Media General Reports First-Quarter 2013 Results

Media General Reports First-Quarter 2013 Results

-- Operating income of $5.8 million increased 28%

-- Broadcast Cash Flow totaled $19.4 million; up 19% compared with last odd-numbered year 2011

-- Revenues, excluding Political, increased 6%

-- Net loss was $17.7 million, or 65 cents per share

RICHMOND, Va., April 24, 2013 /PRNewswire/ -- Media General, Inc. (NYSE: MEG), a local broadcast television and digital media company, today reported that first-quarter 2013 operating income of $5.8 million increased by 28%, compared with $4.5 million in the first-quarter of 2012. Net loss in the first quarter was $17.7 million, or 65 cents per share, compared with a net loss of $34.4 million, or $1.53 per share, in the prior year.

George L. Mahoney, president and chief executive officer of Media General, said, "The increase in operating income in the first quarter reflected a 35% reduction in corporate and other expenses, as well as disciplined expense management by our stations. After becoming a pure-play broadcaster last year, one of the significant, very early steps we took was to reduce the size of our corporate structure, which had been scaled to serve both newspapers and television stations. On the revenue side, the near absence of last year's $6.2 million in Political revenues was mostly offset by higher Retransmission revenues, which have increased 55% so far this year, and Digital revenues increased 18%.

"Broadcast cash flow in the current quarter of $19.4 million exceeded by 19% broadcast cash flow in the prior odd-numbered year of 2011 of $16.4 million. Broadcast cash flow margin was 26% in the current quarter, compared with 25% in the 2011 first quarter. We are pleased to report this improved performance on two key metrics that Media General is focused on," said Mr. Mahoney.

Total revenues in the first quarter of $73.9 million were nearly even with $74.2 million last year. Gross Political revenues in the first quarter totaled $507,000, compared with $6.2 million in the prior year. Cable and satellite retransmission fees in the first quarter of 2013 increased $4.8 million. Excluding Political, revenues increased 6%.

This year's Political revenues were mainly generated from the congressional race in South Carolina's 1(st) Congressional District. As the year progresses, Media General expects to also benefit from the Virginia gubernatorial race and issues advertising in many markets. Media General continues to expect that gross Political revenues for the full year 2013 will be approximately $5 million.

Core Local and National revenues, excluding the impact of Super Bowl revenues in both years, increased approximately 1%. Super Bowl revenues on the company's CBS stations this year were $1.2 million and increased 33%, compared with the last time the Super Bowl aired on CBS in 2010. In 2012, the company's Super Bowl revenues were $2.8 million on the company's NBC stations, which are located in larger markets and typically generate higher revenues.


In the first quarter, Local gross time sales were $41.6 million, compared with $42.3 million in the prior year. National gross time sales were $20.6 million, compared with $21 million in the prior year. Media General's largest advertising category, automotive, increased 2.4% over last year. Other major advertising categories that increased in the current year were restaurants, furniture, home improvement, financial institutions and grocery. Major advertising categories that showed declines in the first quarter included professional services, retail, telecommunications and entertainment. Additionally, the Tampa advertising market showed more softness than other markets in the first quarter.

Total operating costs in the first quarter of $68.2 million decreased 2.2% from the prior year, mainly due to the reduction in corporate expense. Station production expenses increased 6.5%, mainly due to an increase in NBC affiliate fees, while other station operating expenses were mostly flat to down. Station selling, general and administrative expenses increased 9.5%, due to several factors, including merit increases, sales incentive trip expenses, higher benefit costs, and additional revenue-share expense associated with the growth in digital media revenues.

Interest expense in the first quarter totaled $19.2 million, compared with $15.2 million last year. The increase was due to higher rates associated with the Berkshire Hathaway term loan. Debt modification and extinguishment costs of $10.4 million, associated with the company's March 2012 refinancing, were not present in the first quarter of 2013.

Noncash tax expense of $3.3 million in the first quarter was essentially even with the first quarter of 2012.

EBITDA from continuing operations (income before interest, debt modification and extinguishment costs, taxes, and depreciation and amortization) of $11.8 million was essentially even with the first quarter of 2012.

Media General provides the non-GAAP financial metrics: Broadcast cash flow, EBITDA from continuing operations, After-tax cash flow from continuing operations, and Free cash flow. The company believes these metrics are alternative measures used in peer comparison and by lenders, investors, financial analysts and rating agencies to evaluate a company's ability to service its debt requirements and to estimate the value of the company. A reconciliation of these metrics to amounts on the GAAP statements has been included in this news release.

Conference Call and Webcast

The company will hold a conference call with financial analysts today at 11:00 a.m. EDT. To dial in to the call, listeners may call 877-261-8990 about 10 minutes prior to the 11:00 a.m. start. The participant passcode is 34754861.

Listeners may also access a live webcast by logging on to www.mediageneral.com and clicking on the "Live Webcast" link on the homepage about 10 minutes in advance. A replay of the webcast will be available online at www.mediageneral.com beginning at 3:30 p.m. today. A telephone replay will also be available, beginning at 1:30 p.m. on April 24, 2013, and ending at 11:59 p.m. on May 1, 2013, by dialing 888 843-7419 or 630-652-3042and using the passcode 34754861.

About Media General

Media General is a leading provider of news, information and entertainment across 18 network-affiliated broadcast television stations and their associated digital media and mobile platforms. The company's stations serve consumers and advertisers in strong local markets, primarily in the Southeast. Media General's network affiliates include eight NBC stations, eight CBS stations, one ABC station and one CW station. One-third of the company's stations operate in the Top 50 markets in the United States. Media General's stations reach more than one-third of TV households in the Southeast and more than 8 percent of U.S. TV households. Media General entered the television business in 1955 when it launched WFLA-TV in Tampa, Florida, as an NBC affiliate. Today, WFLA is the company's largest TV station, operating in the 14th largest DMA in the United States.

Contact Media General

Additional information about Media General is available on its website www.mediageneral.com or by contacting Lou Anne J. Nabhan, Vice President-Corporate Communications, at (804) 887-5120 or lnabhan@mediageneral.com.


Media General, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS




Three Months Ending
(1)
--------------------

March 31, March 25,

(Unaudited, in thousands except per share
amounts) 2013 2012
----------------------------------------- ---- ----


Station revenue (less agency commissions) $73,939 $74,214


Operating costs:

Station
production
expenses 32,003 30,051

Station
selling,
general, and
administrative
expenses 22,547 20,594

Corporate and
other
expenses 7,704 11,876

Depreciation
and software
amortization 5,521 5,950

Amortization
of intangible
assets 441 1,313

Net gain
related to
fixed assets (43) (71)

Total operating costs 68,173 69,713
--------------------- ------ ------


Operating income 5,766 4,501
---------------- ----- -----


Other income (expense):

Interest
expense (9,329) (15,151)

Interest
expense -
related party (9,913) ---

Debt
modification
and
extinguishment
costs --- (10,408)

Other, net 51 182

Total other expense (19,191) (25,377)
------------------- ------- -------


Loss from continuing operations before
income taxes (13,425) (20,876)


Income tax expense 3,284 3,408
------------------ ----- -----


Loss from continuing operations (16,709) (24,284)

Discontinued operations:

Loss from
discontinued
operations
(net of tax) (956) (10,140)

Loss related
to
divestiture
of
discontinued
operations
(net of tax) (30) ---

Net loss $(17,695) $(34,424)
======== ======== ========


Net loss per common share - basic and diluted:

Loss from
continuing
operations $(0.61) $(1.08)

Discontinued
operations (0.04) (0.45)

Net loss per common share -basic and
diluted $(0.65) $(1.53)
==================================== ====== ======



Weighted-average common shares outstanding:

Basic and
diluted 27,420 22,555



(1) Starting with the full-year 2013, Media General's fiscal year is a conventional calendar year
(January 1 - December 31). Previously, the company's fiscal year ended on the last Sunday in
December, a newspaper industry practice. Results for the first quarter 2013 are for the three
calendar months ended March 31, 2013. Results for the first quarter 2012 are for the thirteen
weeks ended March 25, 2012.







Media General, Inc.

CONSOLIDATED BALANCE SHEETS


March 31, December 31,

(Unaudited, in thousands) 2013 2012
------------------------ ---- ----


ASSETS


Current assets:

Cash and cash
equivalents $19,387 $36,802

Accounts
receivable -
net 55,057 58,486

Other 13,899 18,493

Assets of
discontinued
operations - 670

Total current assets 88,343 114,451
------ -------


Other assets 35,969 45,462


Property, plant and equipment - net 163,430 166,105


Goodwill and other intangibles - net 446,962 447,403

Total assets $734,704 $773,421
============ ======== ========


LIABILITIES AND STOCKHOLDERS' DEFICIT


Current liabilities:

Accounts
payable $9,548 $11,669

Accrued
expenses and
other
liabilities 40,666 64,362

Liabilities
of
discontinued
operations - 467

Total current
liabilities 50,214 76,498
------ ------


Long-term debt 295,964 295,721


Long-term debt - related party 258,955 257,466


Retirement, postretirement, and postemployment
plans 242,071 242,309


Deferred income taxes 61,628 58,865


Other liabilities and deferred credits 19,527 18,786


Stockholders' deficit (193,655) (176,224)

Total liabilities and stockholders' deficit $734,704 $773,421
========================================= ======== ========








SUPPLEMENTAL
INFORMATION


Media
General,
Inc.

Selected
Revenue
Categories


Three Months Ending
-------------------

March 31, March 25,

(Unaudited,
in
thousands) 2013 2012 % Change
----------- ---- ---- --------

Local
(gross) $41,614 $42,328 (1.7)%

National
(gross) 20,609 21,036 (2.0)%

Political
(gross) 507 6,188 (91.8)%

Cable/
Satellite
(retransmission)
fees 13,502 8,714 54.9 %

Digital
(local
website
revenues) 2,434 2,061 18.1 %






Broadcast
Cash Flow


Three Months Ending
-------------------

March 31, March 25, March 27,

(Unaudited,
in
thousands) 2013 2012 2011
----------- ---- ---- ----


Operating
income
(loss) $5,766 $4,501 $(1,914)

Add:

Corporate
and other
expenses 7,704 11,876 11,384

Depreciation
and
software
amortization 5,521 5,950 5,769

Amortization
of
intangible
assets 441 1,313 1,313

Net gain
related
to fixed
assets (43) (71) (107)

Amortization
of
broadcast
film
rights 2,662 2,570 4,664

Less:

Payments
for
broadcast
film
rights 2,626 2,523 4,721
---------- ----- ----- -----

Broadcast
cash flow $19,425 $23,616 $16,388
========== ======= ======= =======


Station
revenue
(less
agency
commissions) $73,939 $74,214 $65,717


Broadcast
cash flow
margin 26% 32% 25%








SUPPLEMENTAL INFORMATION


Media General, Inc.

EBITDA, After-tax Cash Flow, and Free
Cash Flow


Three Months
Ending
-------------



March 31, March 25,

(Unaudited, in
thousands) 2013 2012
-------------- ---- ----


Loss from
continuing
operations $(16,709) $(24,284)

Interest 19,242 15,151

Debt
modification
and
extinguishment
costs - 10,408

Depreciation
and software
amortization 5,521 5,950

Amortization of
intangible
assets 441 1,313

Taxes 3,284 3,408



EBITDA from
continuing
operations $11,779 $11,946
=========== ======= =======



Loss from
continuing
operations $(16,709) $(24,284)

Taxes * 3,284 3,408

Depreciation
and software
amortization 5,521 5,950

Amortization of
intangible
assets 441 1,313


After-tax cash
flow from
continuing
operations $(7,463) $(13,613)
============== ======= ========


After-tax cash
flow from
continuing
operations $(7,463) $(13,613)

Capital
expenditures 3,290 1,516


Free cash flow $(10,753) $(15,129)
============== ======== ========

* The Company's income taxes are non-cash in nature and
have been added back accordingly.

See 2012 Form 10-K for further discussion.




Corporate and other expenses


Three Months
Ending
-------------



March 31, March 25,

(Unaudited, in
thousands) 2013 2012
-------------- ---- ----

Corporate
(excluding
depreciation
and
amortization) $4,328 $7,212

Legacy benefit
costs 832 700

Incentive
compensation
(including
stations) 2,201 2,727

Other operating
expenses 343 1,237

Corporate and
other expenses $7,704 $11,876
====== =======



SOURCE Media General, Inc.

Media General, Inc.

Web Site: http://www.mediageneral.com


-------
Profile: intent