Tribune Media Company Reports First Quarter 2016 Results

Tribune Media Company Reports First Quarter 2016 Results

NEW YORK, May 10, 2016 /PRNewswire/ -- Tribune Media Company (the "Company") (NYSE: TRCO) today reported its results for the three months ended March 31, 2016.

FIRST QUARTER 2016 HIGHLIGHTS (compared to first quarter 2015 unless noted)


-- Consolidated operating revenues increased 10% to $520.5 million
-- Core advertising revenues increased 2.2% to $291.8 million
-- Net political advertising revenues of $15.3 million increased 169%
compared to pro forma(1) first quarter 2012
-- Retransmission consent revenue increased 21% to $83.5 million
-- Carriage fee revenue increased 44% to $31.0 million
-- WGN America primetime ratings(2) increased 51%, driven by the success of
our two original programs, Outsiders and Underground, which premiered in
the first quarter
-- Consolidated Adjusted EBITDA decreased 18%, primarily due to higher
programming and promotion expenses related to premiering the two
original programs mentioned above
-- Company reaffirms 2016 full year financial guidance
"We had yet another quarter of strong top-line growth," said Peter Liguori, Tribune Media's President and Chief Executive Officer. "Our broadcast business posted solid results, highlighted by continued growth in core advertising, retransmission consent and carriage fee revenues, as well as very strong spending on political advertising. At our cable network, WGN America, the undeniable success of this quarter's two new original series, Outsiders and Underground, demonstrates that our plan to reinvent the network is working better than we could have imagined. We are pleased with our first quarter results and as our reaffirmed full year guidance indicates, we expect significant Adjusted EBITDA growth for the remainder of 2016."

FIRST QUARTER RESULTS

Consolidated

Consolidated operating revenues for the first quarter of 2016 were $520.5 million compared to $472.7 million in the first quarter of 2015, representing an increase of $47.8 million, or 10%. The increase was driven by higher advertising, retransmission consent and carriage fee revenues as well as an increase in Digital and Data revenues.

Consolidated operating profit was $27.2 million for the first quarter of 2016 compared to $60.9 million in the first quarter of 2015, representing a decline of $33.7 million, or 55%. The decline was primarily attributable to higher programming and promotion expenses as a result of premiering two original series on WGN America in the quarter whereas no original series premiered in the first quarter of 2015, higher network affiliate fees, impairment charges for certain real estate properties and higher expenses from Digital and Data acquisitions in the second quarter of 2015. These factors were partially offset by higher revenues discussed above.

Diluted earnings per common share for the first quarter of 2016 was $0.12 compared to $0.37 for the first quarter of 2015. Adjusted diluted earnings per share ("Adjusted EPS") for the first quarter of 2016 was $0.18 compared to $0.40 for the first quarter of 2015. Both diluted and Adjusted EPS in the first quarter of 2016 include a $3.8 million, or $0.04 per share, charge related to the write-off of unrealized deferred tax assets related to stock-based compensation included in income tax expense. There was not a similar adjustment recorded in the first quarter of 2015.

Consolidated Adjusted EBITDA decreased to $105.8 million in the first quarter of 2016 from $129.0 million in the first quarter of 2015, representing a decrease of $23.2 million, or 18%. The decline was primarily attributable to an increase in programming and promotion expenses, partially offset by higher advertising, retransmission consent and carriage fee revenues.

Cash distributions from equity investments in the first quarter of 2016 were $89.3 million compared to $94.9 million in the first quarter of 2015.

Television and Entertainment

Revenues were $454.7 million in the first quarter of 2016 compared to $410.3 million in the first quarter of 2015, an increase of $44.4 million, or 11%. The increase was driven by higher net political advertising revenue of $13.3 million, an increase in retransmission consent revenue of $14.7 million, or 21%, an increase in carriage fee revenue of $9.5 million, or 44%, and an increase in core advertising revenues of $6.4 million, or 2.2%.

Adjusted EBITDA for the first quarter of 2016 was $116.0 million compared to $135.0 million in the first quarter of 2015. Adjusted EBITDA for the first quarter was impacted largely by a planned increase of $25 million in programming expenses and $16 million of promotion expenses, primarily associated with premiering the original series Outsiders and Underground on WGN America.

Digital and Data

Revenues in the first quarter of 2016 were $53.3 million compared to $50.2 million in the first quarter of 2015, an increase of $3.1 million, or 6.1%. The increase was primarily due to the favorable impact of the acquisitions of Infostrada Sports, SportsDirect, Covers and Enswers, all of which were consummated in the second quarter of 2015, and higher video revenues at the legacy business, partially offset by lower music revenues primarily due to lower revenues recognized from auto contracts.

Adjusted EBITDA was $8.9 million in the first quarter of 2016 compared to $12.5 million in the first quarter of 2015, a decrease of $3.5 million primarily due to the decline in music revenues, as described above.

Corporate and Other

Real estate revenues for the first quarter of 2016 were $12.6 million compared to $12.2 million for the first quarter of 2015, representing an increase of $0.3 million, or 2.7%.

Corporate and Other Adjusted EBITDA for the first quarter of 2016 represented a loss of $19.1 million compared to a loss of $18.5 million in the first quarter of 2015. The increase in loss was primarily a result of an increase in software license fees for new technology applications, partially offset by lower compensation expenses.

RETURN OF CAPITAL TO SHAREHOLDERS

Stock Repurchase Programs

On February 24, 2016, the Board of Directors authorized a new stock repurchase program under which the Company may repurchase up to $400 million of its outstanding Class A common stock. During the first quarter of 2016, the Company repurchased approximately 341,548 shares of the Company's Class A common stock in open market transactions for an aggregate purchase price of approximately $13 million. As of May 6, 2016, the remaining authorized amount under the current program totaled $368 million. Since the inception of the Company's prior stock repurchase program authorized in October 2014, the Company has purchased an aggregate of 8.5 million shares of the Company's Class A common stock in open market transactions at an aggregate purchase price of approximately $433 million.

Quarterly Dividend

On May 5, 2016, the Company's Board of Directors approved a quarterly cash dividend of $0.25 per share on the Company's common stock. In addition, holders of the Company's outstanding warrants will receive a cash payment equal to the amount of the dividend paid per share of common stock for each share of common stock such warrants are exercisable into. The dividend is payable on June 6, 2016, to stockholders of record at the close of business on May 20, 2016. This is the fifth quarterly dividend declared under the Company's dividend program announced on March 6, 2015. Future dividends will be subject to the discretion of the Company's Board of Directors.

RECENT DEVELOPMENTS

On May 2, 2016, the Company sold its Deerfield Beach, Fla. property for net proceeds of $24 million. On April 13, 2016, the Company entered into an agreement to sell a property located in Pennsylvania and on May 5, 2016, the Company entered into agreements for the sales of the north block of the Los Angeles Times Square property and the Olympic Printing Plant facility located in Los Angeles. Each of the agreements is subject to certain adjustments and customary closing conditions. There can be no assurance that these sales will be completed in a timely manner or at all. The previous agreement for the sale of the Los Angeles Times Square property, which was entered into on December 28, 2015, was terminated during the first quarter of 2016.

FINANCIAL GUIDANCE

The following represents the Company's financial guidance for the full year 2016 for the current business portfolio. Given the evaluation of strategic and financial alternatives discussed in our fourth quarter and full year 2015 earnings release, our actual results for the full year may differ materially as the guidance below is based on our assets and operations as they exist today. The following statements, by their nature, are forward-looking and are subject to substantial risks and uncertainties, which are discussed below under "Cautionary Statement Regarding Forward-Looking Statements," and may differ materially from our actual results.

For full year 2016, the Company expects:

Consolidated revenues to be between $2.25 billion and $2.28 billion

Consolidated Adjusted EBITDA to be between $615 million and $645 million

Television and Entertainment segment revenues to be between $1.975 billion and $2.000 billion

Television and Entertainment segment Adjusted EBITDA to be between $640 million and $665 million

Digital and Data segment revenues to be between $225 million and $235 million

Digital and Data segment Adjusted EBITDA to be between $47 million and $50 million

Real estate revenues to be approximately $49 million

Real estate expenses to be approximately $26 million

Corporate expenses to be between $93 million and $95 million

Corporate and Other Adjusted EBITDA to be between $(70) million and $(72) million

Capital expenditures to be approximately $127 million ($63 million of which is non-recurring)

Cash taxes to be between $115 million and $125 million

Cash interest to be approximately $160 million

CONFERENCE CALL INFORMATION

The Company will host a conference call today at 8:30 a.m. ET to discuss its first quarter results and a presentation deck will be posted to our website in advance of the call. The conference call can be accessed on the Investor Relations homepage of Tribune Media's website at www.tribunemedia.com, or by dialing (888) 317-6003 (domestic) or (412) 317-6061 (international). The confirmation code is 8034739.

An audio webcast replay will be available in the Events and Presentations section of the Tribune Media website approximately one hour after completion of the call. A replay of the call will also be available until May 17, 2016 at (877) 344-7529 (domestic) or (412) 317-0088 (international). The confirmation code for the replay is 10084442.

Tribune Media Company (NYSE: TRCO) is home to a diverse portfolio of television and digital properties driven by quality news, entertainment and sports programming. Tribune Media is comprised of Tribune Broadcasting's 42 owned or operated local television stations reaching approximately 50 million households, national entertainment cable network WGN America, whose reach is approaching 80 million households, Tribune Studios, and Gracenote, one of the world's leading sources of TV and music metadata powering electronic program guides in televisions, automobiles and mobile devices. Tribune Media also includes Chicago's WGN-AM and the national multicast networks Antenna TV and THIS TV. Additionally, the Company owns and manages a significant number of real estate properties across the U.S. and holds other strategic investments in media. For more information please visit www.tribunemedia.com.

Non-GAAP Financial Measures

This press release includes a discussion of Adjusted EBITDA and Adjusted EPS for the Company and Adjusted EBITDA for our operating segments (Television and Entertainment, Digital and Data, and Corporate and Other) and presents Broadcast Cash Flow for our Television and Entertainment segment. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are financial measures that are not recognized under accounting principles generally accepted in the U.S. ("GAAP"). Adjusted EPS is calculated based on net income (loss) before investment transactions, loss on extinguishment of debt, certain adjustments to income on equity investments, net, certain special items (including severance), non-operating items, gain (loss) on sales of real estate, goodwill and other intangible asset and program impairments and other non-cash charges and reorganization items per common share. Adjusted EBITDA for the Company is defined as net income (loss) before income taxes, investment transactions, loss on extinguishment of debt, interest and dividend income, interest expense, pension expense (credit), equity income and losses, depreciation and amortization, stock-based compensation, certain special items (including severance), non-operating items, gain (loss) on sales of real estate, goodwill and other intangible asset and program impairments and other non-cash charges and reorganization items. Adjusted EBITDA for the Company's operating segments is calculated as segment operating profit plus depreciation, amortization, pension expense (credit), stock-based compensation, goodwill and other intangible asset and program impairments and other non-cash charges and certain special items (including severance). Broadcast Cash Flow for the Television and Entertainment segment is calculated as Television and Entertainment Adjusted EBITDA plus broadcast rights amortization expense less broadcast rights cash payments. We believe that Adjusted EBITDA and Broadcast Cash Flow are measures commonly used by investors to evaluate our performance with that of our competitors. We also present Adjusted EBITDA because we believe investors, analysts and rating agencies consider it useful in measuring our ability to meet our debt service obligations. We further believe that the disclosure of Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow is useful to investors as these non-GAAP measures are used, among other measures, by our management to evaluate our performance. By disclosing Adjusting EPS, Adjusted EBITDA and Broadcast Cash Flow, we believe that we create for investors a greater understanding of, and an enhanced level of transparency into, the means by which our management operates our company. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow are not measures presented in accordance with GAAP, and our use of these terms may vary from that of others in our industry. Adjusted EPS, Adjusted EBITDA and Broadcast Cash Flow should not be considered as an alternative to net income, operating profit, revenues, cash provided by operating activities or any other measures derived in accordance with GAAP as measures of operating performance or liquidity. The tables at the end of this press release include reconciliations of consolidated Adjusted EPS and Adjusted EBITDA and segment Adjusted EBITDA and Broadcast Cash Flow to the most directly comparable financial measures calculated and presented in accordance with GAAP. No reconciliation of the forecasted range for Adjusted EBITDA on a consolidated or segment basis for fiscal 2016 is included in this release because we are unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors.

Cautionary Statement Regarding Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the federal securities laws. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements may include, but are not limited to, statements concerning our financial outlook and guidance, including our 2016 forecasted revenues, Adjusted EBITDA and other consolidated and segment financial performance guidance, our real estate monetization strategy, exploration of strategic and financial alternatives and other corporate initiatives, the conditions in our industry, our operations, our economic performance and financial condition, including, in particular, statements relating to our business and growth strategy and product development efforts. Important factors that could cause actual results, developments and business decisions to differ materially from these forward-looking statements are uncertainties discussed below and in the "Risk Factors" section of the Company's Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the "SEC") on February 29, 2016. "Forward-looking statements" include all statements that do not relate solely to historical or current facts, and can be identified by the use of words such as "may," "might," "will," "could" "should," "estimate," "project," "plan," "anticipate," "expect," "intend," "outlook," "seek," "designed," "assume," "implied," "believe" and other similar expressions. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are inherently uncertain and subject to a number of risks and uncertainties.

The following list represents some, but not necessarily all, of the factors that could cause actual results to differ from projected or historical results or those anticipated or predicted by these forward-looking statements: changes in advertising demand and audience shares; competition and other economic conditions including incremental fragmentation of the media landscape and competition from other media alternatives; changes in the overall market for broadcast and cable television advertising, including through regulatory and judicial rulings; our ability to protect our intellectual property and other proprietary rights; availability and cost of quality network, syndicated and sports programming affecting our television ratings; the loss, cost and / or modification of our network affiliation agreements; our ability to renegotiate retransmission consent agreements with multichannel video programming distributors; our ability to expand our Digital and Data business operations internationally; our ability to realize the full value, or successfully complete the planned divestitures of our real estate assets; the incurrence of additional tax-related liabilities related to historical income tax returns; our ability to expand our operations internationally; the timing and administration by the FCC of a potential auction of spectrum and our ability to monetize our spectrum through sales channel sharing arrangements or relocations; the incurrence of costs to address contamination issues at sites owned, operated or used by our businesses; adverse results from litigation, governmental investigations or tax-related proceedings or audits; our ability to settle unresolved claims filed in connection with our and certain of our direct and indirect wholly-owned subsidiaries' Chapter 11 cases and resolve the appeals seeking to overturn the bankruptcy court order confirming the First Amended Joint Plan of Reorganization for Tribune Company and its Subsidiaries; our ability to satisfy pension and other postretirement employee benefit obligations; our ability to attract and retain employees; the effect of labor strikes, lock-outs and labor negotiations; our ability to realize benefits or synergies from acquisitions or divestitures or to operate our businesses effectively following acquisitions or divestitures; our ability to successfully execute our business strategy, including our exploration of strategic and financial alternatives to enhance shareholder value; the financial performance of our equity method investments; the impairment of our existing goodwill and other intangible assets; compliance with government regulations applicable to the television and radio broadcasting industry; changes in accounting standards; the payment of cash dividends on our common stock; impact of increases in interest rates on our variable rate indebtedness or refinancings thereof; impact of foreign currency exchange rate changes; our indebtedness and ability to comply with covenants applicable to our debt financing and other contractual commitments; our ability to satisfy future capital and liquidity requirements; our ability to access the credit and capital markets at the times and in the amounts needed and on acceptable terms and other events beyond our control that may result in unexpected adverse operating results. In addition, in light of these risks and uncertainties, the matters referred to in the forward-looking statements contained in this press release may not in fact occur. Any forward-looking information presented herein is made only as of the date of this press release and we undertake no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.





TRIBUNE MEDIA COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands of dollars, except per share data)
(Unaudited)


Three Months Ended

March 31, 2016 March 29, 2015
-------------- --------------

Operating Revenues

Television and
Entertainment $454,697 $410,300

Digital and Data 53,253 50,202

Other 12,565 12,235

Total operating revenues 520,515 472,737
------- -------

Operating Expenses

Programming 124,167 93,516

Direct operating
expenses 114,076 102,988

Selling, general and
administrative 188,340 150,473

Depreciation 17,338 17,054

Amortization 49,378 47,771

Total operating expenses 493,299 411,802
------- -------

Operating Profit 27,216 60,935

Income on equity
investments, net 38,252 36,934

Interest and dividend
income 145 367

Interest expense (41,976) (39,212)

Gain on investment
transaction - 687

Other non-operating gain 496 -

Reorganization items,
net (434) (992)
---- ----

Income Before Income
Taxes 23,699 58,719

Income tax expense 12,606 22,302
------ ------

Net Income $11,093 $36,417
======= =======


Net Earnings Per Common Share:

Basic $0.12 $0.37

Diluted $0.12 $0.37


Regular dividends
declared per common
share $0.25 $ -


Special dividends
declared per common
share $ - $6.73




TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS


(In thousands of dollars, except for share
and per share data)
(Unaudited)


March 31, 2016 December 31, 2015
-------------- -----------------

Assets

Current Assets

Cash and cash
equivalents $324,636 $262,644

Restricted cash and
cash equivalents 17,579 17,595

Accounts receivable
(net of allowances of
$7,605 and $8,176) 433,883 466,628

Broadcast rights 158,319 160,240

Income taxes receivable 29,153 42,838

Prepaid expenses 42,822 63,337

Other 26,392 8,663
------ -----

Total current assets 1,032,784 1,021,945
--------- ---------

Properties

Property, plant and
equipment 700,313 818,658

Accumulated
depreciation (164,548) (160,801)
-------- --------

Net properties 535,765 657,857
------- -------

Other Assets

Broadcast rights 186,580 203,422

Goodwill 3,563,657 3,561,812

Other intangible
assets, net 2,192,431 2,240,199

Assets held for sale 313,235 206,422

Investments 1,641,291 1,692,700

Other 107,779 124,506
------- -------

Total other assets 8,004,973 8,029,061
--------- ---------

Total Assets $9,573,522 $9,708,863
========== ==========




TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS


(In thousands of dollars, except for share and per share data)
(Unaudited)


March 31, 2016 December 31, 2015
-------------- -----------------

Liabilities and Shareholders' Equity

Current Liabilities

Accounts payable $67,698 $60,394

Debt due within one year (net of unamortized discounts
and debt issuance costs of $7,947 and $7,979) 19,894 19,862

Income taxes payable 4,198 3,458

Employee compensation and benefits 70,191 87,976

Contracts payable for broadcast rights 206,283 236,676

Deferred revenue 40,704 44,721

Interest payable 13,901 33,828

Other 47,183 53,885

Total current liabilities 470,052 540,800
------- -------

Non-Current Liabilities

Long-term debt (net of unamortized discounts and debt
issuance costs of $46,776 and $48,809) 3,404,562 3,409,489

Deferred income taxes 985,966 984,032

Contracts payable for broadcast rights 349,788 385,107

Contract intangible liability, net 9,436 13,772

Pension obligations, net 450,080 456,073

Postretirement, medical, life and other benefits 15,854 16,092

Other obligations 72,946 71,776
------ ------

Total non-current liabilities 5,288,632 5,336,341
--------- ---------

Total Liabilities 5,758,684 5,877,141
--------- ---------


Commitments and Contingent Liabilities


Shareholders' Equity

Preferred stock ($0.001 par value per share)

Authorized: 40,000,000 shares; No shares issued and
outstanding at March 31, 2016 and at December 31, 2015 - -

Class A Common Stock ($0.001 par value per share)

Authorized: 1,000,000,000 shares; 100,334,466 shares
issued and 92,422,791 shares outstanding at March 31,
2016 and 100,015,546 shares issued and 92,345,330
shares outstanding at December 31, 2015 100 100

Class B Common Stock ($0.001 par value per share)

Authorized: 1,000,000,000 shares; Issued and
outstanding: 5,605 shares at March 31, 2016 and at
December 31, 2015 - -

Treasury stock, at cost: 7,911,675 shares at March 31,
2016 and 7,670,216 shares at December 31, 2015 (412,892) (400,153)

Additional paid-in-capital 4,600,743 4,619,618

Retained deficit (311,258) (322,351)

Accumulated other comprehensive loss (67,379) (71,016)
------- -------

Total Tribune Media Company shareholders' equity 3,809,314 3,826,198

Noncontrolling interest 5,524 5,524
----- -----

Total shareholders' equity 3,814,838 3,831,722
--------- ---------

Total Liabilities and Shareholders' Equity $9,573,522 $9,708,863
========== ==========




TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Operating Activities

Net income $11,093 $36,417

Adjustments to reconcile net income to
net cash provided by (used in)
operating activities:

Stock-based
compensation 8,493 7,845

Pension credit, net of
contributions (5,993) (7,303)

Depreciation 17,338 17,054

Amortization of
contract intangible
assets and liabilities (4,003) (3,461)

Amortization of other
intangible assets 49,378 47,771

Income on equity
investments, net (38,252) (36,934)

Distributions from
equity investments 89,346 94,906

Amortization of debt
issuance costs and
original issue
discount 2,786 3,330

Gain on investment
transaction - (687)

Loss on sale of real
estate - 97

Other non-operating
gain (496) -

Change in excess tax
benefits from stock-
based awards - 402

Changes in working capital items,
excluding effects from acquisitions:

Accounts receivable,
net 33,210 25,802

Prepaid expenses and
other current assets 2,775 (12,036)

Accounts payable 9,448 (5,343)

Employee compensation
and benefits, accrued
expenses and other
current liabilities (44,797) (7,225)

Deferred revenue (3,941) (938)

Income taxes 14,406 (239,850)

Change in broadcast
rights, net of
liabilities (46,949) (11,259)

Deferred income taxes 1,722 172

Other, net 26,735 (3,066)
------ ------

Net cash provided by
(used in) operating
activities 122,299 (94,306)
------- -------

Investing Activities

Capital expenditures (17,848) (16,299)

Acquisitions - (109)

Transfers from
restricted cash 4 -

Investments (88) (411)

Proceeds from sales of
real estate and other
assets 1,486 5,617

Net cash used in
investing activities (16,446) (11,202)
------- -------




TRIBUNE MEDIA COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of dollars)

(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Financing Activities

Repayments of long-term
debt (6,960) (1,067)

Long-term debt
issuance costs (622) -

Payments of dividends (23,215) -

Common stock
repurchases (8,938) (172,777)

Change in excess tax
benefits from stock-
based awards - (402)

Tax withholdings
related to net share
settlements of share-
based awards (4,126) (3,618)

Proceeds from stock
option exercises - 19

Net cash used in
financing activities (43,861) (177,845)
------- --------


Net Increase (Decrease)
in Cash and Cash
Equivalents 61,992 (283,353)

Cash and cash
equivalents, beginning
of period 262,644 1,455,183

Cash and cash
equivalents, end of
period $324,636 $1,171,830
======== ==========


Supplemental Schedule of Cash Flow
Information

Cash paid (received) during the period
for:

Interest $59,065 $35,593

Income taxes, net $(3,613) $261,914




Tribune Media Company - Consolidated
Reconciliation of Net Income to Adjusted EBITDA
(in thousands of dollars)
(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Revenue $520,515 $472,737



Net
Income $11,093 $36,417


Income
tax
expense 12,606 22,302

Reorganization
items,
net 434 992

Other
non-
operating
gain (496) -

Gain
on
investment
transaction - (687)

Interest
expense 41,976 39,212

Interest
and
dividend
income (145) (367)

Income
on
equity
investments,
net (38,252) (36,934)
------- -------

Operating
Profit $27,216 $60,935

Depreciation 17,338 17,054

Amortization 49,378 47,771

Stock-
based
compensation 8,493 7,845

Severance
and
related
charges - 901

Transaction-
related
costs 1,841 1,638

Loss
on
sales
of
real
estate - 106

Other 7,561 33

Pension
credit (5,993) (7,303)

Adjusted
EBITDA $105,834 $128,980
======== ========




Tribune Media Company - Television and Entertainment
Reconciliation of Operating Profit to Adjusted EBITDA and Broadcast Cash Flow
(in thousands of dollars)
(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Advertising $320,284 $299,702

Retransmission
consent
fees 83,527 68,813

Carriage
fees 31,014 21,502

Barter/
trade 10,076 9,226

Copyright
royalties 1,343 4,265

Other 8,453 6,792
----- -----

Total
Revenues $454,697 $410,300


Operating
Profit $58,745 $79,348

Depreciation 11,016 11,423

Amortization 41,475 41,510

Stock-
based
compensation 3,652 2,493

Severance
and
related
charges - 196

Other 1,079 13

Adjusted
EBITDA $115,967 $134,983
======== ========


Broadcast
rights
-
Amortization 105,460 72,008

Broadcast
rights
-
Cash
Payments (135,457) (84,715)
-------- -------

Broadcast
Cash
Flow $85,970 $122,276




Tribune Media Company - Digital and Data
Reconciliation of Operating (Loss) Profit to Adjusted EBITDA
(in thousands of dollars)
(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Video
and
other $36,764 $26,222

Music 16,489 23,980
------ ------

Total
Revenues $53,253 $50,202


Operating
(Loss)
Profit $(2,912) $3,734

Depreciation 2,897 2,105

Amortization 7,903 6,261

Stock-
based
compensation 989 551

Severance
and
related
charges - (173)

Transaction-
related
costs 59 -

Adjusted
EBITDA $8,936 $12,478
====== =======




Tribune Media Company - Corporate and Other
Reconciliation of Operating Loss to Adjusted EBITDA
(in thousands of dollars)
(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Total Revenues $12,565 $12,235



Operating Loss $(28,617) $(22,147)

Depreciation 3,425 3,526

Stock-based compensation 3,852 4,801

Severance and related charges - 878

Transaction-related costs 1,782 1,638

Loss on sales of real estate - 106

Other 6,482 20

Pension credit (5,993) (7,303)
------ ------

Adjusted EBITDA $(19,069) $(18,481)
======== ========




Tribune Media Company - Consolidated
Reconciliation of Diluted EPS to Adjusted EPS
(in thousands of dollars, except per share data)
(Unaudited)


Three Months Ended
------------------

March 31, 2016 March 29, 2015
-------------- --------------

Pre-Tax After-Tax Diluted EPS Pre-Tax After-Tax Diluted EPS
------- --------- ----------- ------- --------- -----------


Diluted EPS $0.12 $0.37

Reorganization items,
net $434 $434 0.00 $992 $908 0.01

Other non-operating
gain (496) (301) (0.00) - - -

Gain on investment
transaction - - - (687) (427) (0.00)

Severance and related
charges - - - 901 548 0.01

Transaction-related
costs 1,841 1,177 0.01 1,638 1,367 0.01

Loss on sales of real
estate - - - 106 65 0.00

Other 7,561 4,598 0.05 33 21 0.00

Adjusted EPS(3) $0.18 $0.40
===== =====


(1) Pro forma Q1 2012 net political advertising revenues include $4.2 million of advertising revenues attributable to Local TV, which was acquired in December 2013.

(2) Source: Nielsen - Total Viewers, Live+3

(3) Both diluted and Adjusted EPS in the first quarter of 2016 include the impact of a $3.8 million, or $0.04 per share, charge related to the write-off of unrealized deferred tax assets related to stock-based compensation included in income tax expense.



SOURCE Tribune Media Company

Tribune Media Company

CONTACT: INVESTOR CONTACT: Lisa Kampf, Finsbury, (312) 560-6178, lisa.kampf@finsbury.com, or Danielle DeVoe, Director/Corporate Finance, Investor Relations, (646) 563-8296, ddevoe@tribunemedia.com; MEDIA CONTACT: Gary Weitman, SVP/Corporate Relations, (312) 222-3394, gweitman@tribunemedia.com

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


-------
Profile: intent