ |
404,427 |
|
|
|
|
|
|
|
|
A. H. Belo Corporation
Reconciliation of Net Income to EBITDA and Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
December 31, |
|
|
December 31, |
|
In thousands (unaudited) |
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
AS REPORTED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) |
|
$ |
(119,507 |
) |
|
$ |
5,649 |
|
|
$ |
(124,235 |
) |
|
$ |
(107,895 |
) |
Addback/(Subtract): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
9,110 |
|
|
|
11,027 |
|
|
|
38,140 |
|
|
|
45,356 |
|
Interest expense |
|
|
203 |
|
|
|
580 |
|
|
|
808 |
|
|
|
1,382 |
|
Income tax benefit |
|
|
(10,336 |
) |
|
|
(1,143 |
) |
|
|
(7,575 |
) |
|
|
(12,475 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA (1) |
|
|
(120,530 |
) |
|
|
16,113 |
|
|
|
(92,862 |
) |
|
|
(73,632 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Addback/(Subtract): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension expense |
|
|
133,578 |
|
|
|
|
|
|
|
145,985 |
|
|
|
7 |
|
Impairments |
|
|
2,543 |
|
|
|
3,700 |
|
|
|
3,404 |
|
|
|
106,389 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (1) |
|
$ |
15,591 |
|
|
$ |
19,813 |
|
|
$ |
56,527 |
|
|
$ |
32,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
EBITDA is calculated by adding depreciation and amortization, interest expense and income tax
expense recorded to net income (loss). Adjusted EBITDA is calculated by adding pension expense
and impairment expense recorded to EBITDA. |
|
|
|
Neither EBITDA nor Adjusted EBITDA is a measure of financial performance under generally
accepted accounting principles (GAAP). Management uses EBITDA, Adjusted EBITDA and similar
measures in internal analyses as a supplemental measure of the Companys financial performance and
to assist with determining bonus achievement, performance comparisons against its peer group of
companies, as well as capital spending and other investing decisions. EBITDA or similar measures
are also common alternative measures of performance used by investors, financial analysts and
rating agencies to evaluate financial performance. Neither EBITDA nor Adjusted EBITDA should be
considered in isolation or as a substitute for cash flows provided by operating activities or
other income or cash flow data prepared in accordance with GAAP, and these non-GAAP measures may
not be comparable to similarly-titled measures of other companies. |