EX-99.1 2 d30111dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Investor Relations

ir@newmediainv.com

(212) 479-3160

    New Media Announces Second Quarter 2015 Results and Dividend of $0.33 per Common Share    

NEW YORK, N.Y. July 30, 2015 – New Media Investment Group Inc. (“New Media” or the “Company”, NYSE:NEWM) today reported its financial results for the second quarter ended June 28, 2015.

Financial Summary

 

    New Media declares a cash dividend of $0.33 per common share for the second quarter of 2015

 

    Total revenues of $299.5 million, an increase of 89.0% to prior year, and a decrease of 3.5% on a same store basis*

 

    Digital revenue of $27.0 million, an increase of 10.7% to prior year on a same store basis*

 

    Operating income of $19.5 million, an increase of 164.4% to prior year

 

    Net income of $11.2 million

 

    As Adjusted EBITDA of $42.4 million, an increase of 74.5% to prior year*

 

    Free cash flow of $33.2 million, or $0.74 per basic share, an increase of $0.09 per basic share to prior year*

 

    Liquidity, consisting of cash on the balance sheet and undrawn revolver, of $23.7 million

Business Highlights

 

    Closed the acquisition of The Columbus Dispatch for $47.0 million, funded with a combination of cash on the balance sheet and an incremental $25.0 million on the Company’s existing term loan

 

    Entered into a promotional venture with Direct Eats, an online specialty food marketplace; New Media will provide advertising across all of its local markets in exchange for a 12.5% equity stake in Direct Eats

Summary of Second Quarter 2015 Results

 

($ in millions, except per share data)       

GAAP Reporting

   Q2 2015  

Revenues

   $ 299.5   

Operating income

   $ 19.5   

Net income

   $ 11.2   

Non-GAAP Reporting*

   Q2 2015  

As Adjusted EBITDA

   $ 42.4   

Free cash flow

   $ 33.2   

Free cash flow per basic share

   $ 0.74   

 

* For definitions and reconciliations of Non-GAAP Reporting measures, please refer to the Non-GAAP Financial Measures Note and reconciliations below.

“I’m very pleased to announce another strong quarter for New Media supported by our robust financial results, successful execution of our acquisition strategy, and strong cash flow generation,” said Michael E. Reed, New Media President and Chief Executive Officer. “During the second quarter, the Company


generated total revenues of $299.5 million, As Adjusted EBITDA of $42.4 million, and free cash flow of $33.2 million, an increase of 89.0%, 74.5%, and 69.4% vs. the prior year, respectively. On a same store basis, total revenues decreased 3.5% vs. prior year driven primarily by pressure on our Local Print Advertising and Preprints categories.

“For the last twelve months, excluding tuck-in acquisitions, total revenues for the Company decreased 4.1%; however, revenue we have owned for over one year performed much better, decreasing 3.2%, highlighting the improvement we believe is due to the Company having time to execute on its operational strategy. We are very proud that most of the publications we have owned for more than one year have better revenue trends than the papers we recently acquired, and better trends than the industry at large. Further, we expect our revenue trends to improve, gradually reaching flat within the next two years. In the meantime, we believe we can shield our cash flows from topline declines through measured expense reductions at our acquired properties, and remain confident in our ability to continue to grow free cash flow and our dividend.

“Near-term, in order to maintain flat same store revenue trends, we believe New Media needs to complete approximately $20 to $40 million of tuck-in acquisitions per year, funded with organically generated cash. This assumes a 3% to 5% decline in same store revenues, in line with the revenue declines we have seen over the past 12 months. We believe this level of acquisitions is highly achievable given the Company’s strong free cash flow generation and proven track record of successfully identifying and acquiring local media assets. While accretive acquisitions are driving the Company’s growth near-term, we believe New Media’s maturing digital initiatives will lead to long-term organic growth.

“In addition to our strong Q2 financial results, New Media also closed the acquisition of The Columbus Dispatch for $47.0 million. The family-owned daily newspaper, first published in 1871, is the longstanding, flagship daily newspaper serving the Columbus, Ohio area. Since inception, New Media has announced $585.8 million of acquisitions at an average 4.1x LTM As Adjusted EBITDA. After factoring in estimated net synergies for the deals we have completed, the multiple reduces further and we will generate levered yields of over 40% for the Company.

“Our strategy and commitment to create value for shareholders has been consistent since becoming a public company in early 2014. We intend to generate substantial value for shareholders by completing accretive acquisitions, investing in print and digital initiatives to drive long-term organic growth, and returning a significant portion of our stable cash flows to shareholders in the form of a dividend. As New Media has grown through acquisitions, we have raised our dividend twice, or 22%, since the prior year, highlighting our commitment to return a significant portion of our stable free cash flow to investors. Looking ahead, we continue to believe our position as a leading source of local news in the markets we serve, and our strategic investments, will continue to generate substantial value for our shareholders.”

Second Quarter 2015 Financial Results

New Media recorded total revenues of $299.5 million for the quarter, an increase of 89.0% when compared to the prior year, and a decrease of 3.5% on a same store basis. Excluding the benefit from tuck-in acquisitions, total revenues decreased 5.3% and total revenues owned for more than one year decreased 3.9% to prior year.

Total Print Advertising decreased 7.1% on a same store basis driven by Preprints and Local Display which decreased 11.2% and 7.9%, respectively. Preprints fell under pressure in the second quarter driven by several major retailers decreasing their volume, and multiple retail store closures in our markets. Classified Print revenue decreased 2.0% on a same store basis; however, obituaries revenue, a subcategory of Classified Print, continues to be a strong category.


New Media’s Digital revenue of $27.0 million contributed positively to the Company’s strong revenue performance increasing 10.7% on a same store basis. Propel, our digital marketing services business, increased 75.8% to the prior year on a same store basis.

Circulation, our largest individual revenue category at nearly one-third of total revenues, continues to be a stable category with revenue increasing 0.4% on a same store basis. Finally, Commercial Print and Other revenue decreased 6.9% to the prior year on a same store basis, with nearly half of the decline driven by recent acquisitions shifting from external print relationships to internal, as they are now part of New Media.

Total expenses decreased 2.9% to the prior year, on a same store basis, totaling $257.1 million, after adjusting for non-recurring and non-cash items. Excluding the additional expense from tuck-in acquisitions, on a same store basis, total expenses decreased 5.5% to prior year, totaling $250.1 million. Organizational efficiency continues to be a central strategic priority, and as the Company continues to grow through acquisitions, we believe we will continue to be able to leverage our scale to increase our buying power.

As Adjusted EBITDA of $42.4 million increased $18.1 million, or 74.5%, over the prior year. Free cash flow of $33.2 million increased 69.4% over the prior year to $0.74 per basic share.

Second Quarter 2015 Dividend

New Media’s Board of Directors declared a second quarter 2015 cash dividend of $0.33 per share of common stock. The dividend is payable on August 20, 2015 to shareholders of record as of the close of business on August 12, 2015.

The declaration and payment of any dividends are at the sole discretion of the Board of Directors, which may decide to change the Company’s dividend policy at any time.

Additional Information

For additional information that management believes to be useful for investors, please refer to the presentation posted on the Investor Relations section of New Media’s website, www.newmediainv.com and the Company’s Quarterly Report on Form 10-Qwhich will be available on the Company’s website. Nothing on our website is included or incorporated by reference herein.

Earnings Conference Call

New Media’s management will host a conference call on Thursday, July 30, 2015 at 11:00 A.M. Eastern Time. A copy of the earnings release will be posted to the Investor Relations section of New Media’s website, www.newmediainv.com.

All interested parties are welcome to participate on the live call. The conference call may be accessed by dialing 1-877-601-8827 (from within the U.S.) or 1-918-534-8645 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference “New Media Second Quarter Earnings Call.”

A simultaneous webcast of the conference call will be available to the public on a listen-only basis at www.newmediainv.com. Please allow extra time prior to the call to visit the website and download any necessary software required to listen to the internet broadcast.

A telephonic replay of the conference call will also be available approximately two hours following the call’s completion through 11:59 P.M. Eastern Time on Thursday, August 13, 2015 by dialing 1-855-859-2056 (from within the U.S.) or 1-404-537-3406 (from outside of the U.S.); please reference access code “78908452.”


About New Media Investment Group Inc.

New Media is focused primarily on investing in a high quality, diversified portfolio of local media assets, and on growing existing advertising and digital marketing businesses. The Company is one of the largest publishers of locally based print and online media in the United States as measured by our 125 daily publications. As of June 28, 2015, the Company operates in over 490 markets across 32 states. New Media’s portfolio of products, as of June 28, 2015, include over 575 community publications and over 490 related websites, serve more than 215,000 business advertising accounts and reach over 22 million people on a weekly basis.

For more information regarding New Media and to be added to our email distribution list, please visit www.newmediainv.com.

Non-GAAP Financial Measures

The Company strongly urges stockholders and other interested persons not to rely on any single financial measure to evaluate its business. In addition, because same store results, results excluding tuck-in acquisitions, results excluding tuck-in acquisitions and revenues owned less than a year, Adjusted EBITDA, As Adjusted EBITDA and free cash flow are not measures of financial performance under GAAP and are susceptible to varying calculations, these non-GAAP measures, as presented in this press release, may differ from and may not be comparable to similarly titled measures used by other companies.

Same Store Results

Same store results, a non-GAAP financial measure, take into account material acquisitions and divestitures of the company by adjusting prior year performance to include or exclude financial results as if the company had owned or divested a business for the comparable period. The acquisition of Victorville, American Consolidated Media Southwest, Petersburg Progress-Index and Foster’s Daily Democrat (“tuck-in acquisitions”), were funded from the Company’s available cash, and not considered material.

Adjusted EBITDA, As Adjusted EBITDA and Free Cash Flow

The Company defines Adjusted EBITDA as net income (loss) from continuing operations before income tax expense (benefit), interest/financing expense, depreciation and amortization and non-cash impairments. The Company defines As Adjusted EBITDA as Adjusted EBITDA before transaction and project costs, non-cash items such as non-cash compensation, non-recurring integration and reorganization costs and Adjusted EBITDA from non-wholly owned subsidiaries. The Company defines free cash flow as As Adjusted EBITDA less capital expenditures, cash taxes, interest paid and pension payments.

Management’s Use of Adjusted EBITDA, As Adjusted EBITDA and Free Cash Flow

Adjusted EBITDA, As Adjusted EBITDA and free cash flow are not measures of financial performance under GAAP and should not be considered in isolation or as alternatives to income from operations, net income (loss), cash flow from continuing operating activities or any other measure of performance or liquidity derived in accordance with GAAP. New Media’s management believes these non-GAAP measures, as defined above, are useful to investors for the following reasons:

 

    Evaluating performance and identifying trends in day-to-day performance because the items excluded have little or no significance on its day-to-day operations;

 

    Providing assessments of controllable expenses that afford management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieving optimal financial performance; and

 

    Indicators for management to determine if adjustments to current spending decisions are needed.


Adjusted EBITDA, As Adjusted EBITDA and free cash flow provide New Media with measures of financial performance, independent of items that are beyond the control of management in the short-term, such as depreciation and amortization, taxation and interest expense associated with its capital structure. These metrics measure New Media’s financial performance based on operational factors that management can impact in the short-term, namely the cost structure or expenses of the organization. Adjusted EBITDA, As Adjusted EBITDA and free cash flow are some of the metrics used by senior management and the Board of Directors to review the financial performance of the business on a monthly basis. In addition, New Media’s management utilizes these metrics to evaluate the Company’s performance, along with other criteria, to determine the funds available for paying the quarterly dividend.

Forward-Looking Statements

Certain items in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding the expected timing, closing and benefits of the pending acquisition, expected revenue trends and our ability to continue to grow free cash flow and our dividend, our ability to leverage our scale to increase our buying power, our focus on local news in smaller markets leading to stabilization of our business, growing digital services business and revenues and pursuing and completing a certain amount of future acquisition opportunities per year and the benefits associated with such opportunities, and improving revenue trends driven by investments in digital and print initiatives. These statements are based on management’s current expectations and beliefs and are subject to a number of risks and uncertainties, such as continued declines in advertising and circulation revenues exceeding what we have seen in the past 12 months, economic conditions in the markets in which we operate, competition from other media companies, the possibility of insufficient interest in our digital business, technological developments in the media sector, an ability to source acquisition opportunities with an attractive risk-adjusted return profile, inadequate diligence of acquisition targets, and difficulties integrating and reducing expenses at our newly acquired businesses. These and other risks and uncertainties could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond our control. The Company can give no assurance that its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in the Company’s Annual Report on Form 10-K and filings with the Securities and Exchange Commission. Furthermore, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. The Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

Source: New Media Investment Group Inc.


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands, except share data)

 

     June 28, 2015     December 28,
2014
 
     (unaudited)        
Assets     

Current assets:

    

Cash and cash equivalents

   $ 12,674      $ 123,709   

Restricted cash

     6,967        6,467   

Accounts receivable, net of allowance for doubtful accounts of $4,304 and $3,462 at June 28, 2015 and December 28, 2014, respectively

     136,787        80,151   

Inventory

     18,820        9,824   

Prepaid expenses

     15,180        9,129   

Deferred income taxes

     4,315        4,269   

Other current assets

     11,585        10,632   
  

 

 

   

 

 

 

Total current assets

     206,328        244,181   

Property, plant, and equipment, net of accumulated depreciation of $65,139 and $40,172 at June 28, 2015 and December 28, 2014, respectively

     451,793        283,786   

Goodwill

     175,147        134,042   

Intangible assets, net of accumulated amortization of $15,625 and $7,709 at June 28, 2015 and December 28, 2014, respectively

     345,665        156,742   

Deferred financing costs, net

     3,442        3,252   

Other assets

     3,050        3,092   
  

 

 

   

 

 

 

Total assets

   $ 1,185,425      $ 825,095   
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Current liabilities:

    

Current portion of long-term liabilities

   $ 632      $ 650   

Current portion of long-term debt

     3,509        2,250   

Accounts payable

     12,257        9,306   

Accrued expenses

     80,589        47,061   

Deferred revenue

     66,028        35,806   
  

 

 

   

 

 

 

Total current liabilities

     163,015        95,073   

Long-term liabilities:

    

Long-term debt

     383,101        219,802   

Long-term liabilities, less current portion

     7,137        5,609   

Deferred income taxes

     7,435        7,090   

Pension and other postretirement benefit obligations

     12,709        13,394   
  

 

 

   

 

 

 

Total liabilities

     573,397        340,968   
  

 

 

   

 

 

 

Stockholders’ equity:

    

Common stock, $0.01 par value, 2,000,000,000 shares authorized at June 28, 2015 and December 28, 2014; 44,676,322 and 37,466,495 issued and outstanding at June 28, 2015 and December 28, 2014, respectively

     445        375   

Additional paid-in capital

     606,876        484,220   

Accumulated other comprehensive loss

     (4,423     (4,469

Retained earnings

     9,130        4,001   
  

 

 

   

 

 

 

Total stockholders’ equity

     612,028        484,127   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,185,425      $ 825,095   
  

 

 

   

 

 

 


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

and Comprehensive Income (Loss)

(In thousands, except share and per share data)

 

     Three months
ended
June 28, 2015
    Three months
ended
June 29, 2014
    Six months
ended
June 28, 2015
    Six months
ended
June 29, 2014
 

Revenues:

        

Advertising

   $ 177,019      $ 95,837      $ 320,814      $ 178,460   

Circulation

     91,763        46,102        172,814        90,471   

Commercial printing and other

     30,698        16,494        56,468        31,535   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     299,480        158,433        550,096        300,466   

Operating costs and expenses:

        

Operating costs

     160,347        87,615        301,059        172,470   

Selling, general, and administrative

     99,667        52,235        188,797        102,251   

Depreciation and amortization

     17,387        10,109        33,088        19,918   

Integration and reorganization costs

     1,656        412        3,583        837   

Loss on sale of assets

     925        688        1,470        687   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     19,498        7,374        22,099        4,303   

Interest expense

     7,458        3,827        14,233        7,632   

Amortization of deferred financing costs

     165        333        2,382        758   

Loss on early extinguishment of debt

     —          9,047        —          9,047   

Other income

     (19     (83     (18     (107
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     11,894        (5,750     5,502        (13,027

Income tax expense (benefit)

     699        (2,481     373        (3,067
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 11,195      $ (3,269   $ 5,129      $ (9,960
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) per share:

        

Basic:

        

Net income (loss)

   $ 0.25      $ (0.11   $ 0.12      $ (0.33

Diluted:

        

Net income (loss)

   $ 0.25      $ (0.11   $ 0.12      $ (0.33

Dividends declared per share

   $ 0.33      $ —        $ 0.63      $ —     

Basic weighted average shares outstanding

     44,676,322        30,000,000        43,762,848        30,000,000   

Diluted weighted average shares outstanding

     44,877,752        30,000,000        44,002,932        30,000,000   

Comprehensive income (loss)

   $ 11,218      $ (3,269   $ 5,175      $ (9,960


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Cash Flows

(In thousands)

 

     Six months
ended
June 28, 2015
    Six months
ended
June 29, 2014
 

Cash flows from operating activities:

    

Net income (loss)

   $ 5,129      $ (9,960

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

    

Depreciation and amortization

     33,088        19,918   

Amortization of deferred financing costs

     324        758   

Gain on derivative instrument

     —          (25

Non-cash compensation expense

     515        21   

Non-cash interest expense

     1,067        107   

Non-cash loss on early extinguishment of debt

     —          5,949   

Deferred income taxes

     299        —     

Loss on sale of assets

     1,470        687   

Pension and other postretirement benefit obligations

     (657     (669

Changes in assets and liabilities:

    

Accounts receivable, net

     6,467        6,783   

Inventory

     713        392   

Prepaid expenses

     (172     234   

Other assets

     (1,301     (4,046

Accounts payable

     (12,237     (5,667

Accrued expenses

     17,260        (12,106

Deferred revenue

     (2,111     594   

Other long-term liabilities

     1,333        211   
  

 

 

   

 

 

 

Net cash provided by operating activities

     51,187        3,181   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property, plant, and equipment

     (3,886     (1,639

Proceeds from sale of publications and other assets

     717        311   

Acquisitions, net of cash aquired

     (425,534     (8,028
  

 

 

   

 

 

 

Net cash used in investing activities

     (428,703     (9,356
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Payment of debt issuance costs

     (525     (4,565

Borrowings under term loans

     122,872        193,275   

Borrowings under revolving credit facility

     84,000        7,068   

Repayments under term loans

     (1,381     (157,999

Repayments under revolving credit facility

     (60,000     (32,068

Payment of offering costs

     (1,343     —     

Issuance of common stock, net of underwriter’s discount

     150,866        —     

Payment of dividends

     (28,008     —     
  

 

 

   

 

 

 

Net cash used in financing activities

     266,481        5,711   
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (111,035     (464

Cash and cash equivalents at beginning of period

     123,709        31,811   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 12,674      $ 31,347   
  

 

 

   

 

 

 


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

As Adjusted EBITDA

(In thousands, except share and per share data)

 

     Three months
ended
June 28, 2015
    Three months
ended
June 29, 2014
    Six months
ended
June 28, 2015
    Six months
ended
June 29, 2014
 

Net income (loss)

   $ 11,195      $ (3,269   $ 5,129      $ (9,960

Income tax expense (benefit)

     699        (2,481     373        (3,067

Gain on derivative instruments, included in Other income (1)

     —          76        —          51   

Loss on early extinguishment of debt

     —          9,047        —          9,047   

Amortization of deferred financing costs

     165        333        2,382        758   

Interest expense

     7,458        3,827        14,233        7,632   

Depreciation and amortization

     17,387        10,109        33,088        19,918   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA from continuing operations

     36,904        17,642        55,205        24,379   

Non-cash compensation and other expense

     2,904        5,547        7,406        7,486   

Integration and reorganization costs

     1,656        412        3,583        837   

Loss on sale of assets

     925        688        1,470        687   
  

 

 

   

 

 

   

 

 

   

 

 

 

As Adjusted EBITDA

     42,389        24,289        67,664        33,389   

Interest paid

     (6,675     (3,484     (10,802     (7,238

Net capital expenditures

     (2,194     (861     (3,886     (1,639

Pension payments in excess of pension expense

     (328     (354     (657     (666
  

 

 

   

 

 

   

 

 

   

 

 

 

Free Cash Flow

     33,192        19,590        52,319        23,846   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic weighted average shares outstanding

     44,676,322        30,000,000        43,762,848        30,000,000   

Diluted weighted average shares outstanding

     44,877,752        30,000,000        44,002,932        30,000,000   

Basic Free Cash Flow per share

   $ 0.74      $ 0.65      $ 1.20      $ 0.79   

 

(1) Non-cash loss on derivative instruments is related to interest rate swap agreements which are financing related and are excluded from Adjusted EBITDA.


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Same Store Revenues

(In thousands)

 

     Three months
ended
June 28, 2015
     Three months
ended
June 29, 2014
     Six months
ended
June 28, 2015
     Six months
ended
June 29, 2014
 
           

Total revenues from continuing operations

   $ 299,480       $ 158,433       $ 550,096       $ 300,466   

Revenues adjustment for Providence

           

Halifax, Stephens and Columbus acquisitions

     —           151,867         —           260,720   
  

 

 

    

 

 

    

 

 

    

 

 

 

Same Store Revenues

   $ 299,480       $ 310,300       $ 550,096       $ 561,186   
  

 

 

    

 

 

    

 

 

    

 

 

 


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Same Store Revenues

(In thousands)

 

     Three months
ended
June 28, 2015
    Three months
ended
June 29, 2014
    $ Variance     % Variance  

Same Store Revenues

   $ 299,480      $ 310,300      $ (10,820     -3.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Tuck-in Acquisitions (1)

     (8,229     (2,781    
  

 

 

   

 

 

   

 

 

   

 

 

 

Excluding Tuck-in Acquisitons Results, Total Company

   $ 291,251      $ 307,519      $ (16,268     -5.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Excluding Tuck-in Acquisitions Result and Revenues owned less than a year

     150,142        156,314      $ (6,172     -3.9
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Tuck in acquisitions are adjusted for non-material acquisitions, non-material divestitures and commercial print revenue


NEW MEDIA INVESTMENT GROUP INC. AND SUBSIDIARIES

Same Store Revenues

(In thousands)

 

     Twelve months
ended

June 28, 2015
    Twelve months
ended

June 29, 2014
    $ Variance     % Variance  

Reported Revenues

   $ 901,953      $ 586,808      $ 315,145        53.7
  

 

 

   

 

 

   

 

 

   

 

 

 

Proforma Revenue Adjustment for LMG, Providence, Halifax, and Stephens

     302,403        634,636       
  

 

 

   

 

 

   

 

 

   

 

 

 

Proforma Revenue without Columbus

   $ 1,204,356      $ 1,221,444      $ (17,088     -1.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Tuck-in Acquisitions (1)

     (40,292     (7,380    
  

 

 

   

 

 

   

 

 

   

 

 

 

Excluding Tuck-in Acquisitons Results, Total Company

   $ 1,164,064      $ 1,214,064      $ (50,000     -4.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Excluding Tuck-in Acquisitions Result and Revenues owned less than a year

     591,381        610,817      $ (19,436     -3.2
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Tuck in acquisitions are adjusted for non-material acquisitions, non-material divestitures and commercial print revenue