10-Q 1 tgna-20240630.htm 10-Q 10-Q
2024Q2false0000039899--12-31January 31, 2029December 31, 20230000039899us-gaap:TreasuryStockCommonMember2024-03-310000039899us-gaap:AccumulatedTranslationAdjustmentMember2024-01-012024-06-300000039899us-gaap:TreasuryStockCommonMember2023-03-310000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes4.625PercentDueMarch2028Member2023-12-310000039899tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember2018-10-032018-10-030000039899us-gaap:TreasuryStockCommonMember2024-01-012024-06-300000039899tgna:AdvertisingAndMarketingServicesMember2023-04-012023-06-300000039899us-gaap:TreasuryStockCommonMember2024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-03-310000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-300000039899us-gaap:TransmissionServiceAgreementMember2024-06-300000039899tgna:BroadcastMusicIncMember2024-01-012024-03-3100000398992024-03-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-06-300000039899us-gaap:PensionPlansDefinedBenefitMember2023-04-012023-06-300000039899us-gaap:PensionPlansDefinedBenefitMemberus-gaap:AccruedLiabilitiesMember2024-06-300000039899tgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:LineOfCreditMemberus-gaap:LetterOfCreditMember2024-06-300000039899tgna:PoliticalMember2023-01-012023-06-300000039899tgna:SubscriptionMember2023-01-012023-06-300000039899us-gaap:CommonStockMember2022-12-310000039899us-gaap:TreasuryStockCommonMember2023-04-012023-06-300000039899us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember2024-01-012024-06-300000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300000039899us-gaap:PensionPlansDefinedBenefitMember2024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2023-03-310000039899us-gaap:AccumulatedTranslationAdjustmentMember2024-06-300000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2023-04-012023-06-3000000398992024-04-012024-06-300000039899us-gaap:AccumulatedTranslationAdjustmentMember2022-12-310000039899us-gaap:AccumulatedTranslationAdjustmentMember2024-03-310000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2023-01-012023-06-300000039899us-gaap:CommonStockMember2024-03-310000039899tgna:OtherRevenueSourceMember2024-01-012024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-04-012023-06-300000039899us-gaap:AdditionalPaidInCapitalMember2023-12-310000039899us-gaap:OtherIntangibleAssetsMember2024-06-300000039899us-gaap:CommonStockMember2023-12-310000039899us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300000039899us-gaap:PerformanceSharesMember2024-01-012024-06-3000000398992023-06-300000039899us-gaap:PensionPlansDefinedBenefitMember2023-01-012023-06-300000039899tgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2024-06-300000039899tgna:OtherRevenueSourceMember2023-04-012023-06-300000039899us-gaap:RetainedEarningsMember2023-04-012023-06-300000039899us-gaap:PensionPlansDefinedBenefitMember2024-01-012024-06-300000039899us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-06-300000039899tgna:December2023ShareRepurchaseProgramMember2023-12-012023-12-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember2023-04-012023-06-3000000398992024-01-252024-01-250000039899us-gaap:RestrictedStockMember2023-01-012023-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes4750PercentDueMarch2026Member2023-12-310000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes7.75PercentDueJune2027Member2023-12-310000039899us-gaap:LicensingAgreementsMember2024-06-300000039899us-gaap:TreasuryStockCommonMember2023-01-012023-06-300000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2023-12-310000039899us-gaap:FairValueInputsLevel3Membersrt:MaximumMember2024-01-012024-06-300000039899tgna:SubscriptionMember2023-04-012023-06-300000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2024-06-300000039899us-gaap:TransmissionServiceAgreementMember2023-12-310000039899tgna:AdvertisingAndMarketingServicesMember2024-01-012024-06-300000039899tgna:December2023ShareRepurchaseProgramMember2024-04-012024-06-300000039899us-gaap:TreasuryStockCommonMember2024-04-012024-06-300000039899us-gaap:PerformanceSharesMember2023-04-012023-06-300000039899us-gaap:AccumulatedTranslationAdjustmentMember2024-04-012024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-12-310000039899us-gaap:AdditionalPaidInCapitalMember2022-12-310000039899us-gaap:CommonStockMember2024-06-300000039899us-gaap:CommonStockMember2023-06-300000039899us-gaap:TreasuryStockCommonMember2023-06-300000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310000039899us-gaap:RetainedEarningsMember2024-06-300000039899tgna:ThreeHundredMillionAcceleratedShareRepurchaseProgramMember2023-06-020000039899us-gaap:AccumulatedTranslationAdjustmentMember2023-12-310000039899us-gaap:RetainedEarningsMember2024-04-012024-06-300000039899us-gaap:AccumulatedTranslationAdjustmentMember2023-01-012023-06-300000039899tgna:ThreeHundredAndTwentyFiveMillionAcceleratedShareRepurchaseProgramMember2023-11-090000039899us-gaap:RetainedEarningsMember2023-12-310000039899us-gaap:RetainedEarningsMember2024-01-012024-06-300000039899us-gaap:CommonStockMember2023-03-3100000398992022-12-310000039899us-gaap:LineOfCreditMembertgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:LetterOfCreditMember2024-01-250000039899tgna:NetworkAffiliationAgreementsMember2024-06-300000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2024-04-012024-06-300000039899us-gaap:RestrictedStockMember2023-04-012023-06-300000039899us-gaap:RetainedEarningsMember2022-12-310000039899tgna:AdvertisingAndMarketingServicesMember2024-04-012024-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes7.25PercentDueSeptember2027Member2024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2022-12-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-01-012023-06-300000039899tgna:OctillionMediaMember2024-06-300000039899tgna:ThreeHundredMillionAcceleratedShareRepurchaseProgramMember2023-06-022023-06-020000039899us-gaap:AccumulatedTranslationAdjustmentMember2023-04-012023-06-300000039899tgna:AdvertisingAndMarketingServicesMember2023-01-012023-06-3000000398992023-01-012023-06-300000039899tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember2023-05-260000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember2024-01-012024-06-3000000398992024-06-300000039899us-gaap:FairValueInputsLevel2Member2023-12-310000039899tgna:OtherRevenueSourceMember2024-04-012024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2023-03-310000039899tgna:OtherRevenueSourceMember2023-01-012023-06-300000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember2023-01-012023-06-3000000398992023-04-012023-06-3000000398992023-12-310000039899tgna:PoliticalMember2024-04-012024-06-300000039899us-gaap:TreasuryStockCommonMember2023-12-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember2024-01-012024-06-300000039899tgna:PoliticalMember2024-01-012024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember2024-04-012024-06-300000039899us-gaap:PerformanceSharesMember2023-01-012023-06-300000039899tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember2019-06-012019-06-300000039899us-gaap:AdditionalPaidInCapitalMember2023-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes7.25PercentDueSeptember2027Member2023-12-310000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-06-300000039899us-gaap:TreasuryStockCommonMember2022-12-310000039899tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember2023-05-262023-05-260000039899us-gaap:PerformanceSharesMember2024-04-012024-06-300000039899us-gaap:AccumulatedTranslationAdjustmentMember2023-03-310000039899tgna:ThreeHundredAndTwentyFiveMillionAcceleratedShareRepurchaseProgramMember2024-02-222024-02-220000039899us-gaap:RetainedEarningsMember2023-03-310000039899us-gaap:RelatedPartyMembertgna:EquityAndDebtInvestmentMember2024-01-012024-06-300000039899us-gaap:RestrictedStockUnitsRSUMember2024-04-012024-06-3000000398992024-01-012024-06-300000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310000039899us-gaap:OtherIntangibleAssetsMember2023-12-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetUnamortizedGainLossMember2023-01-012023-06-300000039899tgna:OctillionMediaMember2024-01-012024-06-300000039899us-gaap:RetainedEarningsMember2024-03-310000039899us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember2023-01-012023-06-3000000398992023-03-310000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember2024-04-012024-06-300000039899us-gaap:FairValueInputsLevel3Member2024-01-012024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-300000039899us-gaap:LineOfCreditMembertgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-06-300000039899us-gaap:AccumulatedTranslationAdjustmentMember2023-06-300000039899us-gaap:LicensingAgreementsMember2023-12-310000039899us-gaap:PensionPlansDefinedBenefitMember2024-04-012024-06-300000039899tgna:SubscriptionMember2024-04-012024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2024-06-300000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2024-03-310000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes5.00PercentDueSeptember2029Member2024-06-300000039899us-gaap:SettledLitigationMember2018-11-132018-12-130000039899us-gaap:LineOfCreditMembertgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-01-250000039899tgna:NetworkAffiliationAgreementsMember2023-12-310000039899us-gaap:RestrictedStockMember2024-04-012024-06-300000039899us-gaap:FairValueInputsLevel2Member2024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-04-012024-06-300000039899tgna:December2023ShareRepurchaseProgramMember2023-12-310000039899tgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:LineOfCreditMemberus-gaap:RevolvingCreditFacilityMember2023-12-310000039899tgna:ClayMasseyAssociatesP.C.v.GrayTelevisionMember2024-01-012024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes7.75PercentDueJune2027Member2024-06-300000039899us-gaap:LineOfCreditMemberus-gaap:BridgeLoanMember2024-01-250000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-01-012024-06-300000039899us-gaap:RetainedEarningsMember2023-01-012023-06-300000039899tgna:PoliticalMember2023-04-012023-06-300000039899us-gaap:LineOfCreditMembertgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:LetterOfCreditMember2024-01-252024-01-250000039899tgna:SubscriptionMember2024-01-012024-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes5.00PercentDueSeptember2029Member2023-12-310000039899us-gaap:SettledLitigationMember2019-06-012019-06-300000039899us-gaap:RestrictedStockMember2024-01-012024-06-300000039899us-gaap:RetainedEarningsMember2023-06-300000039899tgna:ThreeHundredAndTwentyFiveMillionAcceleratedShareRepurchaseProgramMember2023-11-092023-11-090000039899us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-06-300000039899us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes4.625PercentDueMarch2028Member2024-06-300000039899us-gaap:SupplementalEmployeeRetirementPlanDefinedBenefitMember2024-06-3000000398992024-07-310000039899tgna:ThreeHundredMillionAcceleratedShareRepurchaseProgramMember2023-07-012023-09-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentMember2024-06-300000039899us-gaap:AccumulatedDefinedBenefitPlansAdjustmentNetPriorServiceCostCreditMember2023-04-012023-06-300000039899us-gaap:SeniorNotesMembertgna:UnsecuredFixedRateNotes4750PercentDueMarch2026Member2024-06-300000039899tgna:December2023ShareRepurchaseProgramMember2024-01-012024-06-300000039899tgna:ThreeHundredAndTwentyFiveMillionAcceleratedShareRepurchaseProgramMember2023-11-132023-11-130000039899us-gaap:LineOfCreditMembertgna:AmendedAndRestatedCompetitiveAdvanceAndRevolvingCreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-01-252024-01-25tgna:Stationtgna:Marketxbrli:puretgna:Segmenttgna:Defendanttgna:Preliminaryapprovalxbrli:sharestgna:Covenantiso4217:USDxbrli:sharesiso4217:USDtgna:RadioStation

 

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2024

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number 1-6961

 

 

TEGNA INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

16-0442930

(State or other jurisdiction of incorporation

or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

 

 

 

 

8350 Broad Street, Suite 2000,

Tysons, Virginia

 

22102-5151

(Address of principal executive offices)

 

(Zip Code)

 

 

 

 

 

 

 

(703) 873-6600

 

 

(Registrant’s telephone number, including area code)

 

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock

TGNA

New York Stock Exchange

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

 

 

 

 

Non-accelerated filer

Smaller reporting company

 

 

 

 

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No

The total number of shares of the registrant’s Common Stock, $1 par value, outstanding as of July 31, 2024 was 165,432,173.

 

 


 

INDEX TO TEGNA INC.

June 30, 2024 FORM 10-Q

 

Item No.

Page

 

PART I. FINANCIAL INFORMATION

 

 

 

 

1.

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023

3

 

 

 

 

Consolidated Statements of Income for the Quarters and Six Months Ended June 30, 2024 and 2023

5

 

 

 

 

Consolidated Statements of Comprehensive Income for the Quarters and Six Months Ended June 30, 2024 and 2023

6

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023

7

 

 

 

 

Consolidated Statements of Equity and Redeemable Noncontrolling Interest for the Quarters and Six Months Ended June 30, 2024 and 2023

8

 

 

 

 

Notes to Condensed Consolidated Financial Statements

10

 

 

 

2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

18

 

 

 

3.

Quantitative and Qualitative Disclosures about Market Risk

27

 

 

 

4.

Controls and Procedures

27

 

 

 

 

PART II. OTHER INFORMATION

 

 

 

 

1.

Legal Proceedings

27

 

 

 

1A.

Risk Factors

27

 

 

 

2.

Unregistered Sales of Equity Securities and Use of Proceeds

28

 

 

 

3.

Defaults Upon Senior Securities

28

 

 

 

4.

Mine Safety Disclosures

28

 

 

 

5.

Other Information

28

 

 

 

6.

Exhibits

29

 

 

 

 

SIGNATURE

30

 

2


 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

TEGNA Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

In thousands of dollars (Unaudited)

 

 

June 30, 2024

 

 

Dec. 31, 2023

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

$

445,729

 

 

$

361,036

 

Accounts receivable, net of allowances of $4,170 and $2,845, respectively

 

605,226

 

 

 

624,445

 

Other receivables

 

10,812

 

 

 

9,299

 

Syndicated programming rights

 

10,969

 

 

 

31,530

 

Prepaid expenses and other current assets

 

26,277

 

 

 

24,008

 

Total current assets

 

1,099,013

 

 

 

1,050,318

 

Property and equipment

 

 

 

 

 

Cost

 

1,079,620

 

 

 

1,078,209

 

Less accumulated depreciation

 

(634,024

)

 

 

(626,029

)

Net property and equipment

 

445,596

 

 

 

452,180

 

Intangible and other assets

 

 

 

 

 

Goodwill

 

3,015,973

 

 

 

2,981,587

 

Indefinite-lived and amortizable intangible assets, less accumulated amortization of $269,827 and $289,949, respectively

 

2,336,049

 

 

 

2,328,972

 

Right-of-use assets for operating leases

 

68,084

 

 

 

73,479

 

Investments and other assets

 

124,616

 

 

 

113,521

 

Total intangible and other assets

 

5,544,722

 

 

 

5,497,559

 

Total assets

$

7,089,331

 

 

$

7,000,057

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


 

TEGNA Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

In thousands of dollars, except par value and share amounts (Unaudited)

 

 

June 30, 2024

 

 

Dec. 31, 2023

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

79,130

 

 

$

114,950

 

Accrued liabilities

 

 

 

 

 

   Compensation

 

43,869

 

 

 

54,929

 

   Interest

 

43,977

 

 

 

45,144

 

   Contracts payable for programming rights

 

121,629

 

 

 

119,562

 

   Other

 

93,394

 

 

 

82,782

 

Income taxes payable

 

43,778

 

 

 

6,005

 

Total current liabilities

 

425,777

 

 

 

423,372

 

 

 

 

 

 

 

Noncurrent liabilities

 

 

 

 

 

Deferred income tax liability

 

577,334

 

 

 

578,219

 

Long-term debt

 

3,074,592

 

 

 

3,072,801

 

Pension liabilities

 

67,885

 

 

 

70,483

 

Operating lease liabilities

 

68,050

 

 

 

73,733

 

Other noncurrent liabilities

 

55,038

 

 

 

57,765

 

Total noncurrent liabilities

 

3,842,899

 

 

 

3,853,001

 

Total liabilities

$

4,268,676

 

 

$

4,276,373

 

 

 

 

 

 

 

Commitments and contingent liabilities (see Note 10)

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest (see Note 1)

$

19,555

 

 

$

18,812

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common stock of $1 per value per share, 800,000,000 shares authorized, 324,418,632 shares issued

 

324,419

 

 

 

324,419

 

Additional paid-in capital

 

27,941

 

 

 

27,941

 

Retained earnings

 

8,281,037

 

 

 

8,091,245

 

Accumulated other comprehensive loss

 

(117,389

)

 

 

(119,610

)

Less treasury stock at cost, 157,538,421 shares and 144,502,338 shares, respectively

 

(5,714,908

)

 

 

(5,619,123

)

Total equity

 

2,801,100

 

 

 

2,704,872

 

Total liabilities, redeemable noncontrolling interest and equity

$

7,089,331

 

 

$

7,000,057

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4


 

TEGNA Inc.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited, in thousands of dollars, except per share amounts

 

 

Quarters ended June 30,

 

 

Six months ended June 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

710,363

 

 

$

731,506

 

 

$

1,424,615

 

 

$

1,471,833

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues1

 

432,044

 

 

 

430,528

 

 

 

862,611

 

 

 

857,460

 

Business units - Selling, general and administrative expenses

 

94,938

 

 

 

97,231

 

 

 

197,198

 

 

 

196,340

 

Corporate - General and administrative expenses

 

12,685

 

 

 

26,506

 

 

 

27,483

 

 

 

38,606

 

Depreciation

 

15,173

 

 

 

14,987

 

 

 

29,483

 

 

 

30,036

 

Amortization of intangible assets

 

13,663

 

 

 

13,296

 

 

 

27,323

 

 

 

26,878

 

Asset impairment and other

 

 

 

 

3,359

 

 

 

1,097

 

 

 

3,359

 

Merger termination fee

 

 

 

 

(136,000

)

 

 

 

 

 

(136,000

)

Total

 

568,503

 

 

 

449,907

 

 

 

1,145,195

 

 

 

1,016,679

 

Operating income

 

141,860

 

 

 

281,599

 

 

 

279,420

 

 

 

455,154

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating (expense) income:

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(41,748

)

 

 

(42,797

)

 

 

(84,116

)

 

 

(85,703

)

Interest income

 

5,873

 

 

 

8,536

 

 

 

11,446

 

 

 

16,109

 

Other non-operating items, net

 

(2,749

)

 

 

(3,038

)

 

 

147,009

 

 

 

(5,437

)

Total

 

(38,624

)

 

 

(37,299

)

 

 

74,339

 

 

 

(75,031

)

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

103,236

 

 

 

244,300

 

 

 

353,759

 

 

 

380,123

 

Provision for income taxes

 

21,207

 

 

 

44,207

 

 

 

82,468

 

 

 

76,026

 

Net income

 

82,029

 

 

 

200,093

 

 

 

271,291

 

 

 

304,097

 

Net loss attributable to redeemable noncontrolling interest

 

115

 

 

 

12

 

 

 

413

 

 

 

311

 

Net income attributable to TEGNA Inc.

$

82,144

 

 

$

200,105

 

 

$

271,704

 

 

$

304,408

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.48

 

 

$

0.92

 

 

$

1.56

 

 

$

1.37

 

Diluted

$

0.48

 

 

$

0.92

 

 

$

1.55

 

 

$

1.37

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic shares

 

169,512

 

 

 

217,830

 

 

 

173,668

 

 

 

221,168

 

Diluted shares

 

169,880

 

 

 

217,979

 

 

 

174,158

 

 

 

221,391

 

 

1 Cost of revenues exclude charges for depreciation and amortization expense, which are shown separately.

The accompanying notes are an integral part of these condensed consolidated financial statements.

5


 

TEGNA Inc.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Unaudited, in thousands of dollars

 

 

Quarters ended June 30,

 

 

Six months ended June 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

$

82,029

 

 

$

200,093

 

 

$

271,291

 

 

$

304,097

 

     Recognition of previously deferred post-retirement benefit plan costs

 

1,495

 

 

 

1,327

 

 

 

2,995

 

 

 

2,777

 

     Income tax effect related to components of other comprehensive income

 

(385

)

 

 

(339

)

 

 

(774

)

 

 

(711

)

Other comprehensive income, net of tax

 

1,110

 

 

 

988

 

 

 

2,221

 

 

 

2,066

 

Comprehensive income

 

83,139

 

 

 

201,081

 

 

 

273,512

 

 

 

306,163

 

Comprehensive loss attributable to redeemable noncontrolling interest

 

115

 

 

 

12

 

 

 

413

 

 

 

311

 

Comprehensive income attributable to TEGNA Inc.

$

83,254

 

 

$

201,093

 

 

$

273,925

 

 

$

306,474

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6


 

TEGNA Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited, in thousands of dollars

 

 

Six months ended June 30,

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

Net income

$

271,291

 

 

$

304,097

 

Adjustments to reconcile net income to net cash flow from operating activities:

 

 

 

 

 

Depreciation and amortization

 

56,806

 

 

 

56,914

 

Employee stock-based compensation expenses

 

20,070

 

 

 

8,845

 

Company stock 401(k) match contributions

 

10,216

 

 

 

10,226

 

Gain on investment sales

 

(153,626

)

 

 

 

Equity loss in unconsolidated investments, net

 

604

 

 

 

520

 

Merger termination fee

 

 

 

 

(136,000

)

Pension expense, net of employer contributions

 

436

 

 

 

2,655

 

Change in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Decrease in trade receivables

 

19,830

 

 

 

64,356

 

(Decrease) increase in accounts payable

 

(35,820

)

 

 

2,576

 

Increase in interest and taxes payable

 

33,194

 

 

 

1,100

 

Increase in deferred revenue

 

50

 

 

 

861

 

Changes in other assets and liabilities, net

 

2,108

 

 

 

(8,665

)

Net cash flow from operating activities

 

225,159

 

 

 

307,485

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of property and equipment

 

(20,883

)

 

 

(14,491

)

Payments for acquisitions of businesses and assets, net of cash acquired

 

(52,799

)

 

 

(1,150

)

Payments for investments

 

(9,789

)

 

 

(328

)

Proceeds from investments

 

155,037

 

 

 

23

 

Proceeds from sale of assets

 

64

 

 

 

39

 

Net cash flow provided by (used for) investing activities

 

71,630

 

 

 

(15,907

)

Cash flows from financing activities:

 

 

 

 

 

Repurchase of common stock

 

(154,699

)

 

 

(300,000

)

Dividends paid

 

(40,914

)

 

 

(40,489

)

Payments for financing costs

 

(6,448

)

 

 

 

Other, net

 

(10,035

)

 

 

(13,397

)

Net cash flow used for financing activities

 

(212,096

)

 

 

(353,886

)

Increase (decrease) in cash and cash equivalents

 

84,693

 

 

 

(62,308

)

Balance of cash and cash equivalents at beginning of period

 

361,036

 

 

 

551,681

 

Balance of cash and cash equivalents at end of period

$

445,729

 

 

$

489,373

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Cash paid for income taxes, net of refunds

$

48,091

 

 

$

74,372

 

Cash paid for interest

$

82,619

 

 

$

83,058

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

7


 

TEGNA Inc.

CONSOLIDATED STATEMENTS OF EQUITY AND REDEEMABLE NONCONTROLLING INTEREST

Unaudited, in thousands of dollars, except per share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters ended:

Redeemable noncontrolling interest

 

 

 

Common stock

 

Additional paid-in capital

 

Retained earnings

 

Accumulated other comprehensive loss

 

 

Treasury stock

 

 

Total Equity

 

Balance as of Mar. 31, 2024

$

19,174

 

 

 

$

324,419

 

$

27,941

 

$

8,248,066

 

$

(118,499

)

 

$

(5,684,038

)

 

$

2,797,889

 

Net (loss) income

 

(115

)

 

 

 

 

 

 

 

82,144

 

 

 

 

 

 

 

 

82,144

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,110

 

 

 

 

 

 

1,110

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83,254

 

Dividends declared: $0.125 per share

 

 

 

 

 

 

 

 

 

(21,016

)

 

 

 

 

 

 

 

(21,016

)

Company stock 401(k) match contributions

 

 

 

 

 

 

 

(4,172

)

 

(12,446

)

 

 

 

 

21,405

 

 

 

4,787

 

Stock-based awards activity

 

 

 

 

 

 

 

(5,099

)

 

(15,215

)

 

 

 

 

18,416

 

 

 

(1,898

)

Employee stock-based compensation expenses

 

 

 

 

 

 

 

8,938

 

 

 

 

 

 

 

 

 

 

8,938

 

Repurchase of common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(70,691

)

 

 

(70,691

)

Adjustment of redeemable noncontrolling interest to redemption value

 

496

 

 

 

 

 

 

 

 

(496

)

 

 

 

 

 

 

 

(496

)

Other activity

 

 

 

 

 

 

 

333

 

 

 

 

 

 

 

 

 

 

333

 

Balance as of June 30, 2024

$

19,555

 

 

 

$

324,419

 

$

27,941

 

$

8,281,037

 

$

(117,389

)

 

$

(5,714,908

)

 

$

2,801,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

 

Common stock

 

Additional paid-in capital

 

Retained earnings

 

Accumulated other comprehensive loss

 

 

Treasury stock

 

 

Total Equity

 

Balance as of Mar. 31, 2023

$

17,754

 

 

 

$

324,419

 

$

27,941

 

$

7,879,619

 

$

(124,455

)

 

$

(4,956,259

)

 

$

3,151,265

 

Net (loss) income

 

(12

)

 

 

 

 

 

 

 

200,105

 

 

 

 

 

 

 

 

200,105

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

988

 

 

 

 

 

 

988

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

201,093

 

Dividends declared: $0.095 per share

 

 

 

 

 

 

 

 

 

(19,130

)

 

 

 

 

 

 

 

(19,130

)

Company stock 401(k) match contributions

 

 

 

 

 

 

 

(961

)

 

(12,697

)

 

 

 

 

18,320

 

 

 

4,662

 

Stock-based awards activity

 

 

 

 

 

 

 

(184

)

 

(2,441

)

 

 

 

 

2,636

 

 

 

11

 

Employee stock-based compensation expenses

 

 

 

 

 

 

 

5,157

 

 

 

 

 

 

 

 

 

 

5,157

 

Repurchase of common stock

 

 

 

 

 

 

 

(4,220

)

 

(55,780

)

 

 

 

 

(378,744

)

 

 

(438,744

)

Adjustment of redeemable noncontrolling interest to redemption value

 

364

 

 

 

 

 

 

 

 

(364

)

 

 

 

 

 

 

 

(364

)

Other activity

 

 

 

 

 

 

 

208

 

 

 

 

 

 

 

 

 

 

208

 

Balance as of June 30, 2023

$

18,106

 

 

 

$

324,419

 

$

27,941

 

$

7,989,312

 

$

(123,467

)

 

$

(5,314,047

)

 

$

2,904,158

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

 

 

 

 

 

 

 

 

8


 

TEGNA Inc.

CONSOLIDATED STATEMENTS OF EQUITY AND REDEEMABLE NONCONTROLLING INTEREST

Unaudited, in thousands of dollars, except per share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended:

Redeemable noncontrolling interest

 

 

 

Common stock

 

Additional paid-in capital

 

Retained earnings

 

Accumulated other comprehensive loss

 

 

Treasury stock

 

 

Total Equity

 

Balance as of Dec. 31, 2023

$

18,812

 

 

 

$

324,419

 

$

27,941

 

$

8,091,245

 

$

(119,610

)

 

$

(5,619,123

)

 

$

2,704,872

 

Net (loss) income

 

(413

)

 

 

 

 

 

 

 

271,704

 

 

 

 

 

 

 

 

271,704

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

2,221

 

 

 

 

 

 

2,221

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

273,925

 

Dividends declared: $0.23875 per share

 

 

 

 

 

 

 

 

 

(40,914

)

 

 

 

 

 

 

 

(40,914

)

Company stock 401(k) match contributions

 

 

 

 

 

 

 

(19,704

)

 

(15,165

)

 

 

 

 

45,085

 

 

 

10,216

 

Stock-based awards activity

 

 

 

 

 

 

 

(59,128

)

 

(24,677

)

 

 

 

 

73,770

 

 

 

(10,035

)

Employee stock-based compensation expenses

 

 

 

 

 

 

 

20,070

 

 

 

 

 

 

 

 

 

 

20,070

 

Repurchase of common stock

 

 

 

 

 

 

 

58,029

 

 

 

 

 

 

 

(214,640

)

 

 

(156,611

)

Adjustment of redeemable noncontrolling interest to redemption value

 

1,156

 

 

 

 

 

 

 

 

(1,156

)

 

 

 

 

 

 

 

(1,156

)

Other activity

 

 

 

 

 

 

 

733

 

 

 

 

 

 

 

 

 

 

733

 

Balance as of June 30, 2024

$

19,555

 

 

 

$

324,419

 

$

27,941

 

$

8,281,037

 

$

(117,389

)

 

$

(5,714,908

)

 

$

2,801,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

 

Common stock

 

Additional paid-in capital

 

Retained earnings

 

Accumulated other comprehensive loss

 

 

Treasury stock

 

 

Total Equity

 

Balance as of Dec. 31, 2022

$

17,418

 

 

 

$

324,419

 

$

27,941

 

$

7,898,055

 

$

(125,533

)

 

$

(5,053,160

)

 

$

3,071,722

 

Net (loss) income

 

(311

)

 

 

 

 

 

 

 

304,408

 

 

 

 

 

 

 

 

304,408

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

2,066

 

 

 

 

 

 

2,066

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

306,474

 

Dividends declared: $0.19 per share

 

 

 

 

 

 

 

 

 

(40,489