Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
Part II. Other Information
Item 1. Legal Proceedings
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Mine Safety Disclosures
Item 5. Other Information
Item 6. Exhibits
Exhibits
EX-2.1
tgna-20190331xex2x1.htm
EX-10.1
tgna-20190331xex10x1.htm
EX-10.2
tgna-20190331xex10x2.htm
EX-31.1
tgna-20190331xex31x1.htm
EX-31.2
tgna-20190331xex31x2.htm
EX-32.1
tgna-20190331xex32x1.htm
EX-32.2
tgna-20190331xex32x2.htm
TEGNA Earnings 2019-03-31
TGNA 10Q Quarterly Report
Balance Sheet
Income Statement
Cash Flow
10-Q 1 tgna-20190331x10q.htm 10-Q Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_______________________
FORM 10-Q
_______________________
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2019
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)
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 x 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 x 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. (Check one):
Large accelerated filer
x
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. c
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ¨ No x
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
The total number of shares of the registrant’s Common Stock, $1 par value, outstanding as of April 30, 2019 was 216,350,179.
Accounts receivable, net of allowances of $3,661 and $3,090, respectively
454,861
425,404
Other receivables
18,741
20,967
Programming rights
23,908
35,252
Prepaid expenses and other current assets
18,071
17,737
Total current assets
519,399
635,222
Property and equipment
Cost
883,828
858,170
Less accumulated depreciation
(496,511
)
(482,955
)
Net property and equipment
387,317
375,215
Intangible and other assets
Goodwill
2,605,863
2,596,863
Indefinite-lived and amortizable intangible assets, less accumulated amortization
1,599,124
1,526,077
Right-of-use assets for operating leases
72,160
—
Investments and other assets
139,886
143,465
Total intangible and other assets
4,417,033
4,266,405
Total assets
$
5,323,749
$
5,276,842
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
Mar. 31, 2019
Dec. 31, 2018
(Unaudited)
LIABILITIES AND EQUITY
Current liabilities
Accounts payable
$
53,880
$
83,226
Accrued liabilities
Compensation
25,253
52,726
Interest
53,683
37,458
Contracts payable for programming rights
91,758
112,059
Other
49,186
49,211
Dividends payable
15,216
15,154
Income taxes
34,562
19,383
Total current liabilities
323,538
369,217
Noncurrent liabilities
Income taxes
13,101
13,624
Deferred income taxes
401,729
396,847
Long-term debt
2,891,495
2,944,466
Pension liabilities
137,607
139,375
Operating lease liabilities
84,259
—
Other noncurrent liabilities
66,769
72,389
Total noncurrent liabilities
3,594,960
3,566,701
Total liabilities
3,918,498
3,935,918
Shareholders’ equity
Common stock of $1 par value per share, 800,000,000 shares authorized, 324,418,632 shares issued
324,419
324,419
Additional paid-in capital
262,823
301,352
Retained earnings
6,488,352
6,429,512
Accumulated other comprehensive loss
(135,432
)
(136,511
)
Less treasury stock at cost, 108,133,345 shares and 108,660,002 shares, respectively
(5,534,911
)
(5,577,848
)
Total equity
1,405,251
1,340,924
Total liabilities and equity
$
5,323,749
$
5,276,842
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
Quarter ended Mar. 31,
2019
2018
Revenues
$
516,753
$
502,090
Operating expenses:
Cost of revenues, exclusive of depreciation
281,311
258,493
Business units - Selling, general and administrative expenses, exclusive of depreciation
71,465
73,621
Corporate - General and administrative expenses, exclusive of depreciation
14,735
12,708
Depreciation
14,917
13,471
Amortization of intangible assets
8,689
6,782
Spectrum repacking reimbursements and other
(7,013
)
—
Total
384,104
365,075
Operating income
132,649
137,015
Non-operating income (expense):
Equity income (loss) in unconsolidated investments, net
12,028
(1,238
)
Interest expense
(46,385
)
(47,725
)
Other non-operating items, net
(1,539
)
(12,480
)
Total
(35,896
)
(61,443
)
Income before income taxes
96,753
75,572
Provision for income taxes
22,774
20,385
Net income
$
73,979
$
55,187
Net income per share – basic
$
0.34
$
0.26
Net income per share – diluted
$
0.34
$
0.25
Weighted average number of common shares outstanding:
Basic shares
216,709
216,276
Diluted shares
217,202
216,989
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
Quarter ended Mar. 31,
2019
2018
Net income
$
73,979
$
55,187
Other comprehensive income, before tax:
Foreign currency translation adjustments
14
202
Recognition of previously deferred post-retirement benefit plan costs
1,425
1,250
Pension lump-sum payment charge
—
6,300
Other comprehensive income, before tax
1,439
7,752
Income tax effect related to components of other comprehensive income
(360
)
(1,977
)
Other comprehensive income, net of tax
1,079
5,775
Comprehensive income
$
75,058
$
60,962
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
Quarter ended Mar. 31,
2019
2018
Cash flows from operating activities:
Net income
$
73,979
$
55,187
Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation and amortization
23,606
20,253
Stock-based compensation
4,433
3,599
Other gains on sales of assets
(2,880
)
(1,010
)
Equity (income) losses in unconsolidated investments, net
(12,028
)
1,238
Pension contributions, net of expense
(242
)
(23,072
)
Change in other assets and liabilities, net
(38,459
)
(5,009
)
Net cash flow from operating activities
48,409
51,186
Cash flows from investing activities:
Purchase of property and equipment
(24,810
)
(10,643
)
Reimbursements from spectrum repacking
4,134
—
Payments for acquisitions of businesses, net of cash acquired
(108,872
)
(325,903
)
Payments for investments
(1,171
)
(3,991
)
Proceeds from investments
618
1,010
Proceeds from sale of assets and businesses
20,064
1,373
Net cash flow used for investing activities
(110,037
)
(338,154
)
Cash flows from financing activities:
(Payments) proceeds of borrowings under revolving credit facilities, net
(30,000
)
220,000
Debt repayments
(25,000
)
(33,062
)
Dividends paid
(15,078
)
(15,043
)
Other, net
(338
)
(4,630
)
Net cash flow (used for) provided by financing activities
(70,416
)
167,265
(Decrease) in cash, cash equivalents and restricted cash
(132,044
)
(119,703
)
Balance of cash, cash equivalents and restricted cash, beginning of period
135,862
128,041
Balance of cash, cash equivalents and restricted cash, end of period
$
3,818
$
8,338
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
TEGNA Inc.
CONSOLIDATED STATEMENTS OF EQUITY
Unaudited, in thousands of dollars, except per share data
Common
stock
Additional
paid-in
capital
Retained
earnings
Accumulated
other
comprehensive
income (loss)
Treasury
stock
Total
Balance at Dec. 31, 2018
$
324,419
$
301,352
$
6,429,512
$
(136,511
)
$
(5,577,848
)
$
1,340,924
Net Income
73,979
73,979
Other comprehensive income, net of tax
1,079
1,079
Total comprehensive income
75,058
Dividends declared: $0.07 per share
(15,139
)
(15,139
)
Stock-based awards activity
(43,275
)
42,937
(338
)
Stock-based compensation
4,433
4,433
Other activity
313
313
Balance at Mar. 31, 2019
$
324,419
$
262,823
$
6,488,352
$
(135,432
)
$
(5,534,911
)
$
1,405,251
Common
stock
Additional
paid-in
capital
Retained
earnings
Accumulated
other
comprehensive
income (loss)
Treasury
stock
Total
Balance at Dec. 31, 2017
$
324,419
$
382,127
$
6,062,995
$
(106,923
)
$
(5,667,577
)
$
995,041
Net Income
55,187
55,187
Other comprehensive income, net of tax
5,775
5,775
Total comprehensive income
60,962
Cumulative effects of accounting changes
21,121
(24,845
)
(3,724
)
Dividends declared: $0.07 per share
(15,094
)
(15,094
)
Stock-based awards activity
(82,283
)
77,652
(4,631
)
Stock-based compensation
3,599
3,599
Other activity
483
483
Balance at Mar. 31, 2018
$
324,419
$
303,926
$
6,124,209
$
(125,993
)
$
(5,589,925
)
$
1,036,636
The accompanying notes are an integral part of these condensed consolidated financial statements.
8
TEGNA Inc.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – Accounting Policies
Basis of presentation: Our accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial reporting, the instructions for Form 10-Q and Article 10 of the U.S. Securities and Exchange Commission (SEC) Regulation S-X. Accordingly, they do not include all information and footnotes which are normally included in the Form 10-K and annual report to shareholders. In our opinion, the condensed consolidated financial statements reflect all adjustments of a normal recurring nature necessary for a fair statement of the results for the interim periods presented. The condensed consolidated financial statements should be read in conjunction with our (or “TEGNA’s”) audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2018.
The preparation of these condensed consolidated financial statements requires us to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Actual results could differ from these estimates. Significant estimates include, but are not limited to, evaluation of goodwill and other intangible assets for impairment, business combinations, fair value measurements, post-retirement benefit plans, income taxes including deferred taxes, and contingencies. The condensed consolidated financial statements include the accounts of subsidiaries we control and variable interest entities (VIEs) if we are the primary beneficiary. We eliminate all intercompany balances, transactions, and profits in consolidation. Investments in entities over which we have significant influence, but do not have control, are accounted for under the equity method. Our share of net earnings and losses from these ventures is included in “Equity income (loss) in unconsolidated investments, net” in the Consolidated Statements of Income.
We operate one operating and reportable segment, which primarily consists of our 49 television stations operating in 41 markets, offering high-quality television programming and digital content. Our reportable segment determination is based on our management and internal reporting structure, the nature of products and services we offer, and the financial information that is evaluated regularly by our chief operating decision maker.
Accounting guidance adopted in 2019: In February 2016, the FASB issued new guidance related to leases which require lessees to recognize assets and liabilities on the balance sheet for leases with lease terms of more than 12 months. Consistent with previous GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily depends on its classification as a finance or operating lease. However, unlike previous GAAP–which requires only capital leases (renamed finance leases under the new guidance) to be recognized on the balance sheet–the new guidance requires both finance and operating leases to be recognized on the balance sheet. This update requires the lessee to recognize a lease liability equal to the present value of the lease payments and a right-of-use asset representing its right to use the underlying asset for the lease term for all leases longer than 12 months.
We adopted the guidance on January 1, 2019. The FASB provided companies with the option to apply the requirements of the guidance in the period of adoption, with no restatement of prior periods. We are utilizing this adoption method. We have also elected an accounting policy allowed by the guidance to not account for lease and non-lease components separately. Additionally, in adopting the guidance, we utilized the package of practical expedients permitted by the FASB, which among other things, allowed us to carry forward our historical lease classification. Lastly, as permitted by the guidance, we elected a policy to not record leases with an original lease term of twelve months or less on the balance sheet.
Adoption of the guidance resulted in recording of new right-of-use asset and lease liability balances of $73.8 million and $91.8 million, respectively, as of the adoption date. The difference between right-of-use lease asset and lease liability balances was primarily due to previously accrued rent expense relating to periods prior to January 1, 2019. The new guidance did not have a material impact on our Consolidated Statements of Income, Comprehensive Income, Cash Flows or Equity. See Note 6 for additional information.
New accounting guidance not yet adopted: In June 2016, the FASB issued new guidance related to the measurement of credit losses on financial instruments. The new guidance changes the way credit losses on accounts receivable are estimated. Under current GAAP, credit losses on accounts receivable are recognized once it is probable that such losses will occur. Under the new guidance, we will be required to estimate credit losses based on the expected amount of future collections which may result in earlier recognition of doubtful accounts. The new guidance is effective for public companies beginning in the first quarter of 2020 and will be adopted using a modified retrospective approach. We are currently evaluating the effect this new guidance will have on our consolidated financial statements and related disclosures.
In August 2018, the FASB issued new guidance on the accounting for implementation costs incurred in a cloud computing arrangement that is a service contract. The new guidance requires a customer in a hosting arrangement that is a service contract to follow the internal-use software guidance to determine which implementation costs to capitalize as an asset related to the service contract. The guidance can be applied either retrospectively or prospectively to all implementation costs incurred after the date of adoption. We plan to adopt the new guidance on a prospective basis beginning in the second quarter of 2019.
9
In August 2018, the FASB issued new guidance that changes disclosures related to defined benefit pension and other postretirement benefit plans. The guidance removes disclosures that are no longer considered cost beneficial, clarifies certain existing disclosure requirements and adds some new disclosures. The most relevant elimination for us is the annual disclosure of the amount of gain/loss and prior service cost/credit amortization expected in the following year. Additions most relevant to us include disclosing narrative explanations of the drivers for significant changes in plan obligations or assets, and disclosure for cost of living adjustments for certain participants of our TEGNA retirement plan. The new guidance is effective for us beginning in 2020 and must be applied on a retrospective basis. Early adoption is permitted.
In March 2019, the FASB issued new guidance related to the accounting for episodic television series. The most significant aspect of this new guidance that is applicable to us relates to the level at which our capitalized programming assets are monitored for impairment. Under the new guidance these assets will be monitored at the film group level which is the lowest level at which independently identifiable cash flows are identifiable. The new guidance is effective for public companies beginning in the first quarter of 2020 and is to be adopted prospectively. Early adoption is permitted. We do not expect this guidance to have a material impact on our consolidated financial statements and related disclosures.
Revenue recognition: Revenue is recognized upon the transfer of control of promised services to our customers in an amount that reflects the consideration we expect to receive in exchange for those services. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities. Amounts received from customers in advance of providing services to our customers are recorded as deferred revenue.
The primary sources of our revenues are: 1) advertising & marketing services revenues, which include local and national non-political television advertising, digital marketing services (including Premion), and advertising on the stations’ websites and tablet and mobile products; 2) subscription revenues, reflecting fees paid by satellite, cable, OTT (companies that deliver video content to consumers over the Internet) and telecommunications providers to carry our television signals on their systems; 3) political advertising revenues, which are driven by even year election cycles at the local and national level (e.g. 2020, 2018) and particularly in the second half of those years; and 4) other services, such as production of programming and advertising material. Revenue earned by these sources in the first three months of 2019 and 2018 are shown below (amounts in thousands):
Quarter ended Mar. 31,
2019
2018
Advertising & Marketing Services
$
264,402
$
282,939
Subscription
241,575
205,556
Political
2,704
7,606
Other
8,072
5,989
Total revenues
$
516,753
$
502,090
NOTE 2 – Goodwill and other intangible assets
The following table displays goodwill, indefinite-lived intangible assets, and amortizable intangible assets as of March 31, 2019 and December 31, 2018 (in thousands):
Mar. 31, 2019
Dec. 31, 2018
Gross
Accumulated Amortization
Gross
Accumulated Amortization
Goodwill
$
2,605,863
$
—
$
2,596,863
$
—
Indefinite-lived intangibles:
Television and radio station FCC licenses
1,437,565
—
1,384,186
—
Amortizable intangible assets:
Retransmission agreements
133,847
(83,730
)
121,594
(79,274
)
Network affiliation agreements
126,494
(34,383
)
110,390
(30,802
)
Other
28,864
(9,533
)
28,865
(8,882
)
Total indefinite-lived and amortizable intangible assets
$
1,726,770
$
(127,646
)
$
1,645,035
$
(118,958
)
Our retransmission consent contracts and network affiliation agreements are amortized on a straight-line basis over their estimated useful lives. Other intangibles primarily include customer relationships and favorable lease agreements which are amortized on a straight-line basis over their useful lives.
10
On January 2, 2019, we completed our acquisition of WTOL, the CBS affiliate in Toledo, OH, and KWES, the NBC affiliate in Midland-Odessa, TX from Gray Television, Inc. for approximately $108.9 million in cash (which includes $3.9 million for estimated working capital paid at closing). WTOL and KWES are strong local media brands in key markets, and they further expand our station portfolio of Big 4 affiliates. The acquisition was funded through the use of available cash and borrowings under our revolving credit facility. The fair value of the assets acquired and liabilities assumed were based on a preliminary valuation and, as such, our estimates and assumptions are subject to change as additional information is obtained about the facts and circumstances that existed as of the acquisition date. The primary area of purchase price allocation that is not yet finalized is related to the fair value of intangible assets.
In connection with our preliminary purchase accounting for this acquisition, we recorded indefinite lived intangible assets for FCC licenses of $53.4 million and amortizable intangible assets of $28.4 million, related to retransmission consent contracts and network affiliation agreements. The amortizable assets will be amortized over a weighted average period of 7 years. We also recognized goodwill of $9.0 million all of which is deductible for tax purposes.
NOTE 3 – Investments and other assets
Our investments and other assets consisted of the following as of March 31, 2019, and December 31, 2018 (in thousands):
Mar. 31, 2019
Dec. 31, 2018
Cash value life insurance
$
51,592
$
50,452
Equity method investments
18,426
22,960
Cost method investments
24,790
24,497
Deferred debt issuance costs
8,679
9,350
Other long-term assets
36,399
36,206
Total
$
139,886
$
143,465
Cash value life insurance: We are the beneficiary of life insurance policies on the lives of certain employees/retirees, which are recorded at their cash surrender value as determined by the insurance carrier. These policies are utilized as a partial funding source for deferred compensation and other non-qualified employee retirement plans. Gains and losses on these investments are included in Other non-operating items, net within our Consolidated Statement of Income and were not material for all periods presented.
Equity method investments: We hold several strategic equity method investments. Our largest equity method investment is our ownership in CareerBuilder, of which we own approximately 17% (or approximately 10% on a fully-diluted basis), which has an investment balance of $12.9 million and $12.4 million as of March 31, 2019 and December 31, 2018, respectively. Our ownership stake provides us with two seats on CareerBuilder’s board of directors and thus we concluded that we have significant influence over the entity.
In the first quarter of 2019, we sold our investment in Captivate, which had been accounted for as an equity method investment, for $16.2 million, which resulted in a pre-tax gain of $12.2 million (after-tax gain of $9.2 million). The gain has been recorded in the Equity income (loss) in unconsolidated investments, net line item of our Statement of Income and Statement of Cash Flows.
Cost method investments: Represent investments in non-public businesses that do not have readily determinable pricing, and for which we do not have control or do not exert significant influence. These investments are recorded at cost less impairments, if any, plus or minus changes in observable prices for those investments. There were no gains or losses associated with these investments during the three months ended March 31, 2019 and 2018.
11
NOTE 4 – Long-term debt
Our long-term debt is summarized below (in thousands):
Mar. 31, 2019
Dec. 31, 2018
Unsecured floating rate term loan due quarterly through June 20201
$
50,000
$
60,000
Unsecured floating rate term loan due quarterly through September 20201
150,000
165,000
Borrowings under revolving credit agreement expiring June 2023
20,000
50,000
Unsecured notes bearing fixed rate interest at 5.125% due October 20191
320,000
320,000
Unsecured notes bearing fixed rate interest at 5.125% due July 2020
600,000
600,000
Unsecured notes bearing fixed rate interest at 4.875% due September 2021
350,000
350,000
Unsecured notes bearing fixed rate interest at 6.375% due October 2023
650,000
650,000
Unsecured notes bearing fixed rate interest at 5.50% due September 2024
325,000
325,000
Unsecured notes bearing fixed rate interest at 7.75% due June 2027
200,000
200,000
Unsecured notes bearing fixed rate interest at 7.25% due September 2027
240,000
240,000
Total principal long-term debt
2,905,000
2,960,000
Debt issuance costs
(14,154
)
(15,458
)
Unamortized premiums and discounts, net
649
(76
)
Total long-term debt
$
2,891,495
$
2,944,466
1 Principal payments due within the next 12 months are expected to be refinanced on a long-term basis. As such, all debt presented in the table above is classified as long-term on our March 31, 2019 Condensed Consolidated Balance Sheet.
As of March 31, 2019, we had unused borrowing capacity of $1.47 billion under our revolving credit facility.
NOTE 5 – Retirement plans
Our principal defined benefit pension plan is the TEGNA Retirement Plan (TRP). The disclosure table below includes the pension expenses of the TRP and the TEGNA Supplemental Retirement Plan (SERP). The total net pension obligations, including both current and non-current liabilities, as of March 31, 2019, were $145.5 million ($7.9 million is recorded as a current obligation within accrued liabilities on the Condensed Consolidated Balance Sheet).
Pension costs, which primarily include costs for the qualified TRP and the non-qualified SERP, are presented in the following table (in thousands):
Quarter ended Mar. 31,
2019
2018
Interest cost on benefit obligation
$
5,750
$
5,150
Expected return on plan assets
(6,575
)
(7,450
)
Amortization of prior service cost
25
50
Amortization of actuarial loss
1,500
1,250
Pension payment timing related charge
—
6,300
Expense for company-sponsored retirement plans
$
700
$
5,300
Our TRP and SERP plans are frozen plans, and as such we no longer incur the service cost component of pension expense. All other components of our pension expense presented above are included within the Other non-operating items line item of the Consolidated Statements of Income.
During the three months ended March 31, 2019 we made no cash contributions to the TRP and made $1.7 million in cash contributions to the TRP during the three months ended March 31, 2018. During the three months ended March 31, 2019 and 2018, we made benefit payments to participants of the SERP of $0.9 million and $26.7 million, respectively. SERP payments during the three months ended March 31, 2018 primarily related to lump sum payments made to certain former executives of the company. Based on actuarial projections, we expect to make additional cash payments of $10.7 million in 2019 on account of these benefit plans (comprised of payments of $6.9 million to SERP participants and $3.8 million of contributions to the TRP).
12
In the first quarter of 2018, we incurred a pension payment timing related charge of $6.3 million as a result of lump sum SERP payments made to certain former executives. The 2018 charge was reclassified from accumulated other comprehensive income into net periodic benefit cost.
NOTE 6 – Leases
We adopted the FASB’s new lease accounting guidance on January 1, 2019. We determine if an arrangement contains a lease at the agreement’s inception. As permitted under the lease accounting standards adoption guidance, arrangements prior to the adoption date retained their previous determination as to whether or not an arrangement contained a lease. Arrangements entered into subsequent to the adoption date of the new guidance are analyzed to determine if a lease exists depending on whether there is an identified underlying asset that we control.
Our portfolio of leases primarily consists of leases for the use of corporate offices, station facilities, equipment and for antenna/transmitter sites. Our lease portfolio consists entirely of operating leases, with most of our leases having remaining terms ranging 1 to 15 years. Operating lease balances are included in our right-of-use assets for operating leases, other accrued liabilities and operating lease liabilities on our Condensed Consolidated Balance Sheets.
Lease liabilities were calculated as of the adoption date based on the present value of lease payments to be made over the remaining term of the lease (or commencement date for leases entered into after the adoption date over the term). Our lease agreements often contain lease and non-lease components (e.g., common-area maintenance or other executory costs). For all our leases, we include the non-lease payments in the calculation of our lease liabilities to the extent they are either fixed or included within the fixed base rental payments. Some of our leases include variable lease components (e.g., rent increases based on the consumer price index) and variable non-lease components, which are expensed as they are incurred. Such variable costs are not material. As our lease agreements do not include an implicit interest rate, we use our incremental borrowing rate in determining the present value of future payments, which was determined using our credit rating and information available as of the adoption date.
The operating lease right-of-use assets as of the adoption date were calculated based on the amount of the operating lease liability, less any lease incentives and adjusted for any deferred rent that existed as of the adoption date. Some of our lease agreements include options to renew for additional terms or provide us with the ability terminate the lease early. In determining the term of the lease, we considered whether or not we are reasonably certain to exercise these options. Lease expense for fixed lease payments is recognized on a straight-line basis over the lease term.
The following table presents lease related assets and liabilities on the Condensed Consolidated Balance Sheet as of March 31, 2019 (in thousands):
Assets
Right-of-use assets for operating leases
$
72,160
Liabilities
Operating lease liabilities (current)1
6,497
Operating lease liabilities (non-current)
84,259
Total operating lease liabilities
$
90,756
(1) Current operating lease liabilities are included within the other accrued liabilities line item of the Condensed Consolidated Balance Sheet.
13
As of March 31, 2019, the weighted-average remaining lease term for our lease portfolio was 11.0 years and the weighted average discount rate used to calculate the present value of our lease liabilities was 5.4%.
For the three months ended March 31, 2019 and 2018, we recognized lease expense of $3.3 million and $4.4 million. In addition, we made cash payments for operating leases of $2.7 million during three months ended March 31, 2019, which are included in cash flows from operating activities on Statement of Cash Flows.
The table below reconciles future lease payments for each of the next five years and remaining years thereafter, in aggregate, to the lease liabilities recorded on the balance sheet (in thousands):
Future Period
Cash Payments
Remaining in 2019
$
7,017
2020
10,462
2021
11,965
2022
11,205
2023
10,462
Thereafter
73,719
Total lease payments
124,830
Less: amount of lease payments representing interest
34,074
Present value of lease liabilities
$
90,756
As of December 31, 2018, operating lease commitments under lessee arrangements were $10.4 million, $9.9 million, $11.7 million, $10.9 million, and $10.3 million for the years 2019 through 2023, respectively, and $73.9 million thereafter.
NOTE 7 – Accumulated other comprehensive loss
The following table summarizes the components of, and the changes in, Accumulated Other Comprehensive Loss (AOCL), net of tax (in thousands):
Retirement Plans
Foreign Currency Translation
Total
Balance at Dec. 31, 2018
$
(136,893
)
$
382
$
(136,511
)
Other comprehensive income before reclassifications
—
10
10
Amounts reclassified from AOCL
1,069
—
1,069
Total other comprehensive income
1,069
10
1,079
Balance at Mar. 31, 2019
$
(135,824
)
$
392
$
(135,432
)
Balance at Dec. 31, 2017
$
(107,037
)
$
114
$
(106,923
)
Other comprehensive income before reclassifications
—
150
150
Amounts reclassified from AOCL
5,625
—
5,625
Other comprehensive income
5,625
150
5,775
Reclassification of stranded tax effects to retained earnings
(24,845
)
—
(24,845
)
Balance at Mar. 31, 2018
$
(126,257
)
$
264
$
(125,993
)
14
Reclassifications from AOCL to the consolidated Statements of Income are comprised of pension and other post-retirement components. Pension and other post retirement reclassifications are related to the amortization of prior service costs, amortization of actuarial losses, and pension payment timing related charge related to our SERP plan. Amounts reclassified out of AOCL are summarized below (in thousands):
Quarter ended Mar. 31,
2019
2018
Amortization of prior service credit, net
$
(125
)
$
(100
)
Amortization of actuarial loss
1,550
1,350
Pension payment timing related charge
—
6,300
Total reclassifications, before tax
1,425
7,550
Income tax effect
(356
)
(1,925
)
Total reclassifications, net of tax
$
1,069
$
5,625
NOTE 8 – Earnings per share
Our earnings per share (basic and diluted) are presented below (in thousands of dollars, except per share amounts):
Quarter ended Mar. 31,
2019
2018
Net income
$
73,979
$
55,187
Weighted average number of common shares outstanding - basic
216,709
216,276
Effect of dilutive securities:
Restricted stock units
179
177
Performance share units
256
216
Stock options
58
320
Weighted average number of common shares outstanding - diluted
217,202
216,989
Net income per share - basic
$
0.34
$
0.26
Net income per share - diluted
$
0.34
$
0.25
Our calculation of diluted earnings per share includes the impact of the assumed vesting of outstanding restricted stock units, performance share units, and the exercise of outstanding stock options based on the treasury stock method when dilutive. The diluted earnings per share amounts exclude the effects of approximately 70,000 and 87,000 stock awards for the three months ended March 31, 2019 and 2018, respectively, as their inclusion would be accretive to earnings per share.
NOTE 9 – Fair value measurement
We measure and record in the accompanying condensed consolidated financial statements certain assets and liabilities at fair value. U.S. GAAP establishes a hierarchy for those instruments measured at fair value that distinguishes between market data (observable inputs) and our own assumptions (unobservable inputs). The hierarchy consists of three levels:
Level 1 - Quoted market prices in active markets for identical assets or liabilities;
Level 2 - Inputs other than Level 1 inputs that are either directly or indirectly observable; and
Level 3 - Unobservable inputs developed using our own estimates and assumptions, which reflect those that a market participant would use.
We additionally hold other financial instruments, including cash and cash equivalents, receivables, accounts payable and debt. The carrying amounts for cash and cash equivalents, receivables and accounts payable approximated their fair values. The fair value of our total debt, based on the bid and ask quotes for the related debt (Level 2), totaled $2.98 billion at March 31, 2019, and $2.96 billion at December 31, 2018.
15
NOTE 10 – Supplemental cash flow information
The following table provides a reconciliation of cash and cash equivalents, as reported on our Condensed Consolidated Balance Sheets, to cash, cash equivalents, and restricted cash, as reported on our Condensed Consolidated Statement of Cash Flows (in thousands):
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2018
Dec. 31, 2017
Cash and cash equivalents
$
3,818
$
135,862
$
8,338
98,801
Restricted cash equivalents included in:
Prepaid expenses and other current assets
—
—
—
29,240
Cash, cash equivalents and restricted cash
$
3,818
$
135,862
$
8,338
$
128,041
Our restricted cash equivalents consisted of highly liquid investments that were held within a rabbi trust and were used to pay our deferred compensation and SERP obligations.
The following table provides additional information about cash flows related to interest and taxes (in thousands):
Quarter ended Mar. 31,
2019
2018
Supplemental cash flow information:
Cash refunds received from income taxes, net of payments
$
(397
)
$
(2,799
)
Cash paid for interest
$
27,412
$
30,128
NOTE 11 – Other matters
Commitments, contingencies and other matters
In the third quarter of 2018, certain national media outlets reported the existence of a confidential investigation by the United States Department of Justice Antitrust Division (DOJ) into the local television advertising sales practices of station owners. We have received a Civil Investigative Demand (CID) in connection with the DOJ’s investigation. The investigation is ongoing.
Since the national media reports, numerous putative class action lawsuits were filed against owners of television stations (the Advertising Cases) in different jurisdictions. Plaintiffs are a class consisting of all persons and entities in the United States who paid for all or a portion of advertisement time on local TV provided by the defendants. The Advertising Cases assert antitrust and other claims and seek monetary damages, attorneys’ fees, costs and interest, as well as injunctions against the allegedly wrongful conduct.
These cases have been consolidated into a single proceeding in the United States District Court for the Northern District of Illinois, captioned Clay, Massey & Associates, P.C. v. Gray Television, Inc. et. al., filed on July 30, 2018. At the court’s direction, plaintiffs filed an amended complaint on April 3, 2019, that superseded the original complaints. Although we were named as a defendant in sixteen of the original complaints, the amended complaint did not name TEGNA as a defendant. We could still be named as a defendant, however, in this or other related suits.
We, along with a number of our subsidiaries, also are defendants in other judicial and administrative proceedings involving matters incidental to our business. We do not believe that any material liability will be imposed as a result of any of the foregoing matters.
FCC Broadcast Spectrum Program
In April 2017, the FCC announced the completion of a voluntary incentive auction to reallocate certain spectrum currently occupied by television broadcast stations to mobile wireless broadband services, along with a related “repacking” of the television spectrum for remaining television stations. None of our stations will relinquish any spectrum rights as a result of the auction, and accordingly we will not receive any incentive auction proceeds. The FCC has, however, notified us that 13 of our stations will be repacked to new channels. In general, television stations moving channels may have smaller service areas and/or experience additional interference; however, based on our transition planning to date, we do not expect the repacking to have any material effect on the geographic areas or populations served by our repacked full-power stations’ over-the-air signals. The legislation authorizing the incentive auction and repacking established a $1.75 billion fund for reimbursement of costs incurred by stations required to change channels in the repacking. Subsequent legislation enacted on March 23, 2018, appropriated an additional $1 billion for the repacking fund, of which up to $750 million may be made available to repacked full power and Class A television stations and multichannel video programming distributors. Other funds are earmarked to assist affected low power television stations, television translator stations, and FM radio stations, as well for consumer education efforts. Some of our
16
television translator stations have been or will be displaced as a result of the repacking, and thus are eligible under the new repacking funds appropriation to seek reimbursement for costs incurred as a result of such displacement (subject to the translator locating an available alternative channel, which is not guaranteed).
The repacking process is scheduled to occur over a 39-month period, divided into ten phases. Our full power stations have been assigned to phases two through nine, and a majority of our remaining capital expenditures in connection with the repack will occur in 2019. To date, we have incurred approximately $19.8 million in capital expenditures for the spectrum repack project (of which $2.1 million was paid during the first three months of 2019). We have received FCC reimbursements of approximately $11.5 million through March 31, 2019. The reimbursements were recorded as a contra operating expense within our Spectrum repacking reimbursements and other line item on our Consolidated Statement of Income and reported as an investing inflow on the Consolidated Statement of Cash Flows.
Each repacked full power commercial television station, including each of our 13 repacked stations, has been allocated a reimbursement amount equal to approximately 92.5% of the station’s estimated repacking costs, as verified by the FCC’s fund administrator. Although we expect the FCC to make additional allocations from the fund, it is not guaranteed that the FCC will approve all reimbursement requests necessary to completely reimburse each repacked station for all amounts incurred in connection with the repack.
Reduction in Force Programs
During the third quarter of 2018, we initiated reduction in force programs at our corporate headquarters and our Digital Marketing Services (DMS) business unit, which resulted in a total severance charge of $7.3 million which was recorded within the Cost of Revenues, Business Units - Selling and Administrative, and Corporate - General and Administrative Costs within the Statement of Income. The corporate headquarters reductions were part of our ongoing consolidations of our corporate structure following our strategic transformation into a pure play broadcast company. The reduction in force at our DMS unit is a result of a rebranding of our service offerings and unification of our sales strategy to better serve our customers. A majority of the employees impacted by these reductions will receive lump sum severance payments. As of the end of Q1 2019, we have a remaining accrual of approximately $4.1 million related to these actions, substantially all of which will be paid throughout the remainder of the year.
Acquisitions
On March 20, 2019, we announced that we entered into a definitive agreement with Nexstar Media Group to acquire 11 local television stations in eight markets, including eight Big Four affiliates for $740 million in cash. These stations are expected to bring additional geographic diversity to our existing station portfolio and add four additional key markets to our strong political footprint as the 2020 presidential election gets underway. The acquisition of these stations is contingent on the closing of the Nexstar Media - Tribune merger, which is expected to take place in the late third or early fourth quarter of 2019, and other customary closing conditions. We expect to finance the transaction through use of available cash and borrowing under our existing credit facility.
In addition, on May 6, 2019, we also announced that we entered into definitive agreements to acquire the remaining interests that we do not currently own of the multicast channels Justice Network and Quest, two fast growing networks that leverage the increasing numbers of over-the-air viewers, for approximately $77 million in cash. We currently own approximately 15% of the multicast channels, and we account for our ownership interest as an equity method investment. Following the closing of the acquisition, we will consolidate all of the multicast channels financial results.
17
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Company Overview
We are an innovative media company serving the greater good of our communities - through empowering stories, impactful investigations and extensive marketing services. With 49 television stations and two radio stations in 41 U.S. markets, we are the largest owner of big four network affiliates in the top 25 markets, reaching approximately one-third of all television households nationwide. Each television station also has a robust digital presence across online, mobile and social platforms, reaching consumers whenever, wherever they are. Each month, we reach 50 million consumers on-air and approximately 35 million across our digital platforms. We have been consistently honored with the industry’s top awards, including Edward R. Murrow, George Polk, Alfred I. DuPont and Emmy Awards. Through TEGNA Marketing Solutions (TMS), our integrated sales and back-end fulfillment operations, we deliver results for advertisers across television, email, social, and Over the Top (OTT) platforms, including Premion, our OTT advertising network.
We have one operating and reportable segment. The primary sources of our revenues are: 1) advertising & marketing services revenues, which include local and national non-political television advertising, digital marketing services (including Premion), and advertising on the stations’ websites and tablet and mobile products; 2) subscription revenues, reflecting fees paid by satellite, cable, OTT (companies that deliver video content to consumers over the Internet) and telecommunications providers to carry our television signals on their systems; 3) political advertising revenues, which are driven by even year election cycles at the local and national level (e.g. 2020, 2018) and particularly in the second half of those years; and 4) other services, such as production of programming and advertising material.
As illustrated in the table below, our business continues to evolve toward growing stable and profitable revenue streams. As a result of growing importance of even-year political advertising on our results, management increasingly looks at revenue trends over two-year periods. We expect high margin subscription and political revenues will account for approximately half of our total two-year revenue beginning in 2019/2020, and a larger percentage on a rolling two-year cycle thereafter.
Two Years Ending Mar. 31,
2019
2018
Advertising & Marketing Services
54
%
60
%
Subscription
39
%
}
45%
35
%
}
39%
Political
6
%
4
%
Other
1
%
1
%
Total revenues
100
%
100
%
Our balance sheet combined with these strong, accelerating and dependable cash flows provide us the ability to pursue the path that offers the most attractive return on capital at any given point in time. We have a broad set of capital deployment opportunities, including retiring debt to create additional future flexibility; investing in original, relevant and engaging content; investing in growth businesses like our OTT advertising service Premion; and pursuing value accretive acquisition-related growth. We will continue to review all opportunities in a disciplined manner, both strategically and financially. In the near-term, our priorities continue to be maintaining a strong balance sheet, enabling organic growth, acquiring attractively priced strategic assets and returning capital to shareholders in the form of dividends and opportunistic share repurchases.
On January 2, 2019, we acquired, for $108.9 million in cash, stations in Toledo, OH and Midland-Odessa, TX.
WTOL, the CBS affiliate in Toledo and KWES, the NBC affiliate in Midland-Odessa are recognized as strong local media brands
well-positioned in key markets that further enhance our portfolio of Big 4 affiliates. KWES further deepens our presence in the
high-growth state of Texas where we now own 11 stations, covering 87 percent of television households in the state.
On March 20, 2019, we announced that we entered into a definitive agreement with Nexstar Media Group to acquire 11 local television stations in eight markets, including eight Big Four affiliates for $740 million in cash. These stations are expected to bring additional geographic diversity to our existing station portfolio and add four additional key markets to our strong political footprint as the 2020 presidential election gets underway. We expect the acquisition will be EPS accretive within a year after close and immediately accretive to free cash flow (see definition non-GAAP measure within Presentation of Non-GAAP information). The acquisition of these stations is contingent on the closing of the Nexstar Media - Tribune merger, which is expected to take place in the late third or early fourth quarter of 2019, and other customary closing conditions. We expect to finance the transaction through use of available cash and borrowing under our existing credit facility.
In addition, on May 6, 2019, we also announced that we entered into definitive agreements to acquire the remaining interests that we do not currently own of the multicast channels Justice Network and Quest, two fast growing networks that leverage the increasing numbers of over-the-air viewers, for approximately $77 million in cash.
18
Consolidated Results from Operations
The following discussion is a comparison of our consolidated results on a GAAP basis. The year-to-year comparison of financial results is not necessarily indicative of future results. In addition, see the section on page 21 titled ‘Results from Operations - Non-GAAP Information’ for additional tables presenting information which supplements our financial information provided on a GAAP basis. Our consolidated results of operations on a GAAP basis were as follows (in thousands, except per share amounts):
Quarter ended Mar. 31,
2019
2018
Change
Revenues
$
516,753
$
502,090
3
%
Operating expenses:
Cost of revenues, exclusive of depreciation
281,311
258,493
9
%
Business units - Selling, general and administrative expenses, exclusive of depreciation
71,465
73,621
(3
%)
Corporate - General and administrative expenses, exclusive of depreciation
14,735
12,708
16
%
Depreciation
14,917
13,471
11
%
Amortization of intangible assets
8,689
6,782
28
%
Spectrum repacking reimbursements and other
(7,013
)
—
***
Total operating expenses
$
384,104
$
365,075
5
%
Total operating income
$
132,649
$
137,015
(3
%)
Non-operating expenses
(35,896
)
(61,443
)
(42
%)
Provision for income taxes
22,774
20,385
12
%
Net income
$
73,979
$
55,187
34
%
Earnings per share - basic
$
0.34
$
0.26
31
%
Earnings per share - diluted
$
0.34
$
0.25
36
%
*** Not meaningful
Revenues
Our Advertising and Marketing Services (AMS) category includes all sources of our traditional television advertising and digital revenues including Premion and other digital advertising and marketing revenues across our platforms. Our Subscription revenue category includes revenue earned from cable and satellite providers for the right to carry our signals and the distribution of TEGNA stations on OTT streaming services.
The following table summarizes the year-over-year changes in our revenue categories (in thousands):
Quarter ended Mar. 31,
2019
2018
Change
Advertising & Marketing Services
$
264,402
$
282,939
(7
%)
Subscription
241,575
205,556
18
%
Political
2,704
7,606
(64
%)
Other
8,072
5,989
35
%
Total revenues
$
516,753
$
502,090
3
%
19
Total revenues increased $14.7 million, or 3%, in the first quarter of 2019 compared to the same period in 2018. This net increase was primarily due to an increase in subscription revenue of $36.0 million, or 18%, in the first quarter of 2019, primarily due to annual rate increases under existing retransmission agreements. This increase was partially offset by a decrease in AMS revenue of $18.5 million, or 7%, in the first quarter of 2019. This decline was attributed to the absence of the Olympics and less Super Bowl advertising which aired on our 13 CBS stations in 2019 compared to 17 NBC stations last year (we estimate the incremental sports events combined for approximately $16.0 million higher revenue in 2018) and also due to a softening of demand for traditional television advertising. In addition, we had a $4.9 million, or 64%, decrease in political advertising. These decreases were partially offset by an increase in digital revenue (primarily from Premion) and incremental revenue from the recent station acquisitions (KFMB, KWES, and WTOL).
Cost of Revenues
Cost of revenues increased $22.8 million, or 9%, in the first quarter of 2019 compared to the same period in 2018. The increase was primarily due to a $21.1 million increase in programming costs (due to the growth in subscription revenues and recent acquisitions).
Business Units - Selling, General and Administrative Expenses
Business unit selling, general and administrative expenses decreased $2.2 million, or 3%, in the first quarter of 2019 compared to the same period in 2018. The decrease was primarily due to the absence of sale expenses associated with incremental Olympic, Super Bowl, and political related revenue in 2018. These declines were partially offset by costs associated with the recent acquisitions.
Corporate General and Administrative Expenses
Our corporate costs are separated from our business expenses and are recorded as general and administrative expenses in our Consolidated Statement of Income. This category primarily consists of broad corporate management functions including legal, human resources, and finance, as well as activities and costs not directly attributable to the operations of our media business. In addition, beginning in the first quarter of 2019, we now record transaction costs within our Corporate operating expense due to their recurring nature as we have recently become more acquisitive with regards to acquisitions. Previously, transaction costs were recorded as other non-operating expense.
Corporate general and administrative expenses increased $2.0 million, or 16%, in the first quarter of 2019 compared to the same period in 2018. The increase was primarily driven by $3.9 million of transaction costs (primarily due to the WTOL and KWES acquisitions). Offsetting these expenses were cost savings as a result of right sizing our corporate function mostly driven by a reduction in force in the third quarter of 2018.
Depreciation Expense
Depreciation expense increased by $1.4 million, or 11%, in the first quarter of 2019 compared to the same periods in 2018. The increase was primarily due to the assets acquired in the recent station acquisitions.
Amortization Expense
Amortization expense increased $1.9 million, or 28%, in the first quarter of 2019. The increase was primarily due to incremental amortization expense resulting from our recent station acquisitions.
Spectrum repacking reimbursements and other
We had $7.0 million of other gains in the first quarter of 2019. The 2019 gains primarily consist of $4.1 million of gains due to reimbursements received from the Federal Communications Commission for required spectrum repacking. We also had a gain of $2.9 million as a result of the sale of certain real estate.
Operating Income
Our operating income decreased $4.4 million, or 3%, in the first quarter of 2019 compared to the same period in 2018. The decrease was driven by the changes in revenue and expenses discussed above. The revenue increase of $14.7 million, or 3%, was more than offset by a $19.0 million, or 5%, increase in operating expenses. As a result, our consolidated operating margins were 26% in the first quarter of 2019 as compared to 27% in the first quarter of 2018.
20
Non-Operating Expenses
Non-operating expenses decreased $25.5 million, or 42%, in the first quarter of 2019 compared to the same period in 2018. This decrease was primarily due to an increase in equity earnings of $13.3 million due to a $12.2 million gain recognized as a result of the sale of our interest in Captivate in the first quarter of 2019. Also contributing to the decrease was the absence in 2019 of a pension-related charge that occurred first quarter of 2018 of $6.3 million (primarily related to lump sum payments made to certain former executives of the company). The decrease was also partially due to a decline in interest expense of $1.3 million in 2019 driven by lower average debt outstanding, partially offset by slightly higher interest rates. The total average outstanding debt was $2.95 billion for the first quarter of 2019, compared to $3.13 billion in the same period of 2018. The weighted average interest rate on total outstanding debt was 6.05% for the first quarter of 2019, compared to 5.84% in the same period of 2018.
Income Tax Expense
Income tax expense increased $2.4 million, or 12%, in the first quarter of 2019 compared to the same period in 2018. The increase was primarily due to increases in net income before tax. Our reported effective income tax rate was 23.5% for the first quarter of 2019, compared to 27.0% for continuing operations for the first quarter of 2018. The tax rate for the first quarter of 2019 is lower than the comparable rate in 2018 primarily as a result of the revaluation of deferred taxes in 2018 for the increase in the effective state tax rate due to the acquisition of KFMB.
Net Income
Net income was $74.0 million, or $0.34 per diluted share, in the first quarter of 2019 compared to $55.2 million, or $0.25 per diluted share, during the same period in 2018. Both income and earnings per share were affected by the factors discussed above.
The weighted average number of diluted common shares outstanding in the first quarter of 2019 and 2018 was 217.2 million and 217.0 million, respectively.
Results from Operations - Non-GAAP Information
Presentation of Non-GAAP information
We use non-GAAP financial performance and liquidity measures to supplement the financial information presented on a GAAP basis. These non-GAAP financial measures should not be considered in isolation from, or as a substitute for, the related GAAP measures, nor should they be considered superior to the related GAAP measures, and should be read together with financial information presented on a GAAP basis. Also, our non-GAAP measures may not be comparable to similarly titled measures of other companies.
Management and our Board of Directors use the non-GAAP financial measures for purposes of evaluating company performance. Furthermore, the Leadership Development and Compensation Committee of our Board of Directors uses non-GAAP measures such as Adjusted EBITDA, non-GAAP net income, non-GAAP EPS, and Adjusted revenues to evaluate management’s performance. Therefore, we believe that each of the non-GAAP measures presented provides useful information to investors and other stakeholders by allowing them to view our business through the eyes of management and our Board of Directors, facilitating comparisons of results across historical periods and focus on the underlying ongoing operating performance of our business. We discuss in this Form 10-Q non-GAAP financial performance measures that exclude from our reported GAAP results the impact of “special items” consisting of spectrum repacking reimbursements and other, gains on sale of equity method investments, transaction costs, and certain non-operating expenses (TEGNA foundation donation and pension payment timing related charges). In addition, we have income tax special items associated with tax impacts related to the acquisition of KFMB.
We believe that such expenses and gains are not indicative of normal, ongoing operations. While these items may be recurring in nature and should not be disregarded in evaluation of our earnings performance, it is useful to exclude such items when analyzing current results and trends compared to other periods as these items can vary significantly from period to period depending on specific underlying transactions or events that may occur. Therefore, while we may incur or recognize these types of expenses and gains in the future, we believe that removing these items for purposes of calculating the non-GAAP financial measures provides investors with a more focused presentation of our ongoing operating performance.
We discuss Adjusted EBITDA (with and without corporate expenses), a non-GAAP financial performance measure that we believe offers a useful view of the overall operation of our businesses. We define Adjusted EBITDA as net income before (1) interest expense, (2) income taxes, (3) equity income (loss) in unconsolidated investments, net, (4) other non-operating items, net, (5) severance expense, (6) transaction costs, (7) spectrum repacking reimbursements and other, (8) depreciation and (9) amortization. The most directly comparable GAAP financial measure to Adjusted EBITDA is Net income. Users should consider the limitations of using Adjusted EBITDA, including the fact that this measure does not provide a complete measure of our operating performance. Adjusted EBITDA is not intended to purport to be an alternate to net income as a measure of operating
21
performance or to cash flows from operating activities as a measure of liquidity. In particular, Adjusted EBITDA is not intended to be a measure of cash flow available for management’s discretionary expenditures, as this measure does not consider certain cash requirements, such as working capital needs, capital expenditures, contractual commitments, interest payments, tax payments and other debt service requirements.
We also consider adjusted revenues to be an important non-GAAP financial measure. Our adjusted revenue is calculated by taking total company revenues on a GAAP basis and adjusting it to exclude (1) estimated incremental Olympic and Super Bowl revenue and (2) political revenues. These adjustments are made to our reported revenue on a GAAP basis in order to evaluate and assess our core operations on a comparable basis, and it represents the ongoing operations of our media business.
We also discuss free cash flow, a non-GAAP performance measure. Beginning in the first quarter of 2019 we began using a new methodology to compute free cash flow. The change in methodology was determined to be preferable as it will better reflect how the Board of Directors reviews the performance of the business and it more closely aligns to how other companies in the broadcast industry calculate this non-GAAP performance metric. The most directly comparable GAAP financial measure to free cash flow is Net income. Free cash flow is now calculated as non-GAAP Adjusted EBITDA (as defined above), further adjusted by adding back (1) stock-based compensation, (2) syndicated programming amortization, (3) dividends received from equity method investments, (4) pension reimbursements, and (5) reimbursements from spectrum repacking. This is further adjusted by deducting payments made for (1) syndicated programming, (2) pension, (3) interest, (4) taxes (net of refunds) and (5) purchases of property and equipment. Like Adjusted EBITDA, free cash flow is not intended to be a measure of cash flow available for management’s discretionary use.
Discussion of special charges affecting reported results
Our results for the quarter ended March 31, 2019 included the following items we consider “special items” that while not always non-recurring, can vary significantly from period to period:
•
Spectrum repacking reimbursements and other consisting of a gain recognized on the sale of real estate and gains due to reimbursements from the FCC for required spectrum repacking;
•
Transaction costs associated with business acquisitions;
•
Gains recognized in our equity income in unconsolidated investments as a result of the sale of two investments; and
•
Other non-operating item related to a charitable donation made to the TEGNA Foundation.
Our results for the quarter ended March 31, 2018 included the following items we consider “special items” that while not always non-recurring, can vary significantly from period to period:
•
Pension lump-sum payment charge as a result of payments that were made to certain SERP plan participants in early 2018;
and
•
Other non-operating items associated with transaction costs and a deferred tax provision impact related to our acquisition of
KFMB.
22
Reconciliations of certain line items impacted by special items to the most directly comparable financial measure calculated and presented in accordance with GAAP on our Consolidated Statements of Income follow (in thousands, except per share amounts):
Special Items
Quarter ended March 31, 2019
GAAP
measure
Spectrum repacking reimbursements and other
Transaction costs
Net gains on equity method investments
Other non-operating item
Non-GAAP measure
Corporate - General and administrative expenses, exclusive of depreciation
$
14,735
$
—
$
(3,911
)
$
—
$
—
$
10,824
Spectrum repacking reimbursements and other
(7,013
)
7,013
—
—
—
—
Operating expenses
384,104
7,013
(3,911
)
—
—
387,206
Operating income
132,649
(7,013
)
3,911
—
—
129,547
Equity income (loss) in unconsolidated investments, net
12,028
—
—
(13,126
)
—
(1,098
)
Other non-operating items, net
(1,539
)
—
—
—
1,000
(539
)
Total non-operating expense
(35,896
)
—
—
(13,126
)
1,000
(48,022
)
Income before income taxes
96,753
(7,013
)
3,911
(13,126
)
1,000
81,525
Provision for income taxes
22,774
(1,758
)
979
(3,169
)
251
19,077
Net income
73,979
(5,255
)
2,932
(9,957
)
749
62,448
Net income per share-diluted (a)
$
0.34
$
(0.02
)
$
0.01
$
(0.05
)
$
—
$
0.29
(a) Per share amounts do not sum due to rounding.
Special Items
Quarter ended March 31, 2018
GAAP
measure
Pension lump-sum payment charge
Other non-operating items
Non-GAAP measure
Other non-operating items, net
$
(12,480
)
$
6,300
$
9,462
$
3,282
Total non-operating expense
(61,443
)
6,300
9,462
(45,681
)
Income before income taxes
75,572
6,300
9,462
91,334
Provision for income taxes
20,385
1,608
(1,443
)
20,550
Net income
55,187
4,692
10,905
70,784
Net income per share-diluted (a)
$
0.25
$
0.02
$
0.05
$
0.33
(a) Per share amounts do not sum due to rounding.
23
Adjusted Revenues
Reconciliations of adjusted revenues to our revenues presented in accordance with GAAP on our Consolidated Statements of Income are presented below (in thousands):
Quarter ended Mar. 31,
2019
2018
Change
Advertising & Marketing Services
$
264,402
$
282,939
(7
%)
Subscription
241,575
205,556
18
%
Political
2,704
7,606
(64
%)
Other
8,072
5,989
35
%
Total revenues (GAAP basis)
$
516,753
$
502,090
3
%
Factors impacting comparisons:
Estimated net incremental Olympic and Super Bowl
$
(8,000
)
$
(24,000
)
(67
%)
Political
(2,704
)
(7,606
)
(64
%)
Total company adjusted revenues (non-GAAP basis)
$
506,049
$
470,484
8
%
*** Not meaningful
Excluding the impacts of estimated net incremental Olympic and Super Bowl and Political advertising revenue, total company adjusted revenues on a comparable basis increased 8% in the first quarter 2019 compared to the same period in 2018. This is primarily attributable to increases in subscription revenue, partially offset by declines in AMS revenue as described in the Results from Operations section above.
Adjusted EBITDA - Non-GAAP
Reconciliations of Adjusted EBITDA to net income presented in accordance with GAAP on our Consolidated Statements of Income are presented below (in thousands):
Quarter ended Mar. 31,
2019
2018
Change
Net income (GAAP basis)
$
73,979
$
55,187
34
%
Plus: Provision for income taxes
22,774
20,385
12
%
Plus: Interest expense
46,385
47,725
(3
%)
(Less) Plus: Equity (income) loss in unconsolidated investments, net
(12,028
)
1,238
***
Plus: Other non-operating items, net
1,539
12,480
(88
%)
Operating income (GAAP basis)
132,649
137,015
(3
%)
Plus: Transaction costs
3,911
—
***
Less: Spectrum repacking reimbursements and other
(7,013
)
—
***
Adjusted operating income (non-GAAP basis)
129,547
137,015
(5
%)
Plus: Depreciation
14,917
13,471
11
%
Plus: Amortization of intangible assets
8,689
6,782
28
%
Adjusted EBITDA (non-GAAP basis)
153,153
157,268
(3
%)
Corporate - General and administrative expense, exclusive of depreciation (non-GAAP basis)
First quarter 2019 Adjusted EBITDA margin was 32% without corporate expense or 30% with corporate expense. Our total Adjusted EBITDA decreased $4.1 million or 3% in the first quarter of 2019 compared to 2018. The decrease was primarily driven by the operational factors discussed above within the revenue and operating expense fluctuation explanation sections. Most notably, for this quarter, the decrease was primarily driven by lower high-margin Olympics, Super Bowl and political revenue, coupled with higher programming expense related to subscription revenue growth.
24
Free cash flow reconciliation
Our free cash flow, a non-GAAP performance measure, was $109.1 million in the first quarter of 2019 compared to $123.4 million for the same period in 2018.
Reconciliations from “Net income” to “Free cash flow” follow (in thousands):
Quarter ended Mar. 31,
2019
2018
Change
Net income (GAAP basis)
$
73,979
$
55,187
34
%
Plus: Provision for income taxes
22,774
20,385
12
%
Plus: Interest expense
46,385
47,725
(3
%)
Plus: Other non-operating items
1,539
12,480
(88
%)
Plus: Transaction costs
3,911
—
***
Plus: Depreciation
14,917
13,471
11
%
Plus: Amortization
8,689
6,782
28
%
Plus: Stock-based compensation
4,433
3,599
23
%
Plus: Syndicated programming amortization
13,463
13,286
1
%
Plus: Pension reimbursements
—
29,240
***
Less: Spectrum repacking reimbursements and other
(7,013
)
—
***
Less (Plus): Equity (income) losses
(12,028
)
1,238
***
Less: Syndicated programming payments
(13,288
)
(13,656
)
(3
%)
Less: Pension contributions
(942
)
(28,372
)
(97
%)
Less: Interest payments
(27,412
)
(30,128
)
(9
%)
Plus (Less): Tax refunds, net of (payments)
397
2,799
(86
%)
Less: Purchases of property and equipment
(24,810
)
(10,643
)
***
Add: Cash reimbursements from spectrum repacking
4,134
—
***
Free cash flow (non-GAAP basis)
$
109,128
$
123,393
(12
%)
*** Not meaningful
25
Forward Looking Financial Information
In the second quarter of 2019, we expect we will continue to experience subscription revenue growth, partially offset by the absence of high political advertising spending last year. As provided last quarter, we are reaffirming guidance metrics for the full year of 2019; for the second quarter of 2019, we expect:
Second Quarter 2019 Key Guidance Metrics1
Total Company GAAP Revenue
+ low single digits
Non-GAAP Revenue (excluding political)
+ mid single digits
Total Operating Expenses
+ mid single digits
Operating Expenses (excluding programming)
- very low single digits
Full Year 2019 Key Guidance Metrics 1
(As Presented in March 1, 2019 Earnings Release)
Subscription Revenue
+ mid-teens percent
Corporate Expenses
approximately $45 million
Depreciation
$55 - 60 million
Amortization
approximately $35 million
Interest Expense
$190 - 195 million
Total Capital Expenditures
$70 - 75 million
Non-Recurring Cap Ex (includes $17M spectrum repack)
$35 - 40 million
Effective Tax Rate
23 - 25%
Leverage Ratio
approximately 4.0x
Free Cash Flow as a % of est. 2018/19 Revenue
17 - 18%
Free Cash Flow as a % of est. 2019/20 Revenue
18 - 19%
1 Guidance includes stations acquired in the first quarter of 2019; excludes acquisitions announced but not yet closed.
Liquidity, Capital Resources and Cash Flows
Our cash generation capability and financial condition, together with our significant borrowing capacity under our revolving credit agreement, are sufficient to fund our capital expenditures, interest expense, dividends, share repurchases, investments in strategic initiatives and other operating requirements. Over the longer term, we expect to continue to fund debt maturities, acquisitions and investments through a combination of cash flows from operations, borrowings under our revolving credit agreement and funds raised in the capital markets.
As of March 31, 2019, our total debt was $2.91 billion, cash and cash equivalents totaled $3.8 million, and we had unused borrowing capacity of $1.47 billion under our revolving credit facility. As of March 31, 2019, approximately $2.69 billion, or 92%, of our debt has a fixed interest rate.
Our operations have historically generated strong positive cash flow which, along with availability under our existing revolving credit facility, provides adequate liquidity to invest in organic and strategic growth opportunities, as well as acquisitions such as our 2019 acquisition of WTOL and KWES and our recently announced 11 station acquisition from Nexstar Media Group and Justice/Quest multicast Channels. Our financial and operating performance, as well as our ability to generate sufficient cash flow to maintain compliance with credit facility covenants, are subject to certain risk factors; see Item 1A. “Risk Factors” in our 2018 Annual Report on Form 10-K for further discussion.
On September 19, 2017, we announced that our Board of Directors authorized a share repurchase program for up to $300.0 million of our common stock over three years. During the first quarter of 2019, no shares were repurchased and as of March 31, 2019, approximately $279.1 million remained under this program. As a result of our pending 11 station acquisition from Nexstar Media Group, we have suspended share repurchases under this program.
26
Cash Flows
The following table provides a summary of our cash flow information followed by a discussion of the key elements of our cash flow (in thousands):
Quarter ended Mar. 31,
2019
2018
Balance of cash, cash equivalents and restricted cash beginning of the period
$
135,862
$
128,041
Operating activities:
Net income
73,979
55,187
Depreciation, amortization and other non-cash adjustments
13,131
24,080
Pension (contributions), net of expense
(242
)
(23,072
)
Other, net
(38,459
)
(5,009
)
Net cash flows from operating activities
48,409
51,186
Net cash used for investing activities
(110,037
)
(338,154
)
Net cash (used for) from financing activities
(70,416
)
167,265
Decrease in cash and cash equivalents
(132,044
)
(119,703
)
Balance of cash, cash equivalents and restricted cash end of the period
$
3,818
$
8,338
Operating Activities - Cash flow from operating activities was $48.4 million for the three months ended March 31, 2019, compared to $51.2 million for the same period in 2018. The $2.8 million decrease in net cash flow from operating activities was primarily due to an increase in subscription receivables (due to rate increases and timing of payments) and a decline in payables (including refunds paid to certain Premion customers), which was partially offset by a decline in pension payments of $27.5 million.
Investing Activities - Cash flow used for investing activities was $110.0 million for the three months ended March 31, 2019, compared to $338.2 million for the same period 2018. The decrease of $228.2 million was primarily due a reduction in the amount of cash used for acquisitions. In 2019, we used $108.9 million for the acquisition of WTOL and KWES as compared to the 2018 acquisition of KFMB for $325.9 million.
Financing Activities - Cash flow used for financing activities was $70.4 million for the three months ended March 31, 2019, compared to cash flow from financing activities of $167.3 million for the same period in 2018. The change was primarily due to activity on our revolving credit facility. In the first quarter of 2019 we made net payments of $30.0 million on the revolver as compared to the same period in 2018 when we had borrowings of $220.0 million (primarily for the acquisition of KFMB).
Certain Factors Affecting Forward-Looking Statements
Certain statements in this Quarterly Report on Form 10-Q contain forward-looking statements regarding business strategies, market potential, future financial performance and other matters. The words “believe,” “expect,” “estimate,” “could,” “should,” “intend,” “may,” “plan,” “seek,” “anticipate,” “project” and similar expressions, among others, generally identify “forward-looking statements”. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results and events to differ materially from those anticipated in the forward-looking statements, including those described under Item 1A. “Risk Factors” in our 2018 Annual Report on Form 10-K.
Our actual financial results may be different from those projected due to the inherent nature of projections. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. The forward-looking statements contained in this Form 10-Q speak only as of the date of its filing. Except where required by applicable law, we expressly disclaim a duty to provide updates to forward-looking statements after the date of this Form 10-Q to reflect subsequent events, changed circumstances, changes in expectations, or the estimates and assumptions associated with them. The forward-looking statements in this Form 10-Q are intended to be subject to the safe harbor protection provided by the federal securities laws.
27
Item 3. Quantitative and Qualitative Disclosures about Market Risk
For quantitative and qualitative disclosures about market risk, refer to the following section of our 2018 Annual Report on Form 10-K: “Item 7A. Quantitative and Qualitative Disclosures about Market Risk.” Our exposures to market risk have not changed materially since December 31, 2018.
As of March 31, 2019, approximately $2.69 billion of our debt has a fixed interest rate (which represents approximately 92% of our total principal debt obligation). Our remaining debt obligation of $220 million has floating interest rates. These obligations fluctuate with market interest rates. By way of comparison, a 50 basis points increase or decrease in the average interest rate for these obligations would result in a change in annual interest expense of approximately $1.1 million. The fair value of our total debt, based on bid and ask quotes for the related debt, totaled $2.98 billion as of March 31, 2019 and $2.96 billion as of December 31, 2018.
Item 4. Controls and Procedures
Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of the Company’s disclosure controls and procedures as of March 31, 2019. Based on that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are effective, as of March 31, 2019, to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.
There have been no material changes in our internal controls or in other factors during the fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
28
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
See Note 11 to the condensed consolidated financial statements for information regarding our legal proceedings.
Item 1A. Risk Factors
While we attempt to identify, manage and mitigate risks and uncertainties associated with our business, some level of risk and uncertainty will always be present. “Item 1A. Risk Factors” of our 2018 Annual Report on Form 10-K describes the risks and uncertainties that we believe may have the potential to materially affect our business, results of operations, financial condition, cash flows, projected results and future prospects. We do not believe that there have been any material changes from the risk factors previously disclosed in our 2018 Annual Report on Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On September 19, 2017, we announced that our Board of Directors authorized a share repurchase program for up to $300.0 million of our common stock over three years. During the first quarter of 2019, no shares were repurchased and as of March 31, 2019, approximately $279.1 million remained under this program. As a result of our pending 11 station acquisition from Nexstar Media Group, we have suspended share repurchases under this program.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
29
Item 6. Exhibits
Exhibit Number
Description
Location
2-1
Asset Purchase Agreement, dated as of March 20, 2019, by and among Nexstar Media Group, Inc., Belo Holdings, Inc. and TEGNA Inc.
The following financial information from TEGNA Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2019, formatted in XBRL includes: (i) Condensed Consolidated Balance Sheets at March 31, 2019 and December 31, 2018, (ii) Consolidated Statements of Income for the three months ended March 31, 2019 and 2018, (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2019 and 2018, (iv) Condensed Consolidated Cash Flow Statements for the three months ended March 31, 2019 and 2018, (v) Consolidated Statements of Equity for the three months ended March 31, 2019 and 2018 and (vi) the notes to unaudited condensed consolidated financial statements.
We agree to furnish to the Commission, upon request, a copy of each agreement with respect to long-term debt not filed herewith in reliance upon the exemption from filing applicable to any series of debt representing less than 10% of our total consolidated assets.
* Asterisks identify management contracts and compensatory plans or arrangements.
30
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: May 9, 2019
TEGNA INC.
/s/ Clifton A. McClelland III
Clifton A. McClelland III
Senior Vice President and Controller
(on behalf of Registrant and as Chief Accounting Officer)
31
falsedesktopTGNA2019-03-31000003989919000020{"post_metric": "https://q10k.com/post-metric", "tbl_copy_plus_disp": "https://q10k.com/tbl-copy-plus-disp", "tbl_copy_plus_copy": "https://q10k.com/tbl-copy-plus-copy", "tbl_sim": "https://q10k.com/tbl-sim", "search": "https://q10k.com/search"}{"q10k_tbl_0": "Delaware\t16-0442930\n(State or other jurisdiction of incorporation or organization)\t(I.R.S. Employer Identification No.)\n8350 Broad Street, Suite 2000, Tysons, Virginia\t22102-5151\n(Address of principal executive offices)\t(Zip Code)\n", "q10k_tbl_1": "Item No.\t\tPage\n\tPART I. FINANCIAL INFORMATION\t\n1.\tFinancial Statements\t\n\tCondensed Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018\t3\n\tConsolidated Statements of Income for the Three Months Ended March 31, 2019 and 2018\t5\n\tConsolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2019 and 2018\t6\n\tCondensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2019 and 2018\t7\n\tConsolidated Statements of Equity for the Three Months Ended March 31, 2019 and 2018\t8\n\tNotes to Condensed Consolidated Financial Statements\t9\n2.\tManagement's Discussion and Analysis of Financial Condition and Results of Operations\t18\n3.\tQuantitative and Qualitative Disclosures about Market Risk\t28\n4.\tControls and Procedures\t28\n\tPART II. OTHER INFORMATION\t\n1.\tLegal Proceedings\t29\n1A.\tRisk Factors\t29\n2.\tUnregistered Sales of Equity Securities and Use of Proceeds\t29\n3.\tDefaults Upon Senior Securities\t29\n4.\tMine Safety Disclosures\t29\n5.\tOther Information\t29\n6.\tExhibits\t30\nSIGNATURE\t\t31\n", "q10k_tbl_2": "\tMar. 31, 2019\tDec. 31, 2018\n\t(Unaudited)\t\nASSETS\t\t\nCurrent assets\t\t\nCash and cash equivalents\t3,818\t135,862\nAccounts receivable, net of allowances of $3,661 and $3,090, respectively\t454,861\t425,404\nOther receivables\t18,741\t20,967\nProgramming rights\t23,908\t35,252\nPrepaid expenses and other current assets\t18,071\t17,737\nTotal current assets\t519,399\t635,222\nProperty and equipment\t\t\nCost\t883,828\t858,170\nLess accumulated depreciation\t(496,511)\t(482,955)\nNet property and equipment\t387,317\t375,215\nIntangible and other assets\t\t\nGoodwill\t2,605,863\t2,596,863\nIndefinite-lived and amortizable intangible assets, less accumulated amortization\t1,599,124\t1,526,077\nRight-of-use assets for operating leases\t72,160\t-\nInvestments and other assets\t139,886\t143,465\nTotal intangible and other assets\t4,417,033\t4,266,405\nTotal assets\t5,323,749\t5,276,842\n", "q10k_tbl_3": "\tMar. 31, 2019\tDec. 31, 2018\n\t(Unaudited)\t\nLIABILITIES AND EQUITY\t\t\nCurrent liabilities\t\t\nAccounts payable\t53,880\t83,226\nAccrued liabilities\t\t\nCompensation\t25,253\t52,726\nInterest\t53,683\t37,458\nContracts payable for programming rights\t91,758\t112,059\nOther\t49,186\t49,211\nDividends payable\t15,216\t15,154\nIncome taxes\t34,562\t19,383\nTotal current liabilities\t323,538\t369,217\nNoncurrent liabilities\t\t\nIncome taxes\t13,101\t13,624\nDeferred income taxes\t401,729\t396,847\nLong-term debt\t2,891,495\t2,944,466\nPension liabilities\t137,607\t139,375\nOperating lease liabilities\t84,259\t-\nOther noncurrent liabilities\t66,769\t72,389\nTotal noncurrent liabilities\t3,594,960\t3,566,701\nTotal liabilities\t3,918,498\t3,935,918\nShareholders' equity\t\t\nCommon stock of $1 par value per share, 800,000,000 shares authorized, 324,418,632 shares issued\t324,419\t324,419\nAdditional paid-in capital\t262,823\t301,352\nRetained earnings\t6,488,352\t6,429,512\nAccumulated other comprehensive loss\t(135,432)\t(136,511)\nLess treasury stock at cost, 108,133,345 shares and 108,660,002 shares, respectively\t(5,534,911)\t(5,577,848)\nTotal equity\t1,405,251\t1,340,924\nTotal liabilities and equity\t5,323,749\t5,276,842\n", "q10k_tbl_4": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nRevenues\t516,753\t502,090\nOperating expenses:\t\t\nCost of revenues, exclusive of depreciation\t281,311\t258,493\nBusiness units - Selling, general and administrative expenses, exclusive of depreciation\t71,465\t73,621\nCorporate - General and administrative expenses, exclusive of depreciation\t14,735\t12,708\nDepreciation\t14,917\t13,471\nAmortization of intangible assets\t8,689\t6,782\nSpectrum repacking reimbursements and other\t(7,013)\t-\nTotal\t384,104\t365,075\nOperating income\t132,649\t137,015\nNon-operating income (expense):\t\t\nEquity income (loss) in unconsolidated investments, net\t12,028\t(1,238)\nInterest expense\t(46,385)\t(47,725)\nOther non-operating items, net\t(1,539)\t(12,480)\nTotal\t(35,896)\t(61,443)\nIncome before income taxes\t96,753\t75,572\nProvision for income taxes\t22,774\t20,385\nNet income\t73,979\t55,187\nNet income per share - basic\t0.34\t0.26\nNet income per share - diluted\t0.34\t0.25\nWeighted average number of common shares outstanding:\t\t\nBasic shares\t216,709\t216,276\nDiluted shares\t217,202\t216,989\n", "q10k_tbl_5": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nNet income\t73,979\t55,187\nOther comprehensive income, before tax:\t\t\nForeign currency translation adjustments\t14\t202\nRecognition of previously deferred post-retirement benefit plan costs\t1,425\t1,250\nPension lump-sum payment charge\t-\t6,300\nOther comprehensive income, before tax\t1,439\t7,752\nIncome tax effect related to components of other comprehensive income\t(360)\t(1,977)\nOther comprehensive income, net of tax\t1,079\t5,775\nComprehensive income\t75,058\t60,962\n", "q10k_tbl_6": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nCash flows from operating activities:\t\t\nNet income\t73,979\t55,187\nAdjustments to reconcile net income to net cash flow from operating activities:\t\t\nDepreciation and amortization\t23,606\t20,253\nStock-based compensation\t4,433\t3,599\nOther gains on sales of assets\t(2,880)\t(1,010)\nEquity (income) losses in unconsolidated investments, net\t(12,028)\t1,238\nPension contributions, net of expense\t(242)\t(23,072)\nChange in other assets and liabilities, net\t(38,459)\t(5,009)\nNet cash flow from operating activities\t48,409\t51,186\nCash flows from investing activities:\t\t\nPurchase of property and equipment\t(24,810)\t(10,643)\nReimbursements from spectrum repacking\t4,134\t-\nPayments for acquisitions of businesses, net of cash acquired\t(108,872)\t(325,903)\nPayments for investments\t(1,171)\t(3,991)\nProceeds from investments\t618\t1,010\nProceeds from sale of assets and businesses\t20,064\t1,373\nNet cash flow used for investing activities\t(110,037)\t(338,154)\nCash flows from financing activities:\t\t\n(Payments) proceeds of borrowings under revolving credit facilities, net\t(30,000)\t220,000\nDebt repayments\t(25,000)\t(33,062)\nDividends paid\t(15,078)\t(15,043)\nOther, net\t(338)\t(4,630)\nNet cash flow (used for) provided by financing activities\t(70,416)\t167,265\n(Decrease) in cash, cash equivalents and restricted cash\t(132,044)\t(119,703)\nBalance of cash, cash equivalents and restricted cash, beginning of period\t135,862\t128,041\nBalance of cash, cash equivalents and restricted cash, end of period\t3,818\t8,338\n", "q10k_tbl_7": "\tCommon stock\tAdditional paid-in capital\tRetained earnings\tAccumulated other comprehensive income (loss)\tTreasury stock\tTotal\nBalance at Dec. 31, 2018\t324,419\t301,352\t6,429,512\t(136,511)\t(5,577,848)\t1,340,924\nNet Income\t\t\t73,979\t\t\t73,979\nOther comprehensive income, net of tax\t\t\t\t1,079\t\t1,079\nTotal comprehensive income\t\t\t\t\t\t75,058\nDividends declared: $0.07 per share\t\t\t(15,139)\t\t\t(15,139)\nStock-based awards activity\t\t(43,275)\t\t\t42,937\t(338)\nStock-based compensation\t\t4,433\t\t\t\t4,433\nOther activity\t\t313\t\t\t\t313\nBalance at Mar. 31, 2019\t324,419\t262,823\t6,488,352\t(135,432)\t(5,534,911)\t1,405,251\n\tCommon stock\tAdditional paid-in capital\tRetained earnings\tAccumulated other comprehensive income (loss)\tTreasury stock\tTotal\nBalance at Dec. 31, 2017\t324,419\t382,127\t6,062,995\t(106,923)\t(5,667,577)\t995,041\nNet Income\t\t\t55,187\t\t\t55,187\nOther comprehensive income, net of tax\t\t\t\t5,775\t\t5,775\nTotal comprehensive income\t\t\t\t\t\t60,962\nCumulative effects of accounting changes\t\t\t21,121\t(24,845)\t\t(3,724)\nDividends declared: $0.07 per share\t\t\t(15,094)\t\t\t(15,094)\nStock-based awards activity\t\t(82,283)\t\t\t77,652\t(4,631)\nStock-based compensation\t\t3,599\t\t\t\t3,599\nOther activity\t\t483\t\t\t\t483\nBalance at Mar. 31, 2018\t324,419\t303,926\t6,124,209\t(125,993)\t(5,589,925)\t1,036,636\n", "q10k_tbl_8": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nAdvertising & Marketing Services\t264,402\t282,939\nSubscription\t241,575\t205,556\nPolitical\t2,704\t7,606\nOther\t8,072\t5,989\nTotal revenues\t516,753\t502,090\n", "q10k_tbl_9": "\tMar. 31, 2019\t\tDec. 31, 2018\t\n\tGross\tAccumulated Amortization\tGross\tAccumulated Amortization\nGoodwill\t2,605,863\t-\t2,596,863\t-\nIndefinite-lived intangibles:\t\t\t\t\nTelevision and radio station FCC licenses\t1,437,565\t-\t1,384,186\t-\nAmortizable intangible assets:\t\t\t\t\nRetransmission agreements\t133,847\t(83,730)\t121,594\t(79,274)\nNetwork affiliation agreements\t126,494\t(34,383)\t110,390\t(30,802)\nOther\t28,864\t(9,533)\t28,865\t(8,882)\nTotal indefinite-lived and amortizable intangible assets\t1,726,770\t(127,646)\t1,645,035\t(118,958)\n", "q10k_tbl_10": "\tMar. 31, 2019\tDec. 31, 2018\nCash value life insurance\t51,592\t50,452\nEquity method investments\t18,426\t22,960\nCost method investments\t24,790\t24,497\nDeferred debt issuance costs\t8,679\t9,350\nOther long-term assets\t36,399\t36,206\nTotal\t139,886\t143,465\n", "q10k_tbl_11": "\tMar. 31, 2019\tDec. 31, 2018\nUnsecured floating rate term loan due quarterly through June 20201\t50,000\t60,000\nUnsecured floating rate term loan due quarterly through September 20201\t150,000\t165,000\nBorrowings under revolving credit agreement expiring June 2023\t20,000\t50,000\nUnsecured notes bearing fixed rate interest at 5.125% due October 20191\t320,000\t320,000\nUnsecured notes bearing fixed rate interest at 5.125% due July 2020\t600,000\t600,000\nUnsecured notes bearing fixed rate interest at 4.875% due September 2021\t350,000\t350,000\nUnsecured notes bearing fixed rate interest at 6.375% due October 2023\t650,000\t650,000\nUnsecured notes bearing fixed rate interest at 5.50% due September 2024\t325,000\t325,000\nUnsecured notes bearing fixed rate interest at 7.75% due June 2027\t200,000\t200,000\nUnsecured notes bearing fixed rate interest at 7.25% due September 2027\t240,000\t240,000\nTotal principal long-term debt\t2,905,000\t2,960,000\nDebt issuance costs\t(14,154)\t(15,458)\nUnamortized premiums and discounts, net\t649\t(76)\nTotal long-term debt\t2,891,495\t2,944,466\n1 Principal payments due within the next 12 months are expected to be refinanced on a long-term basis. As such, all debt presented in the table above is classified as long-term on our March 31, 2019 Condensed Consolidated Balance Sheet.\t\t\n", "q10k_tbl_12": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nInterest cost on benefit obligation\t5,750\t5,150\nExpected return on plan assets\t(6,575)\t(7,450)\nAmortization of prior service cost\t25\t50\nAmortization of actuarial loss\t1,500\t1,250\nPension payment timing related charge\t-\t6,300\nExpense for company-sponsored retirement plans\t700\t5,300\n", "q10k_tbl_13": "Assets\t\nRight-of-use assets for operating leases\t72,160\nLiabilities\t\nOperating lease liabilities (current)1\t6,497\nOperating lease liabilities (non-current)\t84,259\nTotal operating lease liabilities\t90,756\n", "q10k_tbl_14": "Future Period\tCash Payments\nRemaining in 2019\t7,017\n2020\t10,462\n2021\t11,965\n2022\t11,205\n2023\t10,462\nThereafter\t73,719\nTotal lease payments\t124,830\nLess: amount of lease payments representing interest\t34,074\nPresent value of lease liabilities\t90,756\n", "q10k_tbl_15": "\tRetirement Plans\tForeign Currency Translation\tTotal\nBalance at Dec. 31, 2018\t(136,893)\t382\t(136,511)\nOther comprehensive income before reclassifications\t-\t10\t10\nAmounts reclassified from AOCL\t1,069\t-\t1,069\nTotal other comprehensive income\t1,069\t10\t1,079\nBalance at Mar. 31, 2019\t(135,824)\t392\t(135,432)\nBalance at Dec. 31, 2017\t(107,037)\t114\t(106,923)\nOther comprehensive income before reclassifications\t-\t150\t150\nAmounts reclassified from AOCL\t5,625\t-\t5,625\nOther comprehensive income\t5,625\t150\t5,775\nReclassification of stranded tax effects to retained earnings\t(24,845)\t-\t(24,845)\nBalance at Mar. 31, 2018\t(126,257)\t264\t(125,993)\n", "q10k_tbl_16": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nAmortization of prior service credit, net\t(125)\t(100)\nAmortization of actuarial loss\t1,550\t1,350\nPension payment timing related charge\t-\t6,300\nTotal reclassifications, before tax\t1,425\t7,550\nIncome tax effect\t(356)\t(1,925)\nTotal reclassifications, net of tax\t1,069\t5,625\n", "q10k_tbl_17": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nNet income\t73,979\t55,187\nWeighted average number of common shares outstanding - basic\t216,709\t216,276\nEffect of dilutive securities:\t\t\nRestricted stock units\t179\t177\nPerformance share units\t256\t216\nStock options\t58\t320\nWeighted average number of common shares outstanding - diluted\t217,202\t216,989\nNet income per share - basic\t0.34\t0.26\nNet income per share - diluted\t0.34\t0.25\n", "q10k_tbl_18": "\tMar. 31, 2019\tDec. 31, 2018\tMar. 31, 2018\tDec. 31, 2017\nCash and cash equivalents\t3,818\t135,862\t8,338\t98,801\nRestricted cash equivalents included in:\t\t\t\t\nPrepaid expenses and other current assets\t-\t-\t-\t29,240\nCash, cash equivalents and restricted cash\t3,818\t135,862\t8,338\t128,041\n", "q10k_tbl_19": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nSupplemental cash flow information:\t\t\nCash refunds received from income taxes, net of payments\t(397)\t(2,799)\nCash paid for interest\t27,412\t30,128\n", "q10k_tbl_20": "\tTwo Years Ending Mar. 31,\t \t\t \n\t2019\t \t2018\t \nAdvertising & Marketing Services%\t54\t \t60%\t \nSubscription%\t39\t} 45%%\t35\t} 39%\nPolitical%\t6\t4% \nOther%\t1\t \t1%\t \nTotal revenues%\t100\t \t100%\t \n", "q10k_tbl_21": "\tQuarter ended Mar. 31,\t\t \n\t2019\t2018\tChange \nRevenues\t516,753\t502,090\t3% \nOperating expenses:\t\t\t \nCost of revenues, exclusive of depreciation\t281,311\t258,493\t9% \nBusiness units - Selling, general and administrative expenses, exclusive of depreciation\t71,465\t73,621\t(3 %)\nCorporate - General and administrative expenses, exclusive of depreciation\t14,735\t12,708\t16% \nDepreciation\t14,917\t13,471\t11% \nAmortization of intangible assets\t8,689\t6,782\t28% \nSpectrum repacking reimbursements and other\t(7,013)\t-\t*** \nTotal operating expenses\t384,104\t365,075\t5% \nTotal operating income\t132,649\t137,015\t(3 %)\nNon-operating expenses\t(35,896)\t(61,443)\t(42 %)\nProvision for income taxes\t22,774\t20,385\t12% \nNet income\t73,979\t55,187\t34% \nEarnings per share - basic\t0.34\t0.26\t31% \nEarnings per share - diluted\t0.34\t0.25\t36% \n*** Not meaningful\t\t\t \n", "q10k_tbl_22": "\tQuarter ended Mar. 31,\t\t\t\n\t2019\t2018\tChange\t\nAdvertising & Marketing Services\t264,402\t282,939\t(7\t%)\nSubscription\t241,575\t205,556\t18%\t\nPolitical\t2,704\t7,606\t(64\t%)\nOther\t8,072\t5,989\t35%\t\nTotal revenues\t516,753\t502,090\t3%\t\n", "q10k_tbl_23": "\t\tSpecial Items\t\t\t\t\nQuarter ended March 31, 2019\tGAAP measure\tSpectrum repacking reimbursements and other\tTransaction costs\tNet gains on equity method investments\tOther non-operating item\tNon-GAAP measure\nCorporate - General and administrative expenses, exclusive of depreciation\t14,735\t-\t(3,911)\t-\t-\t10,824\nSpectrum repacking reimbursements and other\t(7,013)\t7,013\t-\t-\t-\t-\nOperating expenses\t384,104\t7,013\t(3,911)\t-\t-\t387,206\nOperating income\t132,649\t(7,013)\t3,911\t-\t-\t129,547\nEquity income (loss) in unconsolidated investments, net\t12,028\t-\t-\t(13,126)\t-\t(1,098)\nOther non-operating items, net\t(1,539)\t-\t-\t-\t1,000\t(539)\nTotal non-operating expense\t(35,896)\t-\t-\t(13,126)\t1,000\t(48,022)\nIncome before income taxes\t96,753\t(7,013)\t3,911\t(13,126)\t1,000\t81,525\nProvision for income taxes\t22,774\t(1,758)\t979\t(3,169)\t251\t19,077\nNet income\t73,979\t(5,255)\t2,932\t(9,957)\t749\t62,448\nNet income per share-diluted (a)\t0.34\t(0.02)\t0.01\t(0.05)\t-\t0.29\n(a) Per share amounts do not sum due to rounding.\t\t\t\t\t\t\n\t\tSpecial Items\t\t\t\t\nQuarter ended March 31, 2018\tGAAP measure\tPension lump-sum payment charge\tOther non-operating items\tNon-GAAP measure\t\t\nOther non-operating items, net\t(12,480)\t6,300\t9,462\t3,282\t\t\nTotal non-operating expense\t(61,443)\t6,300\t9,462\t(45,681)\t\t\nIncome before income taxes\t75,572\t6,300\t9,462\t91,334\t\t\nProvision for income taxes\t20,385\t1,608\t(1,443)\t20,550\t\t\nNet income\t55,187\t4,692\t10,905\t70,784\t\t\nNet income per share-diluted (a)\t0.25\t0.02\t0.05\t0.33\t\t\n(a) Per share amounts do not sum due to rounding.\t\t\t\t\t\t\n", "q10k_tbl_24": "\tQuarter ended Mar. 31,\t\t\t\n\t2019\t2018\tChange\t\nAdvertising & Marketing Services\t264,402\t282,939\t(7\t%)\nSubscription\t241,575\t205,556\t18%\t\nPolitical\t2,704\t7,606\t(64\t%)\nOther\t8,072\t5,989\t35%\t\nTotal revenues (GAAP basis)\t516,753\t502,090\t3%\t\nFactors impacting comparisons:\t\t\t\t\nEstimated net incremental Olympic and Super Bowl\t(8,000)\t(24,000)\t(67\t%)\nPolitical\t(2,704)\t(7,606)\t(64\t%)\nTotal company adjusted revenues (non-GAAP basis)\t506,049\t470,484\t8%\t\n*** Not meaningful\t\t\t\t\n", "q10k_tbl_25": "\tQuarter ended Mar. 31,\t\t\t\n\t2019\t2018\tChange\t\nNet income (GAAP basis)\t73,979\t55,187\t34%\t\nPlus: Provision for income taxes\t22,774\t20,385\t12%\t\nPlus: Interest expense\t46,385\t47,725\t(3\t%)\n(Less) Plus: Equity (income) loss in unconsolidated investments, net\t(12,028)\t1,238\t***\t\nPlus: Other non-operating items, net\t1,539\t12,480\t(88\t%)\nOperating income (GAAP basis)\t132,649\t137,015\t(3\t%)\nPlus: Transaction costs\t3,911\t-\t***\t\nLess: Spectrum repacking reimbursements and other\t(7,013)\t-\t***\t\nAdjusted operating income (non-GAAP basis)\t129,547\t137,015\t(5\t%)\nPlus: Depreciation\t14,917\t13,471\t11%\t\nPlus: Amortization of intangible assets\t8,689\t6,782\t28%\t\nAdjusted EBITDA (non-GAAP basis)\t153,153\t157,268\t(3\t%)\nCorporate - General and administrative expense, exclusive of depreciation (non-GAAP basis)\t10,824\t12,708\t(15\t%)\nAdjusted EBITDA, excluding Corporate (non-GAAP basis)\t163,977\t169,976\t(4\t%)\n*** Not meaningful\t\t\t\t\n", "q10k_tbl_26": "\tQuarter ended Mar. 31,\t\t\t\n\t2019\t2018\tChange\t\nNet income (GAAP basis)\t73,979\t55,187\t34%\t\nPlus: Provision for income taxes\t22,774\t20,385\t12%\t\nPlus: Interest expense\t46,385\t47,725\t(3\t%)\nPlus: Other non-operating items\t1,539\t12,480\t(88\t%)\nPlus: Transaction costs\t3,911\t-\t***\t\nPlus: Depreciation\t14,917\t13,471\t11%\t\nPlus: Amortization\t8,689\t6,782\t28%\t\nPlus: Stock-based compensation\t4,433\t3,599\t23%\t\nPlus: Syndicated programming amortization\t13,463\t13,286\t1%\t\nPlus: Pension reimbursements\t-\t29,240\t***\t\nLess: Spectrum repacking reimbursements and other\t(7,013)\t-\t***\t\nLess (Plus): Equity (income) losses\t(12,028)\t1,238\t***\t\nLess: Syndicated programming payments\t(13,288)\t(13,656)\t(3\t%)\nLess: Pension contributions\t(942)\t(28,372)\t(97\t%)\nLess: Interest payments\t(27,412)\t(30,128)\t(9\t%)\nPlus (Less): Tax refunds, net of (payments)\t397\t2,799\t(86\t%)\nLess: Purchases of property and equipment\t(24,810)\t(10,643)\t***\t\nAdd: Cash reimbursements from spectrum repacking\t4,134\t-\t***\t\nFree cash flow (non-GAAP basis)\t109,128\t123,393\t(12\t%)\n*** Not meaningful\t\t\t\t\n", "q10k_tbl_27": "Full Year 2019 Key Guidance Metrics 1 (As Presented in March 1, 2019 Earnings Release)\t\nSubscription Revenue\t+ mid-teens percent\nCorporate Expenses\tapproximately $45 million\nDepreciation\t55 - 60 million\nAmortization\tapproximately $35 million\nInterest Expense\t190 - 195 million\nTotal Capital Expenditures\t70 - 75 million\nNon-Recurring Cap Ex (includes $17M spectrum repack)\t35 - 40 million\nEffective Tax Rate\t23 - 25%\nLeverage Ratio\tapproximately 4.0x\nFree Cash Flow as a % of est. 2018/19 Revenue\t17 - 18%\nFree Cash Flow as a % of est. 2019/20 Revenue\t18 - 19%\n1 Guidance includes stations acquired in the first quarter of 2019; excludes acquisitions announced but not yet closed.\t\n", "q10k_tbl_28": "\tQuarter ended Mar. 31,\t\n\t2019\t2018\nBalance of cash, cash equivalents and restricted cash beginning of the period\t135,862\t128,041\nOperating activities:\t\t\nNet income\t73,979\t55,187\nDepreciation, amortization and other non-cash adjustments\t13,131\t24,080\nPension (contributions), net of expense\t(242)\t(23,072)\nOther, net\t(38,459)\t(5,009)\nNet cash flows from operating activities\t48,409\t51,186\nNet cash used for investing activities\t(110,037)\t(338,154)\nNet cash (used for) from financing activities\t(70,416)\t167,265\nDecrease in cash and cash equivalents\t(132,044)\t(119,703)\nBalance of cash, cash equivalents and restricted cash end of the period\t3,818\t8,338\n", "q10k_tbl_29": "Exhibit Number\tDescription\tLocation\n2-1\tAsset Purchase Agreement, dated as of March 20, 2019, by and among Nexstar Media Group, Inc., Belo Holdings, Inc. and TEGNA Inc.\tAttached.\n3-1\tThird Restated Certificate of Incorporation of TEGNA Inc.\tIncorporated by reference to Exhibit 3-1 to TEGNA Inc.'s Form 10-Q for the fiscal quarter ended April 1, 2007.\n3-1-1\tAmendment to Third Restated Certificate of Incorporation of TEGNA Inc.\tIncorporated by reference to Exhibit 3-1 to TEGNA Inc.'s Form 8-K filed on May 1, 2015.\n3-1-2\tAmendment to Third Restated Certificate of Incorporation of TEGNA Inc.\tIncorporated by reference to Exhibit 3-1 to TEGNA Inc.'s Form 8-K filed on July 2, 2015.\n3-2\tBy-laws, as amended through July 24, 2018.\tIncorporated by reference to Exhibit 3-1 to TEGNA Inc.'s Form 8-K filed on July 27, 2018.\n10-1\tForm of Executive Officer Performance Share Award Agreement.*\tAttached.\n10-2\tForm of Executive Officer Restricted Stock Unit Award Agreement.*\tAttached.\n31-1\tRule