Sign In  |  Register  |  About Menlo Park  |  Contact Us

Menlo Park, CA
September 01, 2020 1:28pm
7-Day Forecast | Traffic
  • Search Hotels in Menlo Park

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Gannett Announces Second Quarter 2023 Results and Raises Full Year Outlook

  • Operating Income of $13.5 million; Net Loss Attributable to Gannett of $12.7 million
  • Adjusted EBITDA(1) of $71.2 million, up 40% Year-over-Year
  • Cash Provided by Operating Activities of $46.1 million, up 250% Year-over-Year, Free Cash Flow(1) of $38.4 million, up 189% Year-over-Year

Total Digital Revenues returned to growth in Q2; expect further improvement to digital growth trend in Q3

Improving Digital-only subscription monetization; Digital-only ARPU(2) up 6% Year-over-Year to $6.35

DMS achieved record high core platform revenues(3) and ARPU(2); sequential improvement to customer count(2)

Gannett Co., Inc. ("Gannett", "we", "us", "our", or the "Company") (NYSE: GCI) today reported its financial results for the second quarter ended June 30, 2023.

"We are pleased to report strong operational and financial results for the quarter. In the second quarter, Adjusted EBITDA grew by 40% year-over-year, reflecting a margin of approximately 11%, a sizable increase compared to the prior year's margin of about 7%. Additionally, free cash flow increased by 189% year-over-year, while our strategic initiatives drove ongoing sequential improvements in same-store revenue trends. As a result, our total digital revenues returned to growth in the second quarter and account for nearly 40% of total revenues, representing an all-time high. We believe we are making great progress on our strategy, and our results signify a notable turning point in our business trajectory," said Michael Reed, Gannett Chairman and Chief Executive Officer.

"In the second quarter, our digital businesses continued to deliver solid results. Digital-only subscription revenues experienced growth of 17% year-over-year on a same store basis, while our digital marketing solutions business achieved record high core platform revenues and ARPU, and sustained strong Adjusted EBITDA margins. We also repaid $15 million of debt, and combined with our improving Adjusted EBITDA performance, we materially reduced our first lien net leverage to 2.26x, while maintaining a healthy liquidity position."

"We continue to build on the strong foundation we laid over the past year and our focus persists on profitability, digital revenue growth and continuing to enhance our balance sheet. We believe that focus is evident in our results, enabling us to raise our full year guidance again this quarter. We expect sustained improvement in same store revenue trends throughout the second half of the year, alongside more substantial growth in our digital revenue trends. Our strong performance expected in the latter half of this year also extends to Adjusted EBITDA and free cash flow, reinforcing our confidence in achieving a first lien net leverage well below 2.0x by the end of 2023."

Second Quarter 2023 Highlights:

  • Total revenues of $672.4 million decreased 10.2% compared to the second quarter of 2022
    • Same store revenues(1) decreased 8.6% compared to the second quarter of 2022, reflecting a sequential improvement of 70 basis points compared to the first quarter of 2023
  • Total digital revenues were $262.1 million, or 39.0% of total revenues, up 0.8% over the same period in the prior year on a same store(1) basis
  • Net loss attributable to Gannett of $12.7 million improved by $41.0 million versus the net loss attributable to Gannett of $53.7 million in the second quarter of 2022
    • Adjusted net loss attributable to Gannett(1) of $6.0 million
  • Adjusted EBITDA(1) totaled $71.2 million, an increase of 39.9% compared to the second quarter of 2022
    • Adjusted EBITDA margin(1) of 10.6% improved 380 basis points compared to the 6.8% Adjusted EBITDA margin(1) in the second quarter of 2022
  • Cash provided by operating activities of $46.1 million
  • Free cash flow(1) of $38.4 million, an increase of 188.8% compared to second quarter of 2022
  • Strengthened our executive leadership team through the strategic appointments of:
    • Chris Cho as President of Digital Marketing Solutions
    • Imtiaz Patel as Gannett Media Chief Consumer Officer
    • Kristin Roberts as Gannett Media Chief Content Officer
    • Jason Taylor as Gannett Media Chief Sales Officer
_________________________________
(1)

See "Use of Non-GAAP Information" below for information about these non-GAAP measures.

(2)

See "Key Performance Indicators" ("KPI") below for information about our use of KPIs.

(3)

Core platform revenues is defined as revenue derived from customers utilizing our proprietary digital marketing services platform that are sold by either our direct or local market teams.

Second Quarter 2023 Gannett Media Highlights:

  • Digital-only subscription revenues of $37.9 million grew 16.6% year-over-year and increased 17.3% year-over-year on a same store basis(1)
  • Digital-only paid subscriptions(2) of 1.95 million at the end of the second quarter of 2023, up 4.6% compared to same period in the prior year
  • Digital-only average revenue per user(2) of $6.35 increased 6.2% year-over-year, reflecting the execution of our refined acquisition strategy with a heightened focus on profitability and digital-only average revenue per user(2)
  • 185 million average monthly unique visitors in the second quarter of 2023 with 134 million average monthly unique visitors coming from our USA TODAY NETWORK (based on June 2023 Comscore Media Metrix®) and 51 million average monthly unique visitors resulting from our U.K. digital properties(4)

Second Quarter 2023 Digital Marketing Solutions Highlights:

  • Digital Marketing Solutions segment revenues of $122.8 million grew 4.0% year-over year and increased 4.6% year-over-year on a same store basis(1)
    • Total core platform revenues(3) of $121.6 million in the second quarter of 2023, up 4.4% compared to the same quarter in the prior year
    • Total core platform average customer count(2) of 15.3 thousand increased sequentially by 4.1% compared to the first quarter of 2023
    • Core platform average revenue per user(2) was $2,642, a 10.4% increase year-over-year
    • Customer budget retention(5) was 95.6%, an increase of 70 basis points compared to the second quarter of 2022
  • Net income attributable to Gannett within the segment was $9.3 million in the second quarter of 2023 and Net income attributable to Gannett margin within the segment was 7.6% in the second quarter of 2023 versus 3.6% in the same quarter of the prior year
  • Adjusted EBITDA(1) within the segment of $15.5 million in the second quarter of 2023, increasing 8.1% compared to the same period in the prior year. Adjusted EBITDA margin(1) within the segment increased to 12.6% in the second quarter of 2023 versus 12.1% in the same quarter of the prior year

Second Quarter 2023 Capital Structure Highlights:

  • As of June 30, 2023, the Company had cash and cash equivalents of $106.6 million
  • Total principal amount of debt outstanding as of June 30, 2023 was $1,219.7 million including $731.1 million in first lien debt, which resulted in a First Lien Net Leverage(6) of 2.26x - a decline of 15.7% compared to 2.68x in the fourth quarter of 2022
  • During the second quarter of 2023, the Company repaid $15.1 million of debt through its scheduled quarterly amortization payment on its five-year senior secured term loan facility (the “New Senior Secured Term Loan”)
  • Subsequent to June 30, 2023, the Company repaid $8.2 million of its New Senior Secured Term Loan using the proceeds from real estate asset sales
___________________________________
(4)

Newsquest used Adobe Analytics to identify unique visitors in the second quarter of 2023.

(5)

Customer budget retention is calculated as 1 minus the average of churned budgets in a given month divided by starting budgets in the same period, averaged across the quarter.

(6)

As of June 30, 2023, the First Lien Net Leverage ratio was calculated by subtracting cash on the balance sheet from the sum of both our Senior Secured Term Loan and 6% first lien notes due November 1, 2026 (the “2026 Senior Notes”) and dividing that by Q2 2023 LTM Adjusted EBITDA. Our 6% Senior Secured Convertible Notes due 2027 are second lien as of the completion of the Senior Secured Term Loan refinancing in October 2021.

Financial Highlights

in thousands

Second Quarter 2023

Revenues

$

672,357

 

Net loss attributable to Gannett

 

(12,677

)

Adjusted EBITDA(7) (non-GAAP basis)

 

71,151

 

Adjusted Net loss attributable to Gannett(7) (non-GAAP basis)

 

(5,978

)

Cash provided by operating activities

 

46,068

 

Free cash flow (7) (non-GAAP basis)

 

38,418

 

(7)

Refer to "Use of Non-GAAP Information" below for the Company’s definition of Adjusted EBITDA, Adjusted Net loss attributable to Gannett, and Free cash flow, as well as the reconciliation of such measures to the most comparable GAAP measure.

Business Outlook

The Company is raising its 2023 full year outlook with respect to net income (loss) attributable to Gannett, cash provided by operating activities, free cash flow, and Adjusted EBITDA. The Company is reiterating its 2023 full year outlook with respect to revenues, same store total revenues year-over-year, and first lien net leverage. The Company's estimates do not factor in the impact of any future acquisitions or dispositions.

 

Full Year 2023 Outlook

Prior Full Year 2023 Outlook(11)

Revenues

$2.75B to $2.80B

$2.75B to $2.80B

Same store total revenues(8)(9) Year-Over-Year (non-GAAP basis)

(5%) to (3%)

(5%) to (3%)

Net income (loss) attributable to Gannett

($10M) to $20M

($15M) to $15M

Cash provided by operating activities

$130M to $150M

$125M to $145M

Free cash flow(8)(9)(10) (non-GAAP basis)

$90M to $110M

$85M to $105M

Adjusted EBITDA(8)(9) (non-GAAP basis)

$290M to $310M

$285M to $305M

First lien net leverage

<2.0x

<2.0x

(8)

Refer to "Use of Non-GAAP Information" below for the Company’s definition of Adjusted EBITDA, Same store total revenues, and Free cash flow, as well as the reconciliation of such measures to the most comparable GAAP measure.

(9)

Refer to "Business Outlook" on Tables 11, 12 and 13 below for a reconciliation of non-GAAP outlook measures to corresponding GAAP measures.

(10)

Capital expenditures are assumed at $40 million for full year 2023. Figure does not include asset disposition proceeds which we estimate will be approximately $65 million to $75 million in 2023.

(11)

Projections were based on Company estimates as of May 4, 2023.

Earnings Conference Call

Management will host a conference call on Thursday, August 3, 2023 at 8:30 A.M. Eastern Time. A copy of the earnings release will be posted to the Investor Relations section of Gannett’s website, investors.gannett.com. The conference call may be accessed by dialing 1-877-451-6152 (from within the U.S.) or 1-201-389-0879 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference "Gannett Second Quarter Earnings Call" or access code "13733335". A simultaneous webcast of the conference call will be available to the public on a listen-only basis at investors.gannett.com. Please allow extra time prior to the call to visit the website and download any necessary software required to listen to the internet broadcast. A telephonic replay of the conference call will also be available approximately two hours following the call’s completion through 11:59 P.M. Eastern Time on Thursday, August 17, 2023 by dialing 1-844-512-2921 (from within the U.S.) or 1-412-317-6671 (from outside of the U.S.); please reference access code "13733335".

About Gannett

Gannett Co., Inc. (NYSE: GCI) is a subscription-led and digitally-focused media and marketing solutions company committed to empowering communities to thrive. With an unmatched reach at the national and local level, Gannett touches the lives of millions with our Pulitzer Prize-winning content, consumer experiences and benefits, and advertiser products and services. Our current portfolio of media assets includes the USA TODAY NETWORK, which includes USA TODAY, and local media organizations in 43 states in the United States, and Newsquest, a wholly-owned subsidiary operating in the United Kingdom. We also own digital marketing services companies under the brand LocaliQ, which provide a cloud-based platform of products to enable small and medium-sized businesses to accomplish their marketing goals. In addition, our portfolio includes what we believe is the largest media-owned events business in the U.S., USA TODAY NETWORK Ventures. To connect with us, visit www.gannett.com.

Cautionary Statement Regarding Forward-Looking Statements

Certain items in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, our Business Outlook, statements regarding our business outlook, digital revenue performance and growth, growth in our Digital Marketing Solutions segment, growth of and demand for our digital-only subscriptions and digital marketing and advertising services, expectations regarding our free cash flows, revenues, net income (loss) attributable to Gannett, same-store revenues and cash flows, expectations regarding our long-term growth, expectations regarding growth in revenues and Adjusted EBITDA, our ability to create long-term stockholder value, our expectations, in terms of both amount and timing, with respect to debt repayment, our expected capital expenditures, expectations regarding real estate and other asset sales, our strategy, our ability to achieve our operating priorities, our long-term opportunities, economic impacts, our ability to navigate volatility, achieve our financial goals, optimize our capital structure and achieve optimal financial performance, our cost management programs, our cost structure and future revenue trends and our ability to influence trends. Words such as "expect(s)", believe(s)", "continue(s)", "persist(s)", "will", "anticipate", "outlook", "making", "target", "estimate(s)", "project(s)" and similar expressions are intended to identify such forward-looking statements. These statements are based on management’s current expectations and beliefs and are subject to a number of risks and uncertainties. These and other risks and uncertainties could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond our control. The Company can give no assurance its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in the Company’s most recent Annual Report on Form 10-K, our quarterly reports on Form 10-Q, and our other filings with the Securities and Exchange Commission. Furthermore, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. Except to the extent required by law, the Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

GANNETT CO., INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

Table No. 1

 

 

 

In thousands, except share data

June 30, 2023

 

December 31, 2022

Assets

(Unaudited)

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

106,633

 

 

$

94,255

 

Accounts receivable, net of allowance of $13,170 and $16,697 as of June 30, 2023 and December 31, 2022, respectively

 

250,164

 

 

 

289,415

 

Inventories

 

29,449

 

 

 

45,223

 

Prepaid expenses

 

51,846

 

 

 

46,205

 

Other current assets

 

43,693

 

 

 

32,679

 

Total current assets

 

481,785

 

 

 

507,777

 

Property, plant and equipment, net of accumulated depreciation of $387,919 and $360,522 as of June 30, 2023 and December 31, 2022, respectively

 

254,402

 

 

 

305,994

 

Operating lease assets

 

223,174

 

 

 

233,322

 

Goodwill

 

533,796

 

 

 

533,166

 

Intangible assets, net

 

569,757

 

 

 

613,358

 

Deferred tax assets

 

71,731

 

 

 

56,618

 

Pension and other assets

 

172,193

 

 

 

143,320

 

Total assets

$

2,306,838

 

 

$

2,393,555

 

 

 

 

 

Liabilities and equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued liabilities

$

302,308

 

 

$

351,848

 

Deferred revenue

 

137,478

 

 

 

153,648

 

Current portion of long-term debt

 

63,752

 

 

 

60,452

 

Operating lease liabilities

 

46,556

 

 

 

44,872

 

Other current liabilities

 

5,606

 

 

 

6,218

 

Total current liabilities

 

555,700

 

 

 

617,038

 

Long-term debt

 

647,811

 

 

 

695,642

 

Convertible debt

 

408,992

 

 

 

405,681

 

Deferred tax liabilities

 

 

 

 

1,439

 

Pension and other postretirement benefit obligations

 

47,989

 

 

 

50,710

 

Long-term operating lease liabilities

 

205,753

 

 

 

219,109

 

Other long-term liabilities

 

113,696

 

 

 

108,563

 

Total noncurrent liabilities

 

1,424,241

 

 

 

1,481,144

 

Total liabilities

 

1,979,941

 

 

 

2,098,182

 

Commitments and contingent liabilities

 

 

 

Equity

 

 

 

Preferred stock, $0.01 par value per share, 300,000 shares authorized, of which 0 shares and 150,000 shares were designated as Series A Junior Participating Preferred Stock at June 30, 2023 and December 31, 2022, respectively, none of which were issued and outstanding at June 30, 2023 and December 31, 2022

 

 

 

 

 

Common stock, $0.01 par value per share, 2,000,000,000 shares authorized, 158,436,428 shares issued and 149,125,668 shares outstanding at June 30, 2023; 153,286,104 shares issued and 146,223,179 shares outstanding at December 31, 2022

 

1,584

 

 

 

1,533

 

Treasury stock, at cost, 9,310,760 shares and 7,062,925 shares at June 30, 2023 and December 31, 2022, respectively

 

(17,370

)

 

 

(14,737

)

Additional paid-in capital

 

1,418,577

 

 

 

1,409,578

 

Accumulated deficit

 

(1,001,734

)

 

 

(999,401

)

Accumulated other comprehensive loss

 

(73,694

)

 

 

(101,231

)

Total Gannett stockholders' equity

 

327,363

 

 

 

295,742

 

Noncontrolling interests

 

(466

)

 

 

(369

)

Total equity

 

326,897

 

 

 

295,373

 

Total liabilities and equity

$

2,306,838

 

 

$

2,393,555

 

GANNETT CO., INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

Table No. 2

Three months ended June 30,

In thousands, except per share amounts

2023

 

2022

Advertising and marketing services

$

353,310

 

 

$

383,609

 

Circulation

 

233,612

 

 

 

274,624

 

Other

 

85,435

 

 

 

90,427

 

Total operating revenues

 

672,357

 

 

 

748,660

 

Operating costs

 

426,096

 

 

 

476,002

 

Selling, general and administrative expenses

 

184,127

 

 

 

227,836

 

Depreciation and amortization

 

39,784

 

 

 

49,530

 

Integration and reorganization costs

 

7,287

 

 

 

15,745

 

Asset impairments

 

1,177

 

 

 

85

 

Loss on sale or disposal of assets, net

 

146

 

 

 

372

 

Other operating expenses

 

229

 

 

 

314

 

Total operating expenses

 

658,846

 

 

 

769,884

 

Operating income (loss)

 

13,511

 

 

 

(21,224

)

Interest expense

 

28,559

 

 

 

26,084

 

Loss on early extinguishment of debt

 

 

 

 

749

 

Non-operating pension income

 

(2,263

)

 

 

(18,160

)

Other non-operating (income) expense, net

 

(1,428

)

 

 

1,645

 

Non-operating expenses

 

24,868

 

 

 

10,318

 

Loss before income taxes

 

(11,357

)

 

 

(31,542

)

Provision for income taxes

 

1,333

 

 

 

22,158

 

Net loss

 

(12,690

)

 

 

(53,700

)

Net loss attributable to noncontrolling interests

 

(13

)

 

 

(12

)

Net loss attributable to Gannett

$

(12,677

)

 

$

(53,688

)

 

 

 

 

Loss per share attributable to Gannett - basic

$

(0.09

)

 

$

(0.39

)

Loss per share attributable to Gannett - diluted

$

(0.09

)

 

$

(0.39

)

GANNETT CO., INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Table No. 3

Six months ended June 30,

In thousands

2023

 

2022

Operating activities

 

 

 

Net loss

$

(2,430

)

 

$

(56,802

)

Adjustments to reconcile net loss to operating cash flows:

 

 

 

Depreciation and amortization

 

83,482

 

 

 

97,313

 

Share-based compensation expense

 

8,783

 

 

 

8,778

 

Non-cash interest expense

 

10,567

 

 

 

10,641

 

Gain on sale or disposal of assets, net

 

(17,535

)

 

 

(2,432

)

(Gain) loss on early extinguishment of debt

 

(496

)

 

 

3,492

 

Asset impairments

 

1,182

 

 

 

939

 

Pension and other postretirement benefit obligations

 

(6,792

)

 

 

(51,353

)

Change in other assets and liabilities, net

 

(23,975

)

 

 

(8,888

)

Cash provided by operating activities

 

52,786

 

 

 

1,688

 

Investing activities

 

 

 

Acquisitions, net of cash acquired

 

 

 

 

(15,432

)

Purchase of property, plant and equipment

 

(16,448

)

 

 

(23,292

)

Proceeds from sale of real estate and other assets

 

31,465

 

 

 

29,623

 

Change in other investing activities

 

(12

)

 

 

(548

)

Cash provided by (used for) investing activities

 

15,005

 

 

 

(9,649

)

Financing activities

 

 

 

Payments of deferred financing costs

 

 

 

 

(957

)

Borrowings of long-term debt

 

 

 

 

80,000

 

Repayments of long-term debt

 

(51,291

)

 

 

(104,879

)

Acquisition of noncontrolling interests

 

 

 

 

(2,050

)

Treasury stock

 

(2,622

)

 

 

(6,529

)

Changes in other financing activities

 

(647

)

 

 

(632

)

Cash used for financing activities

 

(54,560

)

 

 

(35,047

)

Effect of currency exchange rate change on cash

 

98

 

 

 

(1,140

)

Increase (decrease) in cash, cash equivalents and restricted cash

 

13,329

 

 

 

(44,148

)

Cash, cash equivalents and restricted cash at beginning of period

 

104,804

 

 

 

143,619

 

Cash, cash equivalents and restricted cash at end of period

$

118,133

 

 

$

99,471

 

GANNETT CO., INC.

SEGMENT INFORMATION

(Unaudited)

 

Table No. 4

Three months ended June 30,

In thousands

2023

 

2022

Operating revenues:

 

 

 

Gannett Media

$

585,803

 

 

$

664,844

 

Digital Marketing Solutions

 

122,789

 

 

 

118,013

 

Corporate and other

 

1,673

 

 

 

1,408

 

Intersegment eliminations

 

(37,908

)

 

 

(35,605

)

Total

$

672,357

 

 

$

748,660

 

 

 

 

 

Adjusted EBITDA(1) (non-GAAP basis):

 

 

 

Gannett Media

$

65,819

 

 

$

50,856

 

Digital Marketing Solutions

 

15,470

 

 

 

14,306

 

Corporate and other

 

(10,138

)

 

 

(14,311

)

Total

$

71,151

 

 

$

50,851

 

(1)

See "Use of Non-GAAP Information" below for the Company’s definition of Adjusted EBITDA, and the reconciliation of such measure to the most comparable GAAP measure.

USE OF NON-GAAP INFORMATION

The Company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a U.S. GAAP basis. These non-GAAP financial measures, which may not be comparable to similarly titled measures reported by other companies, should not be considered in isolation from or as a substitute for the related U.S. GAAP measures and should be read together with financial information presented on a U.S. GAAP basis.

The Company defines its non-GAAP measures as follows:

  • Adjusted EBITDA is a non-GAAP performance measure the Company believes offers a useful view of the overall and segment operations of our business. The Company defines Adjusted EBITDA as Net income (loss) attributable to Gannett before: (1) Income tax expense (benefit), (2) Interest expense, (3) Gains or losses on the early extinguishment of debt, (4) Non-operating pension income, (5) Loss on convertible notes derivative, (6) Depreciation and amortization, (7) Integration and reorganization costs, (8) Other operating expenses, including third-party debt expenses and acquisition costs, (9) Asset impairments, (10) Goodwill and intangible impairments, (11) Gains or losses on the sale or disposal of assets, (12) Share-based compensation, and (13) certain other non-recurring charges. The most directly comparable U.S. GAAP measure is Net income (loss) attributable to Gannett.
  • Adjusted EBITDA margin is a non-GAAP performance measure the Company believes offers a useful view of the overall and segment operations of our business. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total Operating revenues.
  • Adjusted Net income (loss) attributable to Gannett is a non-GAAP performance measure the Company believes offers a useful view of the overall operations of our business and is useful to analysts and investors in evaluating the results of operations and operational trends. The Company defines Adjusted Net income (loss) attributable to Gannett before (1) Gains or losses on the early extinguishment of debt, (2) Loss on convertible notes derivative, (3) Integration and reorganization costs, (4) Other operating expenses, including third-party debt expenses and acquisition costs, (5) Asset impairments, (6) Goodwill and intangibles impairments, (7) Gains or losses on the sale or disposal of assets, (8) certain other non-recurring charges, and (9) the tax impact of the above items.
  • Free cash flow is a non-GAAP liquidity measure that adjusts our reported U.S. GAAP results for items we believe are critical to the ongoing success of our business. The Company defines Free cash flow as Cash provided by (used for) operating activities as reported on the Consolidated statement of cash flows less capital expenditures, which results in a figure representing Free cash flow available for use in operations, additional investments, debt obligations, and returns to stockholders. The most directly comparable U.S. GAAP financial measure is Cash provided by (used for) operating activities.
  • Same store revenues is a non-GAAP performance measure based on GAAP revenues for Gannett for the current period, excluding (1) acquired revenues (2) currency impact, and (3) exited operations.

Management’s Use of Non-GAAP Measures

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measurements of financial performance under U.S. GAAP and should not be considered in isolation or as an alternative to income (loss) from operations, net income (loss), margin, revenues, cash flow provided by (used for) operating activities, or any other measure of performance or liquidity derived in accordance with U.S. GAAP. We believe these non-GAAP financial measures, as we have defined them, are helpful in identifying trends in our day-to-day performance because the items excluded have little or no significance on our day-to-day operations. These measures provide an assessment of controllable expenses and afford management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieve optimal financial performance.

We use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues as measures of our day-to-day operating performance, which is evidenced by the publishing and delivery of news and other media and excludes certain expenses that may not be indicative of our day-to-day business operating results.

Limitations of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues

Each of our non-GAAP measures have limitations as analytical tools. They should not be viewed in isolation or as a substitute for U.S. GAAP measures of earnings or cash flows. Material limitations in making the adjustments to our earnings to calculate Adjusted EBITDA and Adjusted Net income (loss) attributable to Gannett using these non-GAAP financial measures as compared to U.S. GAAP net income (loss) include: the cash portion of interest / financing expense, income tax (benefit) provision, and charges related to asset impairments, which may significantly affect our financial results.

Management believes these items are important in evaluating our performance, results of operations, and financial position. We use non-GAAP financial measures to supplement our U.S. GAAP results in order to provide a more complete understanding of the factors and trends affecting our business.

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not alternatives to net income, margin, income from operations, cash flows provided by (used for) operations or revenues as calculated and presented in accordance with U.S. GAAP. As such, they should not be considered or relied upon as substitutes or alternatives for any such U.S. GAAP financial measure. We strongly urge you to review the reconciliations of Net income (loss) attributable to Gannett to Adjusted EBITDA, Adjusted EBITDA margin, Net income (loss) attributable to Gannett to Adjusted Net income (loss) attributable to Gannett, Cash provided by (used for) operations to Free cash flow and Revenues to Same Store revenues along with our Consolidated financial statements included elsewhere in this report. We also strongly urge you not to rely on any single financial measure to evaluate our business. In addition, because Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measures of financial performance under U.S. GAAP and are susceptible to varying calculations, the Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues measures as presented in this report may differ from and may not be comparable to similarly titled measures used by other companies.

Non-GAAP Outlook

Our 2023 outlook included in this release includes certain non-GAAP measures, including Same store revenues, Adjusted EBITDA and Free cash flow. The outlook for these items does not factor in the impact of any further acquisitions or dispositions within 2023. We have provided these non-GAAP measures for future guidance for the same reasons that were outlined above for historical non-GAAP measures.

We have not fully reconciled non-GAAP forward-looking Same store revenues, Adjusted EBITDA and Free cash flow to its most directly comparable GAAP measure because the Company is unable to predict with reasonable certainty those items that may affect such measures calculated and presented in accordance with GAAP without unreasonable effort. These reconciling items are uncertain, depend on various factors and could significantly impact, either individually or in the aggregate, our comparable GAAP measures. For forward-looking Adjusted EBITDA and Same store revenues, the reconciliation is unavailable because it would include forward-looking financial statements in accordance with GAAP that are unavailable without unreasonable effort. For these reasons, we use a projected range of the aggregate amount of certain items in order to calculate our projected non-GAAP Adjusted EBITDA outlook (see Table 11 below), our projected non-GAAP Same Store revenues outlook (see Table 12 below) as well as our projected non-GAAP Free cash flow outlook (see Table 13 below). Accordingly, we are unable to provide a full reconciliation of these non-GAAP measures used in our outlook without unreasonable effort as certain information necessary to calculate such measures on a GAAP basis is unavailable, dependent on future events outside of our control and cannot be predicted without unreasonable efforts by the Company.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED EBITDA

(Unaudited)

 

Table No. 5

Three months ended June 30, 2023

In thousands

Gannett Media

 

Digital

Marketing

Solutions

 

Corporate and

other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

35,925

 

 

$

9,273

 

 

$

(57,875

)

 

$

(12,677

)

Provision for income taxes

 

 

 

 

 

 

 

1,333

 

 

 

1,333

 

Interest expense

 

 

 

 

 

 

 

28,559

 

 

 

28,559

 

Non-operating pension income

 

(2,263

)

 

 

 

 

 

 

 

 

(2,263

)

Depreciation and amortization

 

29,756

 

 

 

5,927

 

 

 

4,101

 

 

 

39,784

 

Integration and reorganization costs

 

2,310

 

 

 

(48

)

 

 

5,025

 

 

 

7,287

 

Other operating expenses

 

 

 

 

 

 

 

229

 

 

 

229

 

Asset impairments

 

1,177

 

 

 

 

 

 

 

 

 

1,177

 

Loss on sale or disposal of assets, net

 

80

 

 

 

66

 

 

 

 

 

 

146

 

Share-based compensation expense

 

 

 

 

 

 

 

5,047

 

 

 

5,047

 

Other items

 

(1,166

)

 

 

252

 

 

 

3,443

 

 

 

2,529

 

Adjusted EBITDA (non-GAAP basis)

$

65,819

 

 

$

15,470

 

 

$

(10,138

)

 

$

71,151

 

Net income (loss) attributable to Gannett margin

 

6.1

%

 

 

7.6

%

 

 

NM

 

 

 

(1.9

)%

Adjusted EBITDA margin (non-GAAP basis)

 

11.2

%

 

 

12.6

%

 

 

NM

 

 

 

10.6

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2022

In thousands

Gannett Media

 

Digital

Marketing

Solutions

 

Corporate and

other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

19,145

 

 

$

4,306

 

 

$

(77,139

)

 

$

(53,688

)

Provision for income taxes

 

 

 

 

 

 

 

22,158

 

 

 

22,158

 

Interest expense

 

 

 

 

 

 

 

26,084

 

 

 

26,084

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

749

 

 

 

749

 

Non-operating pension income

 

(18,160

)

 

 

 

 

 

 

 

 

(18,160

)

Depreciation and amortization

 

38,558

 

 

 

6,829

 

 

 

4,143

 

 

 

49,530

 

Integration and reorganization costs

 

11,041

 

 

 

293

 

 

 

4,411

 

 

 

15,745

 

Other operating expenses

 

34

 

 

 

 

 

 

280

 

 

 

314

 

Asset impairments

 

85

 

 

 

 

 

 

 

 

 

85

 

Loss on sale or disposal of assets, net

 

353

 

 

 

19

 

 

 

 

 

 

372

 

Share-based compensation expense

 

 

 

 

 

 

 

5,385

 

 

 

5,385

 

Other items

 

(200

)

 

 

2,859

 

 

 

(382

)

 

 

2,277

 

Adjusted EBITDA (non-GAAP basis)

$

50,856

 

 

$

14,306

 

 

$

(14,311

)

 

$

50,851

 

Net income (loss) attributable to Gannett margin

 

2.9

%

 

 

3.6

%

 

 

NM

 

 

 

(7.2

)%

Adjusted EBITDA margin (non-GAAP basis)

 

7.6

%

 

 

12.1

%

 

 

NM

 

 

 

6.8

%

NM indicates not meaningful.

 

 

 

 

 

 

 

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED NET LOSS ATTRIBUTABLE TO GANNETT

(Unaudited)

 

Table No. 6

Three months ended June 30,

In thousands

2023

 

2022

Net loss attributable to Gannett

$

(12,677

)

 

$

(53,688

)

Loss on early extinguishment of debt

 

 

 

 

749

 

Integration and reorganization costs

 

7,287

 

 

 

15,745

 

Other operating expenses

 

229

 

 

 

314

 

Asset impairments

 

1,177

 

 

 

85

 

Loss on sale or disposal of assets, net

 

146

 

 

 

372

 

Other items

 

(18

)

 

 

 

Subtotal

 

(3,856

)

 

 

(36,423

)

Tax impact of above items (1)

 

(2,122

)

 

 

(4,155

)

Adjusted Net loss attributable to Gannett (non-GAAP basis)

$

(5,978

)

 

$

(40,578

)

(1)

Beginning with the fourth quarter of 2022, the Company calculated the tax impact of the items impacting Adjusted Net income (loss) attributable to Gannett using a combined U.S. federal statutory income tax rate and a State and Local tax rate of 24.1% (the "Combined Tax Rate"). As most of our operations are in the U.S. and the Company expects to pay the Combined Tax Rate, the Company believes this methodology provides for a more accurate representation of our business and the tax impacts affecting Adjusted net income (loss) attributable to Gannett. For the three months ended June 30, 2022, the Company calculated the tax impact of items impacting Adjusted Net loss attributable to Gannett based on a full recalculation of the estimated annual effective tax rate and the annual tax expense, which resulted in volatility of the tax impact of items affecting Adjusted Net loss attributable to Gannett due to estimates used in the quarterly tax calculation. As a result, and as reflected on the table, the Company has recast the tax impact of items impacting Adjusted Net loss attributable to Gannett for the three months ended June 30, 2022.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

FREE CASH FLOW

(Unaudited)

 

Table No. 7

Three months ended June 30,

In thousands

2023

 

2022

Cash provided by (used for) operating activities (GAAP basis)

$

46,068

 

 

$

(30,741

)

Capital expenditures

 

(7,650

)

 

 

(12,528

)

Free cash flow (non-GAAP basis)(1)

$

38,418

 

 

$

(43,269

)

(1)

For the three months ended June 30, 2023 and 2022, Free cash flow was negatively impacted by interest paid of $35.2 million and $34.4 million, respectively, integration and reorganization costs of $16.2 million and $15.8 million, respectively, and other costs of $2.5 million and $1.2 million, respectively.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

SAME STORE REVENUES - CONSOLIDATED

(Unaudited)

 

Table No. 8

Three months ended June 30,

In thousands

2023

 

2022

 

% Change

Total revenues

$

672,357

 

$

748,660

 

 

(10.2

)%

Currency impact

 

901

 

 

 

 

***

Exited operations(1)

 

 

 

(12,429

)

 

***

Same store total revenues

$

673,258

 

$

736,231

 

 

(8.6

)%

 

 

 

 

 

 

Advertising and marketing services revenues

$

353,310

 

$

383,609

 

 

(7.9

)%

Currency impact

 

773

 

 

 

 

***

Exited operations(1)

 

 

 

(10,235

)

 

***

Same store advertising and marketing services revenues

$

354,083

 

$

373,374

 

 

(5.2

)%

 

 

 

 

 

 

Circulation revenues

$

233,612

 

$

274,624

 

 

(14.9

)%

Currency impact

 

97

 

 

 

 

***

Exited operations(1)

 

 

 

(2,044

)

 

***

Same store circulation revenues

$

233,709

 

$

272,580

 

 

(14.3

)%

 

 

 

 

 

 

Other revenues

$

85,435

 

$

90,427

 

 

(5.5

)%

Currency impact

 

31

 

 

 

 

***

Exited operations(1)

 

 

 

(150

)

 

***

Same store other revenues

$

85,466

 

$

90,277

 

 

(5.3

)%

*** Indicates a percentage change greater than or equal to 100.
(1)

In 2023, exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

SAME STORE REVENUES - TOTAL DIGITAL and DIGITAL-ONLY SUBSCRIPTION REVENUES

(Unaudited)

 

Table No. 9

Three months ended June 30,

In thousands

2023

 

2022

 

% Change

Total Digital revenues

$

262,103

 

$

261,768

 

 

0.1

%

Currency impact

 

714

 

 

 

 

***

Exited operations(1)

 

 

 

(928

)

 

***

Same store total digital revenues

$

262,817

 

$

260,840

 

 

0.8

%

 

Three months ended June 30,

In thousands

2023

 

2022

 

% Change

Digital-only subscription revenues

$

37,856

 

$

32,473

 

 

16.6

%

Currency impact

 

7

 

 

 

 

***

Exited operations(1)

 

 

 

(205

)

 

***

Same store digital-only subscription revenues

$

37,863

 

$

32,268

 

 

17.3

%

*** Indicates a percentage change greater than or equal to 100.
(1)

In 2023, exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

SAME STORE REVENUES - DIGITAL MARKETING SOLUTIONS SEGMENT

(Unaudited)

 

Table No. 10

Three months ended June 30,

In thousands

2023

 

2022

 

% Change

Total revenues - Digital Marketing Solutions

$

122,789

 

$

118,013

 

4.0

%

Currency impact

 

614

 

 

 

***

Exited operations(1)

 

 

 

 

***

Same store total revenues - Digital Marketing Solutions

$

123,403

 

$

118,013

 

4.6

%

*** Indicates a percentage change greater than or equal to 100.
(1)

In 2023, exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

BUSINESS OUTLOOK - 2023 GUIDANCE(1)(2)

ADJUSTED EBITDA

(Unaudited)

 

Table No. 11

Full Year 2023

Net income (loss) attributable to Gannett

($10M) to $20M

Provision for income taxes

$10M to $30M

Interest expense

$105M to $115M

Non-operating pension income

~($10M)

Depreciation and amortization

~$165M

Integration and reorganization costs

$20M to $30M

Share-based compensation expense

~$20M

Other items

~($30M)

Adjusted EBITDA (non-GAAP basis)

$290M to $310M

(1)

Projections are based on Company estimates as of August 3, 2023 and are provided solely for illustrative purposes. Actual results may vary. The Company undertakes no obligation to update this information. Additionally, the Company's estimates do not factor in the impact of any future acquisitions or dispositions. The Company’s future financial results could differ materially from the Company’s current estimates.

(2)

For forward-looking Adjusted EBITDA, the reconciliation is unavailable without unreasonable effort. For this reason, we use a projected range of the aggregate amount of certain items in order to calculate our projected non-GAAP Adjusted EBITDA outlook.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

BUSINESS OUTLOOK - 2023 GUIDANCE(1)(2)

SAME STORE REVENUES

(Unaudited)

 

 

 

Twelve months

ended December 31,

2022 (Est.)

 

Twelve months

ended December 31,

2023 (Est.)

Table No. 12

 

 

Total revenues

 

$2.95B(4)

 

$2.75B to $2.80B

Acquired revenues

 

 

~($9M)

Currency impact

 

 

~($0.2M)

Exited operations(3)

 

($42M)

 

Same store total revenues

 

$2.90B

 

$2.75B to $2.80B

(1)

Projections are based on Company estimates as of August 3, 2023 and are provided solely for illustrative purposes. Actual results may vary. The Company undertakes no obligation to update this information. Additionally, the Company's estimates do not factor in the impact of any future acquisitions or dispositions. The Company’s future financial results could differ materially from the Company’s current estimates.

(2)

For forward-looking Same store revenues, the reconciliation is unavailable without unreasonable effort. For this reason, we use a projected range of the aggregate amount of certain items in order to calculate our projected non-GAAP Same store revenues outlook.

(3)

In 2023, exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

(4)

Total revenues as reported.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

BUSINESS OUTLOOK - 2023 GUIDANCE(1)(2)

FREE CASH FLOW

(Unaudited)

 

Table No. 13

Full Year 2023

Cash provided by operating activities (GAAP basis)

$130M to $150M

Capital expenditures

~$40M

Free cash flow (non-GAAP basis)

$90M to $110M

(1)

Projections are based on Company estimates as of August 3, 2023 and are provided solely for illustrative purposes. Actual results may vary. The Company undertakes no obligation to update this information. Additionally, the Company's estimates do not factor in the impact of any future acquisitions or dispositions. The Company’s future financial results could differ materially from the Company’s current estimates.

(2)

For forward-looking Free cash flow, the reconciliation is unavailable without unreasonable effort. For this reason, we use a projected range of the aggregate amount of certain items in order to calculate our projected non-GAAP Free cash flow outlook.

KEY PERFORMANCE INDICATORS

A key performance indicator ("KPI") is generally defined as a quantifiable measurement or metric used to gauge performance, specifically to help determine strategic, financial, and operational achievements, especially compared to those of similar businesses.

We define Digital-only average revenue per user ("ARPU") as digital-only subscription average monthly revenues divided by the average digital-only subscriptions within the respective period. We define Core platform ARPU as core platform average monthly revenues divided by average monthly customer count within the period. We define Core platform revenues as revenue derived from customers utilizing our proprietary digital marketing services platform that are sold by either our direct or local market teams

Management believes Digital-only ARPU, Core platform ARPU, digital-only subscriptions, and core platform average customer count are KPIs that offer useful information in understanding consumer behavior, trends in our business, and our overall operating results. Management utilizes these KPIs to track and analyze trends across our segments.

GANNETT CO., INC.

KEY PERFORMANCE INDICATORS

(Unaudited)

 

Table No. 14

Three months ended June 30,

 

Six months ended June 30,

In thousands, except ARPU

2023

 

2022

 

Change

 

% Change

 

2023

 

2022

 

Change

 

% Change

Gannett Media:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital-only ARPU

$

6.35

 

$

5.98

 

$

0.37

 

 

6.2

%

 

$

6.17

 

$

5.96

 

$

0.21

 

 

3.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DMS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core platform ARPU

$

2,642

 

$

2,393

 

$

249

 

 

10.4

%

 

$

2,590

 

$

2,362

 

$

228

 

 

9.7

%

Core platform average customer count

 

15.3

 

 

16.2

 

 

(0.9

)

 

(5.6

)%

 

 

15.0

 

 

15.8

 

 

(0.8

)

 

(5.1

)%

Table No. 15

 

As of June 30,

In thousands

 

2023

 

2022

 

% Change

Gannett Media:

 

 

 

 

 

 

Digital-only subscriptions

 

1,952

 

1,866

 

4.6

%

 

Contacts

For investor inquiries, contact:

Matt Esposito

Investor Relations

703-854-3000

investors@gannett.com

For media inquiries, contact:

Lark-Marie Anton

Corporate Communications

646-906-4087

lark@gannett.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 MenloPark.com & California Media Partners, LLC. All rights reserved.