Gray Reports Operating Results for the Three Months Ended March 31, 2008

Gray Reports Operating Results for the Three Months Ended March 31, 2008

ATLANTA, May 9 /PRNewswire-FirstCall/ -- Gray Television, Inc. ("we," "us" or "our") (NYSE:GTN) today announced results from operations for the three months ("first quarter") ended March 31, 2008 as compared to the three months ended March 31, 2007.

Comments on Results of Operations for the Three Months Ended March 31, 2008:

Revenues.

Total net revenues for all stations increased $1.3 million, or 2%, to $71.0 million reflecting increased political advertising revenues, internet advertising revenues and production revenues which were partially offset by decreased local and national advertising revenues. The increase in political advertising revenue reflects increased advertising from political candidates in the 2008 primary elections. Increased internet advertising revenue reflects increased website traffic and internet sales initiatives in each of our markets. The decrease in local and national revenue was partially due to reduced advertising revenues resulting from the change in networks broadcasting the Super Bowl. During the first quarter of 2008 we earned approximately $130,000 of net revenue relating to the Super Bowl broadcast on our six Fox channels compared to earning approximately $750,000 of net revenue relating to the 2007 Super Bowl broadcast on our 17 CBS channels.

Political advertising revenues increased $2.0 million, or 180%, to $3.1 million.

Internet advertising revenue increased $0.6 million, or 28%, to $2.6 million.

Local advertising revenue decreased $1.0 million, or 2%, to $45.7 million.

National advertising revenue decreased $0.8 million, or 4%, to $16.3 million.

Operating expenses.

Broadcast expenses (before depreciation, amortization and gain on disposal of assets) increased $1.2 million, or 2%, to $50.0 million. This increase was primarily due to normal increases in payroll costs.

During the first quarter of 2008, we initiated a program of selective staff reductions at our television stations. These staff reductions are expected to save approximately $5 million in payroll expenses on a fully annualized basis.

Corporate and administrative expenses (before depreciation, amortization and gain on disposal of assets) decreased $0.6 million, or 13%, to $3.5 million due primarily to decreased non-cash stock based compensation, consulting and legal expenses. We recorded non-cash stock based compensation

expense during the three months ended March 31, 2008 and 2007 of $294,000 and $520,000, respectively.

Internet Initiatives:

We have continued to expand our internet initiatives in each of our markets. Our focus has been to expand local content to attract traffic to our websites.

This strong revenue growth reflects the significantly increased traffic to our websites as illustrated below by the aggregate page views reported by our websites in the three months ended March 31, 2008 compared to the three months ended March 31, 2007.

Gray Websites - Aggregate Page Views

Three Months Ended
March 31,
%
2008 2007 Change
(in millions)
Total Aggregate Page Views
(including video plays and cell
phone page views) 161.4 106.2 52%

We attribute the increase in our website traffic to increased posting of local content and to increased public awareness of our websites as the result of our on-air promotion of our websites.

The aggregate internet revenues discussed above are derived from two sources. The first source is advertising or sponsorship opportunities directly on our websites. We call this "direct internet revenue." The other source is television advertising time purchased by our clients to directly promote their involvement in our websites. We refer to this internet revenue source as "internet related commercial time sales."

In the future we anticipate our direct internet revenue will grow at a significantly faster pace relative to our internet related commercial time sales.

Other Financial Data:
March 31, December 31,
2008 2007
(in thousands)
Cash $15,294 $15,338
Total debt 922,688 925,000
Available credit under senior
credit facility 100,000 100,000

Three Months Ended March 31,
2008 2007
(in thousands)
Net cash provided by (used in)
operating activities $6,671 $(1,581)
Net cash used in investing
activities (2,949) (9,781)
Net cash (used in) provided by
financing activities (3,766) 7,930

Detailed table of operating results:

Gray Television, Inc.
Selected Operating Data (Unaudited)
(in thousands except for per share data and percentages)

Three Months Ended
March 31,
%
2008 2007 Change

Revenues (less agency commissions) $70,999 $69,681 2 %
Operating expenses:
Operating expenses before depreciation,
amortization and loss on disposal of
assets, net: 50,016 48,818 2 %
Corporate and administrative 3,539 4,061 (13)%
Depreciation and amortization of
intangible assets 9,084 9,776 (7)%
(Gain) loss on disposals of assets, net (921) (3)
61,718 62,652 (1)%
Operating income 9,281 7,029 32 %
Other income (expense):
Miscellaneous income, net 27 359 (92)%
Interest expense (15,799) (17,272) (9)%
Loss on early extinguishment of debt - (6,492) (100)%
Loss before income tax benefit (6,491) (16,376) (60)%
Income tax benefit (2,641) (5,862) (55)%
Net loss (3,850) (10,514) (63)%
Preferred dividends (includes
accretion of issuance
cost of $0 and $22, respectively) - 778 (100)%
Net loss available to common
stockholders $(3,850) $(11,292) (66)%

Basic and diluted per share information:
Net loss available to common
stockholders $(0.08) $(0.24)
Weighted average shares outstanding 48,153 47,734 1 %

Political revenue (less agency
commission) $3,073 $1,097 180 %

Guidance for the Second Quarter of 2008

We currently anticipate that our broadcasting results of operations for the three months ending June 30, 2008 will approximate the ranges presented in the table below.

% %
2008 Change 2008 Change
Guidance From Guidance From
Low Actual High Actual Actual
Selected operating data Range 2007 Range 2007 2007
(dollars in millions)
OPERATING REVENUES:
Revenues (less
agency commissions) $78,000 (2)% $80,000 0 % $79,750

OPERATING EXPENSES:
(before depreciation,
amortization and other
expenses)
Broadcast $49,500 1 % $50,000 2 % $49,048
Corporate $3,700 3 % $3,900 9 % $3,584

OTHER SELECTED DATA:
Broadcast political
revenues
(less agency
commissions) $3,300 $3,800 $2,634

Expense for non-cash
contributions
to 401(k) plan $575 $625 $596

Expense for corporate
non-cash stock-based
compensation $375 $425 $310

Comments on Guidance:

The total revenues anticipated for the second quarter of 2008 reflect an incremental increase in political revenues. Local non-political advertising for the second quarter of 2008 is currently anticipated to approximate or be slightly below the results of the second quarter of 2007. National non- political advertising revenue is currently anticipated to be down approximately 6% to 7% in the second quarter of 2008 compared to the second quarter of 2007. Internet advertising revenue for the second quarter of 2008 is currently anticipated to increase approximately 30% to 35% compared to the second quarter of 2007.

The increase in broadcast operating expenses, before depreciation, amortization and gain on disposal of assets, primarily reflects routine increases in payroll costs. For the full year of 2008, broadcast operating expenses, before depreciation, amortization and loss on disposal of assets are currently anticipated to increase less than 2% over full year 2007 results with national sales representative commissions on anticipated political revenue representing the majority of any overall increase and the remainder is attributable to severance costs relating to staff reductions at certain television stations.

Changes in the classification of certain items:

The classification of certain prior year amounts in the accompanying consolidated financial statements have been changed in order to conform to the current year presentation.

In our previous disclosures, we had included internet advertising revenue with local advertising revenue and retransmission consent revenue was included with production and other revenue. We are now presenting internet advertising revenue and retransmission consent revenue separately. The table below presents our expanded disclosure for the three months ended March 31, 2008 and 2007, respectively (dollars in thousands):

Three Months Ended March 31,
2008 2007
Percent Percent
Amount of Total Amount of Total

Broadcasting net revenues:
Local $45,719 64.4% $46,697 67.0%
National 16,337 23.0% 17,093 24.5%
Internet 2,629 3.7% 2,058 3.0%
Political 3,073 4.3% 1,097 1.6%
Retransmission consent 646 0.9% 454 0.6%
Production and other 2,421 3.4% 2,094 3.0%
Network compensation 174 0.3% 188 0.3%
Total $70,999 100.0% $69,681 100.0%

The aggregate internet revenues presented above are derived from two sources: (i) direct internet revenue and (ii) internet related commercial time sales.

Conference Call Information

Gray Television, Inc. will host a conference call to discuss its first quarter operating results on May 9, 2008. The call will begin at 10:00 AM Eastern Time. The live dial-in number is 1-888-220-8450 and the confirmation code is 3425312. The call will be webcast live and available for replay at www.gray.tv.

The taped replay of the conference call will be available at 1-888-203-1112, Confirmation Code: 3425312 until June 8, 2008.

Reconciliations:
Reconciliation of net loss to the non-GAAP terms:

Three Months Ended
2008 2007
(in thousands)
Net loss $(3,850) $(10,514)
Adjustments to reconcile to Broadcast
Cash Flow Less
Cash Corporate Expenses:
Depreciation and amortization of
intangible assets 9,084 9,776
Non-cash stock based compensation 294 520
(Gain) on disposals of assets, net (921) (3)
Miscellaneous (income) expense, net (27) (359)
Interest expense 15,799 17,272
Loss on early extinguishment of debt - 6,492
Income tax expense (benefit) (2,641) (5,862)
Amortization of program broadcast
rights 3,851 3,793
Common stock contributed to 401(k) plan
excluding corporate 401(k) contributions 626 618
Network compensation revenue
recognized (174) (188)
Network compensation per network
affiliation agreement 30 78
Payments for program broadcast rights (3,775) (3,804)
Broadcast Cash Flow Less Cash
Corporate Expenses 18,296 17,819
Corporate and administrative expenses
excluding amortization of non-cash
stock-based compensation 3,245 3,541
Broadcast Cash Flow $21,541 $21,360

Non-GAAP Terms

This press release includes the non-GAAP financial measure of Broadcast Cash Flow and Broadcast Cash Flow Less Cash Corporate Expenses. These non- GAAP amounts are used by us to approximate the amount used to calculate a key financial performance covenant as defined in our senior credit facility. Broadcast Cash Flow is defined as operating income, plus corporate expense, depreciation and amortization (including amortization of program broadcast rights), non-cash compensation and (gain) loss on disposal of assets and cash payments received or receivable under network affiliation agreements less payments for program broadcast obligations, less network compensation revenue and less income (loss) from discontinued operations, net of income taxes. Corporate expenses (excluding depreciation, amortization and non-cash stock- based compensation) are deducted from Broadcast Cash Flow to calculate "Broadcast Cash Flow Less Cash Corporate Expenses." These non-GAAP terms are used in addition to and in conjunction with results presented in accordance with GAAP and should be considered as supplements to, and not as substitutes for, net loss calculated in accordance with GAAP.

The Company

Gray Television, Inc. is a television broadcast company headquartered in Atlanta, GA. Gray currently operates 36 television stations serving 30 markets. Each of the stations are affiliated with either CBS (17 stations), NBC (10 stations), ABC (8 stations) or FOX (1 station). In addition, we currently operate 40 digital second channels including 1 ABC, 5 Fox, 8 CW and 16 MyNetworkTV affiliates plus 8 local news/weather channels and 2 "independent" channels in certain of its existing markets.

Cautionary Statements for Purposes of the "Safe Harbor" Provisions of the Private Securities Litigation Reform Act

The comments on our current expectations of operating results for the second quarter of 2008 and other future events are "forward looking statements" for purposes of the Private Securities Litigation Reform Act of 1995. Actual results of operations are subject to a number of risks and uncertainties and may differ materially from the current expectations discussed in this press release. All information set forth in this release and its attachments is as of May 9, 2008. We do not intend, and undertake no duty, to update this information to reflect future events or circumstances. Information about potential factors that could affect our business and financial results and cause actual results to differ materially from those in the forward-looking statements is included under the captions, "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations," in our Annual Report on Form 10-K for the year ended December 31, 2007 which is on file with the SEC and available at the SEC's website at www.sec.gov.

First Call Analyst:
FCMN Contact: dottie@gray.tv

Source: Gray Television, Inc.

CONTACT: Bob Prather, President and Chief Operating Officer,
+1-404-266-8333; Jim Ryan, Senior V. P. and Chief Financial Officer,
+1-404-504-9828, both of Gray Television, Inc.

Web site:

http://www.gray.tv/

-------
Profile: intent