SlideShare una empresa de Scribd logo
1 de 13
Descargar para leer sin conexión
TRIBUNE COMPANY
                            FOURTH QUARTER ACTUAL RESULTS OF OPERATIONS (Unaudited)
                                        (In thousands, except per share data)

                                                                                            FOURTH QUARTER (A)
                                                                                                                   Percent
                                                                                     2001             2000         Change

OPERATING REVENUES                                                               $ 1,317,857      $ 1,512,593         (13)

OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES                                 $   212,101      $   322,842         (34)
Restructuring Charges (B)                                                             (6,892)             -           NM

OPERATING PROFIT                                                                     205,209          322,842         (36)

Net Loss on Equity Investments                                                       (12,396)          (16,861)       (26)
Interest Income                                                                        2,677            10,489        (74)
Interest Expense                                                                     (61,393)          (71,128)       (14)

Income Before Taxes and Non-Operating Items                                          134,097          245,342         (45)

Income Taxes Related to Operations                                                   (65,084)         (120,903)       (46)

Income Before Non-Operating Items                                                     69,013          124,439         (45)

Non-Operating Items (C):
   Gain (Loss) on Change in Fair Values of Derivatives and Related Investments        41,805           (45,801)       NM
   Gain on Sales of Investments                                                       75,380               438        NM
   Loss on Investment Write-Downs                                                    (55,260)          (93,068)       (41)

   Total Non-Operating Items                                                          61,925          (138,431)       NM

   Income Taxes Related to Non-Operating Items                                       (24,157)          53,710         NM

NET INCOME                                                                           106,781           39,718         169

Preferred Dividends, net of tax                                                       (6,700)           (6,812)        (2)

Net Income Attributable to Common Shares                                         $   100,081      $    32,906         204

EARNINGS PER SHARE
  Basic:
         Before restructuring charges and non-operating items                    $          .22   $          .39      (44)

          Including restructuring charges and non-operating items                $          .34   $          .11      209

   Diluted:
          Before restructuring charges and non-operating items                   $          .21   $          .36      (42)

          Including restructuring charges and non-operating items (D)            $          .32   $          .11      191

DIVIDENDS PER COMMON SHARE                                                       $          .11   $          .10       10

Weighted Average Common Shares Outstanding (E)                                       297,765          301,926          (1)

Cash Earnings Before Restructuring Charges and Non-Operating Items (F)
       Amount                                                                    $   133,863      $   184,854         (28)
       Per diluted share                                                         $       .40      $        .54        (26)
(A)   2001 quarter: Oct. 1, 2001 to Dec. 30, 2001. (13 weeks)
      2000 quarter: Sept. 25, 2000 to Dec. 31, 2000. (14 weeks)

(B)   During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various
      other cost reduction initiatives have been implemented throughout the organization. In the fourth quarter of
      2001, the Company recorded pretax restructuring charges of $6.9 million ($4.2 million after-tax) for these initiatives,
      which reduced diluted earnings per share by $.01.

(C)   The fourth quarter of 2001 included the following non-operating items:
                                                                                              Pretax               Diluted
                                                                                            Gain (Loss)             EPS

      Gain on net change in fair values of PHONES derivatives and related
         AOL Time Warner (quot;AOLquot;) shares                                                     $     41,805       $          .08
      Gain on sale of AOL common stock                                                            74,896                  .14
      Gain on sale of other investments                                                              484                  -
      Loss on investment write-downs                                                             (55,260)                (.10)
      Total non-operating items                                                             $     61,925       $          .12

      The fourth quarter of 2000 included the following non-operating items:
                                                                                              Pretax               Diluted
                                                                                            Gain (Loss)             EPS
      Loss on net change in fair values of PHONES, DECS, PEPS and AOL
        collar derivatives and related AOL and Mattel shares                                $    (45,801)      $         (.08)
      Gain on sale of investments                                                                    438                  -
      Loss on investment write-downs                                                             (93,068)                (.17)
      Total non-operating items                                                             $   (138,431)      $         (.25)

(D)   Diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs
      debt securities were converted into common shares. Also, weighted average common shares outstanding
      was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which
      were not included in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation
      of diluted EPS for the fourth quarter:

                                                                                                     Fourth Quarter
                                                                                                2001               2000
      Net income                                                                            $    106,781      $      39,718
      Additional ESOP contribution required assuming Series B
       preferred shares were converted, net of tax                                               (2,670)              (3,192)
      Dividends for Series C, D-1, and D-2 preferred stock                                       (2,014)              (2,014)
      LYONs interest expense, net of tax                                                          1,550                1,501
      Adjusted net income                                                                   $   103,647        $      36,013

      Weighted average common shares outstanding                                                297,765             301,926
      Assumed conversion of Series B preferred shares into common                                18,263              19,405
      Assumed exercise of stock options, net of common
       shares assumed repurchased                                                                  3,962               6,250
      Assumed conversion of LYONs debt securities                                                  7,272               7,272
      Adjusted weighted average common
       shares outstanding                                                                       327,262             334,853

      Diluted earnings per share                                                            $        .32       $         .11
(E)   The number of common shares outstanding, in thousands, at Dec. 30, 2001 was 298,003.

(F)   Cash earnings was computed as net income before restructuring charges and non-operating items, plus amortization
      of goodwill and other intangible assets. The calculations are summarized as follows:

                                                                                                Fourth Quarter
                                                                                           2001               2000
      Net income before restructuring charges and non-operating items                  $     73,216      $     124,439
      Amortization of intangible assets                                                      60,647             60,415
      Cash earnings before restructuring charges and non-operating items               $    133,863      $     184,854

      Per diluted share                                                                $        .40      $         .54
TRIBUNE COMPANY
                                  FULL YEAR ACTUAL RESULTS OF OPERATIONS (Unaudited)
                                             (In thousands, except per share data)

                                                                                             FULL YEAR (A)
                                                                                                                 Percent
                                                                                 2001               2000         Change

OPERATING REVENUES                                                           $ 5,253,366        $ 4,950,830           6

OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES                             $    802,229       $ 1,033,011         (22)
Restructuring Charges (B)                                                        (151,892)              -           NM

OPERATING PROFIT                                                                 650,337            1,033,011       (37)

Net Loss on Equity Investments                                                    (60,813)           (79,374)       (23)
Interest Income                                                                     8,853             33,124        (73)
Interest Expense                                                                 (254,521)          (240,708)         6

Income from Continuing Operations Before Taxes and Non-Operating Items           343,856             746,053        (54)

Income Taxes Related to Operations                                               (187,035)          (328,040)       (43)

Minority Interest Expense Related to Continuing Operations, net of tax (C)              -             (14,494)     (100)

Income from Continuing Operations Before Non-Operating Items                     156,821             403,519        (61)

Non-Operating Items (D):
   Loss on Change in Fair Values of Derivatives and Related Investments            (7,682)          (100,965)       (92)
   Gain on Sales of Investments                                                    78,358             59,504         32
   Loss on Investment Write-Downs                                                (145,581)          (107,505)        35

   Total Non-Operating Items                                                      (74,905)          (148,966)       (50)

   Income Taxes Related to Non-Operating Items                                    29,220              57,689        (49)

   Minority Interest Expense Related to Non-Operating Item, net of tax (C)              -              (1,841)     (100)

Income from Continuing Operations                                                111,136             310,401        (64)

Loss from Discontinued Operations, net of tax (E)                                       -             (86,015)     (100)

NET INCOME                                                                       111,136             224,386        (50)

Preferred Dividends, net of tax                                                   (26,800)            (22,984)       17

Net Income Attributable to Common Shares                                     $    84,336        $    201,402        (58)
EARNINGS PER SHARE
  Basic:
     From continuing operations
         Before restructuring charges and non-operating items           $       .75   $      1.40     (46)

          Including restructuring charges and non-operating items       $       .28   $      1.06     (74)
       Discontinued operations                                                  -            (.32)   (100)
       Total                                                            $       .28   $       .74     (62)

   Diluted:
       From continuing operations
          Before restructuring charges and non-operating items          $       .72   $      1.30     (45)

          Including restructuring charges and non-operating items       $       .28   $       .99     (72)
       Discontinued operations                                                  -            (.29)   (100)
       Total (F)                                                        $       .28   $       .70     (60)

DIVIDENDS PER COMMON SHARE                                              $       .44   $       .40     10

Weighted Average Common Shares Outstanding (G)                              298,295       271,951     10

Cash Earnings from Continuing Operations Before Restructuring Charges
   and Non-Operating Items (H)
       Amount                                                           $   490,497   $   582,681     (16)
       Per diluted share                                                $      1.45   $      1.90     (24)
(A)   2001 full year: Jan. 1, 2001 to Dec. 30, 2001. (52 weeks)
      2000 full year: Dec. 27, 1999 to Dec. 31, 2000. (53 weeks)

      Times Mirror operating results are included beginning on April 17, 2000.

(B)   During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various
      other cost reduction initiatives have been implemented throughout the organization. For the full year
      2001, the Company recorded pretax restructuring charges of $151.9 million ($92.6 million after-tax) for
      these initiatives, which reduced diluted earnings per share by $.29.

(C)   Minority interest expense was recorded for the 60.6% of Times Mirror not owned by Tribune from
      April 17 through June 11, 2000.

(D)   The full year 2001 included the following non-operating items:
                                                                                           Pretax                  Diluted
                                                                                         Gain (Loss)                EPS

      Loss on net change in fair values of PHONES, DECS, and PEPS derivatives and
       related AOL Time Warner (quot;AOLquot;) and Mattel shares (1Q, 2Q, 3Q & 4Q)              $     (7,682)         $         (.01)
      Gain on sale of AOL common stock (4Q)                                                   74,896                     .14
      Gain on sale of other investments (1Q, 2Q, 3Q & 4Q)                                      3,462                     .01
      Loss on investment write-downs (2Q, 3Q & 4Q)                                          (145,581)                   (.29)
      Total non-operating items                                                         $    (74,905)         $         (.15)

      The full year 2000 included the following non-operating items:
                                                                                           Pretax                  Diluted
                                                                                         Gain (Loss)                EPS

      Loss on net change in fair values of PHONES, DECS, PEPS and AOL collar
       derivatives and related AOL and Mattel shares (1Q, 2Q, 3Q & 4Q)                  $ (100,965)           $         (.20)
      Gain on sale of AOL common stock (1Q & 3Q)                                            13,011                       .03
      Gain on sale of Digital City and other investment (2Q & 3Q)                           46,493                       .10
      Loss on investment write-downs (2Q, 3Q & 4Q)                                        (107,505)                     (.24)
      Total non-operating items                                                         $ (148,966)           $         (.31)


(E)   Tribune Education was sold to The McGraw-Hill Companies on Sept. 5, 2000 for approximately $686 million,
      including the related tax benefit of $22 million. The accompanying financial statements reflect the Education
      segment as discontinued operations, which are summarized as follows:

                                                                                                       Full Year
                                                                                            2001                    2000
      Income from operations, net of tax                                                $          -          $        9,743
      Loss on disposal, net of tax and income during the holding period                            -                 (95,758)

      Loss from discontinued operations, net of tax                                     $          -          $      (86,015)
(F)   For the full year 2001, weighted average common shares outstanding was adjusted for the dilutive effects of stock
      options. The Company's convertible preferred shares and the LYONs debt securities were not included in the
      calculation of diluted EPS because their effects were antidilutive.

      For 2000, diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs debt
      securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for
      the dilutive effect of stock options. The Company has certain other convertible securities which were not included
      in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation of diluted EPS
      for the full year 2001 and 2000:

                                                                                                      Full Year
                                                                                               2001             2000
      Net income                                                                           $    111,136      $ 224,386
      Additional ESOP contribution required assuming Series B
       preferred shares were converted, net of tax                                                  -               (11,404)
      Dividends for Series B, C, D-1, and D-2 preferred stock                                   (26,800)             (4,821)
      LYONs interest expense, net of tax                                                            -                 3,268
      Minority interest adjustment, net of tax                                                      -                  (318)
      Adjusted net income                                                                  $     84,336        $    211,111

      Weighted average common shares outstanding                                                298,295             271,951
      Assumed conversion of Series B preferred shares into common                                   -                19,405
      Assumed exercise of stock options, net of common
       shares assumed repurchased                                                                 5,685               4,396
      Assumed conversion of LYONs debt securities                                                   -                 3,979
      Adjusted weighted average common
       shares outstanding                                                                       303,980             299,731

      Diluted earnings per share                                                           $          .28      $          .70

(G)   The number of common shares outstanding, in thousands, at Dec. 30, 2001 was 298,003.

(H)   Cash earnings was computed as income from continuing operations before restructuring charges and non-operating
      items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows:

                                                                                                       Full Year
                                                                                               2001                2000
      Income from continuing operations, before restructuring charges and
         non-operating items                                                               $    249,460        $    403,519
      Amortization of intangible assets                                                         241,037             179,162
      Cash earnings from continuing operations, before restructuring charges
         and non-operating items                                                           $    490,497        $    582,681

      Per diluted share                                                                    $        1.45       $        1.90
TRIBUNE COMPANY (A)
                                                       REPORTED BUSINESS SEGMENT DATA (Unaudited)
                                                                     (In thousands)

                                                                          FOURTH QUARTER                                             FULL YEAR
                                                                 2001            2000               % Change            2001              2000         % Change
BROADCASTING AND ENTERTAINMENT
  Operating Revenues
   Television                                                $    278,791       $     332,268             (16)      $   1,130,125     $   1,258,282         (10)
   Radio                                                           13,565              13,541               -              56,175            58,329          (4)
   Entertainment/Other                                             26,446              24,799               7             163,635           148,942          10
   Total Revenues                                                 318,802             370,608             (14)          1,349,935         1,465,553          (8)

    EBITDA (B)
     Television                                                    99,040             143,238             (31)           425,975           533,774         (20)
     Radio                                                          7,179               6,207              16             22,464            22,721          (1)
     Entertainment/Other                                            4,719               2,467              91              3,929             7,991         (51)
     Total before Restructuring Charges                           110,938             151,912             (27)           452,368           564,486         (20)
     Restructuring Charges                                         (1,405)                -               NM              (5,226)              -           NM
     Total EBITDA                                                 109,533             151,912             (28)           447,142           564,486         (21)

    Operating Profit
     Television                                                     70,529            115,420             (39)           311,941           423,590         (26)
     Radio                                                           6,857              5,870              17             21,130            21,379          (1)
     Entertainment/Other                                             3,850              1,246             NM                 194             4,088         (95)
     Total before Restructuring Charges                             81,236            122,536             (34)           333,265           449,057         (26)
     Restructuring Charges                                          (2,210)               -               NM              (6,567)              -           NM
     Total Operating Profit                                  $      79,026      $     122,536             (36)      $    326,698      $    449,057         (27)

PUBLISHING
   Operating Revenues                                        $    982,753       $ 1,128,550               (13)      $   3,843,949     $   3,443,495         12

    EBITDA before Restructuring Charges                           222,958             313,898             (29)           850,730           942,531         (10)
    Restructuring Charges                                          (1,091)                -               NM            (133,490)              -           NM
    Total EBITDA                                                  221,867             313,898             (29)           717,240           942,531         (24)

    Operating Profit before Restructuring Charges                 146,347             233,590             (37)           542,942           700,932         (23)
    Restructuring Charges                                          (4,465)                -               NM            (140,409)              -           NM
    Total Operating Profit                                   $    141,882       $     233,590             (39)      $    402,533      $    700,932         (43)

INTERACTIVE
   Operating Revenues                                        $      16,302      $      13,435              21       $     59,482      $     41,782          42

    EBITDA before Restructuring Charges                             (3,692)           (13,719)            73              (19,947)          (44,139)        55
    Restructuring Charges                                               (5)               -              NM                (1,896)              -          NM
    Total EBITDA                                                    (3,697)           (13,719)            73              (21,843)          (44,139)        51

    Operating Profit (Loss) before Restructuring Charges            (6,754)           (16,876)             60             (32,338)          (52,606)        39
    Restructuring Charges                                               (5)               -               NM               (2,922)              -          NM
    Total Operating Profit (Loss)                            $      (6,759)     $     (16,876)             60       $     (35,260)    $     (52,606)        33

CORPORATE EXPENSES
  EBITDA before Restructuring Charges                        $      (8,292)     $     (14,854)             44       $     (39,056)    $     (59,240)        34
  Restructuring Charges                                               (212)               -               NM               (1,994)              -          NM
  Total EBITDA                                                      (8,504)           (14,854)             43             (41,050)          (59,240)        31

    Operating Profit (Loss) before Restructuring Charges            (8,728)           (16,408)             47             (41,640)          (64,372)        35
    Restructuring Charges                                             (212)               -               NM               (1,994)              -          NM
    Total Operating Profit (Loss)                            $      (8,940)     $     (16,408)             46       $     (43,634)    $     (64,372)        32

CONSOLIDATED
  Operating Revenues                                         $   1,317,857      $ 1,512,593               (13)      $   5,253,366     $   4,950,830          6

    EBITDA before Restructuring Charges                           321,912             437,237             (26)          1,244,095         1,403,638        (11)
    Restructuring Charges                                          (2,713)                -               NM             (142,606)              -          NM
    Total EBITDA                                                  319,199             437,237             (27)          1,101,489         1,403,638        (22)

    Operating Profit before Restructuring Charges                 212,101             322,842             (34)           802,229          1,033,011        (22)
    Restructuring Charges                                          (6,892)                -               NM            (151,892)               -          NM
    Total Operating Profit                                   $    205,209       $     322,842             (36)      $    650,337      $   1,033,011        (37)

(A) Times Mirror operating results are included beginning on April 17, 2000. Education operating results are excluded
    from all periods presented.
(B) EBITDA is earnings before interest, taxes, depreciation, amortization of intangible assets, equity
    results, non-operating items and minority interest.
TRIBUNE COMPANY
                                                PRO FORMA RESULTS OF OPERATIONS (Unaudited) (A) (B) (C)
                                                                   (In thousands)


                                                           FOURTH QUARTER                                                       FULL YEAR
                                                  2001            2000                  Change                  2001                 2000             Change
OPERATING REVENUES
 Broadcasting and Entertainment             $       318,802      $       352,808              (10)        $      1,349,935       $       1,447,753         (7)
 Publishing                                         982,753            1,089,550              (10)               3,843,949               4,163,676         (8)
 Interactive                                         16,302               13,135               24                   59,482                  47,704         25

   Total operating revenues                 $     1,317,857      $     1,455,493               (9)        $      5,253,366       $       5,659,133         (7)


EBITDA
 Broadcasting and Entertainment             $       110,938      $       145,412              (24)        $        452,368       $         557,986        (19)
 Publishing                                         222,958              307,898              (28)                 850,730               1,139,745        (25)
 Interactive                                         (3,692)             (13,269)              72                  (19,947)                (46,965)        58
 Corporate Expenses                                  (8,292)             (13,793)              40                  (39,056)                (70,905)        45

   Total EBITDA                             $       321,912      $       426,248              (24)        $      1,244,095       $       1,579,861        (21)

OPERATING PROFIT
 Broadcasting and Entertainment             $        81,236      $       116,036              (30)        $        333,265       $        442,557         (25)
 Publishing                                         146,347              227,590              (36)                 542,942                815,536         (33)
 Interactive                                         (6,754)             (16,426)              59                  (32,338)               (58,624)         45
 Corporate Expenses                                  (8,728)             (15,347)              43                  (41,640)               (77,315)         46

   Total operating profit                   $       212,101      $       311,853              (32)        $        802,229       $       1,122,154        (29)



(A) Tribune began to include Times Mirror in its reported results as of April 17, 2000. Pro forma data for full year 2000 assumes that
    Times Mirror was acquired as of the beginning of fiscal 2000.

(B) Pro forma fourth quarter and full year 2000 amounts exclude the 53rd week in 2000. Reported 2000 revenues for Broadcasting and
    Entertainment, Publishing and Interactive were reduced by $17.8 million, $39.0 million and $0.3 million, respectively. Reported 2000
    EBITDA and operating profit were reduced by $6.5 million for Broadcasting and Entertainment and by $6.0 million for Publishing. The
    reported 2000 operating cash flow loss (EBITDA) and operating loss were reduced by $0.5 million for Interactive and by $1.1 million for
    Corporate.

(C) Pro forma fourth quarter and full year 2001 data excludes restructuring charges.
TRIBUNE COMPANY
                                                SUMMARY OF REVENUES (Unaudited) (A) (B)
                                                 For Fourth Quarter Ended December 30, 2001
                                                               (In thousands)

                                                                      Fourth Quarter                                   Year-to-Date
                                                        (13 weeks)        (14 weeks)                    (52 weeks)      (53 weeks)
                                                          Actual            Actual         %              Actual        Pro Forma            %
                                                           2001              2000        Change            2001            2000            Change
Broadcasting & Entertainment
                                                        $ 278,791         $ 332,268                     $ 1,130,125      $ 1,258,282
    Television (C)                                                                           (16)                                               (10)
                                                           13,565            13,541                          56,175           58,329
    Radio                                                                                      -                                                 (4)
                                                           26,446            24,799                         163,635          148,942
    Entertainment/Other                                                                        7                                                 10

     Segment Total (D)                                     318,802           370,608         (14)         1,349,935       1,465,553              (8)

Publishing
    Advertising
                                                                                                          1,230,071       1,306,339
         Retail                                            358,543           403,421         (11)                                                (6)
                                                                                                            675,472         752,829
         National                                          175,532           204,592         (14)                                               (10)
                                                                                                          1,041,610       1,270,457
         Classified                                        217,584           289,571         (25)                                               (18)

                                                           751,659           897,584                      2,947,153       3,329,625
         Sub-Total                                                                           (16)                                               (11)
                                                           167,834           171,974                        662,368         655,701
     Circulation                                                                              (2)                                                 1
                                                                                                            234,428         217,350
     Other                                                  63,260            58,992           7                                                  8

     Segment Total (E) (F)                                 982,753         1,128,550         (13)         3,843,949       4,202,676              (9)

                                                                                                             59,482          48,004
                                                             16,302           13,435          21                                                24
Interactive (G)

                                                        $ 1,317,857       $ 1,512,593        (13)       $ 5,253,366      $ 5,716,233             (8)
Consolidated Revenues (H)


(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not
    reflect any potential revenue enhancements or other synergies.
(B) The fourth quarter and full year 2001 comprised one less week than the same time periods in 2000.
(C) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in
    April 2001. On a same station basis, television revenues decreased 18% for the quarter and 12% for the year-to-date. Year-to-date includes
    copyright royalties of $29.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions, copyright royalties and the 53rd week in 2000,
    television revenues decreased 14% for the quarter and 12% for the year-to-date.
(D) Excluding acquisitions, copyright royalties and the 53rd week in 2000, broadcasting and entertainment revenues decreased 11% for the quarter
    and 10% for the year-to-date.
(E) Publishing revenues for 2000 actual and pro forma have been restated to conform with the 2001 presentation.
(F) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Times Mirror's and Tribune's 2000 fiscal years
    began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to
    Period 1, 2000. Excluding acquisitions, the extra five days and the 53rd week in 2000, publishing revenues decreased 11% for the quarter and
    9% for the year-to-date.
(G) Excluding the 53rd week in 2000, interactive revenues increased 24% for the quarter and 25% for the year-to-date.
(H) Excluding acquisitions, copyright royalties, the 53rd week in 2000 and the extra days in 2001 for the seven newly acquired newspapers,
    consolidated revenues decreased 11% for the quarter and 9% for the year-to-date.
TRIBUNE COMPANY
                     SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) (C)
                                 For Fourth Quarter Ended December 30, 2001
                                               (In thousands)

                                                        Fourth Quarter                                Year-to-Date
                                              (13 weeks) (14 weeks)                     (52 weeks)     (53 weeks)
                                                Actual       Actual          %            Actual       Pro Forma         %
                                                 2001         2000         Change          2001           2000         Change
Full Run
                                                      707           874                       2,677          3,097
     L.A. Times                                                                 (19)                                       (14)
     Chicago Tribune                                  551           653         (16)          2,170          2,487         (13)
     Newsday                                          423           479         (12)          1,684          1,731          (3)
     Other Daily Newspapers (D)                     3,584         3,980         (10)         13,895         15,105          (8)
     Total                                          5,265         5,986         (12)         20,426         22,420          (9)

Part Run
                                                    1,409         1,448                       5,199          6,036
     L.A. Times                                                                  (3)                                       (14)
     Chicago Tribune                                1,379         1,485          (7)          5,589          5,546           1
     Newsday                                          428           491         (13)          1,647          1,775          (7)
     Other Daily Newspapers (D)                     1,478         1,585          (7)          6,032          5,954           1
     Total                                          4,694         5,009          (6)         18,467         19,311          (4)

Total Advertising Inches
    Full Run
                                                                                             6,600          7,161
         Retail                                    1,917         2,207          (13)                                        (8)
                                                                                             3,324          3,962
         National                                    873         1,054          (17)                                       (16)
                                                                                            10,502         11,297
         Classified                                2,475         2,725           (9)                                        (7)
                                                   5,265         5,986                      20,426         22,420
         Sub-Total                                                              (12)                                        (9)
    Part Run                                       4,694         5,009           (6)        18,467         19,311           (4)
    Total                                          9,959        10,995           (9)        38,893         41,731           (7)

Preprint Pieces
                                                                                         1,692,348      1,227,319
    L.A. Times (E)                               536,761       417,930           28                                         38
                                                                                         2,718,692      2,941,339
    Chicago Tribune                              774,547       889,376          (13)                                        (8)
                                                                                         2,286,951      2,284,529
    Newsday                                      646,828       697,644           (7)                                         -
                                                                                         3,431,825      3,505,340
    Other Daily Newspapers (D)                 1,008,103     1,045,730           (4)                                        (2)
    Total                                      2,966,239     3,050,680           (3)    10,129,816      9,958,527            2

(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data
    does not reflect any potential revenue enhancements or other synergies.
(B) The fourth quarter and full year 2001 comprised one less week than the same time periods in 2000.
(C) Volume for 2000 actual and pro forma has been restated to conform with the 2001 presentation. Volume is based on preliminary
    internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers.
(D) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The
    Morning Call, Daily Press, The Advocate and Greenwich Time.
(E) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.
TRIBUNE COMPANY
                                                SUMMARY OF REVENUES (Unaudited) (A) (B)
                                                   For Period 12 Ended December 30, 2001
                                                               (In thousands)

                                                                       Period 12                                      Year-to-Date
                                                         (5 weeks)       (6 weeks)                      (52 weeks)      (53 weeks)
                                                          Actual          Actual           %              Actual        Pro Forma            %
                                                            2001            2000         Change            2001            2000            Change
Broadcasting & Entertainment
                                                        $    97,860     $ 135,886                       $ 1,130,125      $ 1,258,282
    Television (C)                                                                           (28)                                               (10)
                                                              5,552         5,053                            56,175           58,329
    Radio                                                                                     10                                                 (4)
                                                              9,581         8,122                           163,635          148,942
    Entertainment/Other                                                                       18                                                 10

     Segment Total (D)                                      112,993         149,061          (24)         1,349,935       1,465,553              (8)

Publishing
    Advertising
                                                            146,166         190,317                       1,230,071       1,306,339
         Retail                                                                              (23)                                                (6)
                                                             68,063          82,512                         675,472         752,829
         National                                                                            (18)                                               (10)
                                                             70,885          98,025                       1,041,610       1,270,457
         Classified                                                                          (28)                                               (18)

                                                            285,114         370,854                       2,947,153       3,329,625
         Sub-Total                                                                           (23)                                               (11)
                                                             63,401          72,280                         662,368         655,701
     Circulation                                                                             (12)                                                 1
                                                             22,607          20,059                         234,428         217,350
     Other                                                                                    13                                                  8

     Segment Total (E) (F)                                  371,122         463,193          (20)         3,843,949       4,202,676              (9)

                                                              5,569           4,616                          59,482          48,004
                                                                                              21                                                24
Interactive (G)

                                                        $ 489,684       $ 616,870            (21)       $ 5,253,366      $ 5,716,233             (8)
Consolidated Revenues (H)


(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not
    reflect any potential revenue enhancements or other synergies.
(B) Period 12 and full year 2001 comprised one less week than the same time periods in 2000.
(C) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in
    April 2001. On a same station basis, television revenues decreased 30% for the period and 12% for the year-to-date. Year-to-date includes
    copyright royalties of $29.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions, copyright royalties and the 53rd week in 2000,
    television revenues decreased 18% for the period and 12% for the year-to-date.
(D) Excluding acquisitions, copyright royalties and the 53rd week in 2000, broadcasting and entertainment revenues decreased 14% for the period
    and 10% for the year-to-date.
(E) Publishing revenues for 2000 actual and pro forma have been restated to conform with the 2001 presentation.
(F) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Times Mirror's and Tribune's 2000 fiscal years
    began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to
    Period 1, 2000. Excluding acquisitions, the extra five days and the 53rd week in 2000, publishing revenues decreased 13% for the period and
    9% for the year-to-date.
(G) Excluding the 53rd week in 2000, interactive revenues increased 29% for the period and 25% for the year-to-date.
(H) Excluding acquisitions, copyright royalties, the 53rd week in 2000 and the extra days in 2001 for the seven newly acquired newspapers,
    consolidated revenues decreased 13% for the period and 9% for the year-to-date.
TRIBUNE COMPANY
                      SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) (C)
                                    For Period 12 Ended December 30, 2001
                                                (In thousands)

                                                              Period 12                                 Year-to-Date
                                                (5 weeks)      (6 weeks)                  (52 weeks)     (53 weeks)
                                                 Actual         Actual         %            Actual       Pro Forma         %
                                                   2001           2000       Change          2001           2000         Change
Full Run
                                                      296            396                       2,677          3,097
     L.A. Times                                                                   (25)                                        (14)
                                                      204            266                       2,170          2,487
     Chicago Tribune                                                              (23)                                        (13)
                                                      152            192                       1,684          1,731
     Newsday                                                                      (21)                                         (3)
                                                    1,314          1,607                      13,895         15,105
     Other Daily Newspapers (D)                                                   (18)                                         (8)
                                                                                              20,426         22,420
     Total                                          1,966          2,461          (20)                                         (9)

Part Run
                                                      526            569                       5,199          6,036
     L.A. Times                                                                    (8)                                        (14)
                                                      434            542                       5,589          5,546
     Chicago Tribune                                                              (20)                                          1
                                                      153            197                       1,647          1,775
     Newsday                                                                      (22)                                         (7)
                                                      551            631                       6,032          5,954
     Other Daily Newspapers (D)                                                   (13)                                          1
     Total                                          1,664          1,939          (14)        18,467         19,311            (4)

Total Advertising Inches
    Full Run
                                                      781          1,052                       6,600          7,161
         Retail                                                                   (26)                                         (8)
                                                      334            419                       3,324          3,962
         National                                                                 (20)                                        (16)
                                                      851            990                      10,502         11,297
         Classified                                                               (14)                                         (7)
                                                    1,966          2,461                      20,426         22,420
         Sub-Total                                                                (20)                                         (9)
    Part Run                                        1,664          1,939          (14)        18,467         19,311            (4)
    Total                                           3,630          4,400          (18)        38,893         41,731            (7)

Preprint Pieces
                                                  232,168       206,979                    1,692,348      1,227,319
    L.A. Times (E)                                                                 12                                          38
                                                  305,144       404,646                    2,718,692      2,941,339
    Chicago Tribune                                                               (25)                                         (8)
                                                  258,280       313,169                    2,286,951      2,284,529
    Newsday                                                                       (18)                                          -
                                                  425,429       485,165                    3,431,825      3,505,340
    Other Daily Newspapers (D)                                                    (12)                                         (2)
    Total                                       1,221,021     1,409,959           (13)    10,129,816      9,958,527             2

(A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data
    does not reflect any potential revenue enhancements or other synergies.
(B) Period 12 and full year 2001 comprised one less week than the same time periods in 2000.
(C) Volume for 2000 actual and pro forma has been restated to conform with the 2001 presentation. Volume is based on preliminary
    internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers.
(D) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The
    Morning Call, Daily Press, The Advocate and Greenwich Time.
(E) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.

Más contenido relacionado

La actualidad más candente

tribune earnings_q2_02_tables
tribune  earnings_q2_02_tablestribune  earnings_q2_02_tables
tribune earnings_q2_02_tables
finance47
 
tribune earnings_q1_03_tables
tribune  earnings_q1_03_tablestribune  earnings_q1_03_tables
tribune earnings_q1_03_tables
finance47
 
tribune earnings_q4_05_tables
tribune  earnings_q4_05_tablestribune  earnings_q4_05_tables
tribune earnings_q4_05_tables
finance47
 
tribune earnings_q3_06_tables
tribune  earnings_q3_06_tablestribune  earnings_q3_06_tables
tribune earnings_q3_06_tables
finance47
 
tribune earnings_q3_05_tables
tribune  earnings_q3_05_tablestribune  earnings_q3_05_tables
tribune earnings_q3_05_tables
finance47
 
tribune earnings_q3_02_tables
tribune  earnings_q3_02_tablestribune  earnings_q3_02_tables
tribune earnings_q3_02_tables
finance47
 
tribune earnings_q4_04_tables
tribune  earnings_q4_04_tablestribune  earnings_q4_04_tables
tribune earnings_q4_04_tables
finance47
 
tribune earnings_q2_08_tables
tribune earnings_q2_08_tablestribune earnings_q2_08_tables
tribune earnings_q2_08_tables
finance47
 
tribune earnings_q1_08_tables
tribune earnings_q1_08_tablestribune earnings_q1_08_tables
tribune earnings_q1_08_tables
finance47
 
alltel 1q 07recons
alltel  1q 07reconsalltel  1q 07recons
alltel 1q 07recons
finance27
 
alltel 2Q06_Non-GAAP
alltel  2Q06_Non-GAAPalltel  2Q06_Non-GAAP
alltel 2Q06_Non-GAAP
finance27
 
tribune earnings_q1_06_tables
tribune  earnings_q1_06_tablestribune  earnings_q1_06_tables
tribune earnings_q1_06_tables
finance47
 
alltel 3Q06_Non-GAAPReconciliatonsa
alltel  3Q06_Non-GAAPReconciliatonsaalltel  3Q06_Non-GAAPReconciliatonsa
alltel 3Q06_Non-GAAPReconciliatonsa
finance27
 
tribune earnings_q2_04_tables
tribune  earnings_q2_04_tablestribune  earnings_q2_04_tables
tribune earnings_q2_04_tables
finance47
 
tribune earnings_q3_07_tables
tribune earnings_q3_07_tablestribune earnings_q3_07_tables
tribune earnings_q3_07_tables
finance47
 

La actualidad más candente (18)

tribune earnings_q2_02_tables
tribune  earnings_q2_02_tablestribune  earnings_q2_02_tables
tribune earnings_q2_02_tables
 
tribune earnings_q1_03_tables
tribune  earnings_q1_03_tablestribune  earnings_q1_03_tables
tribune earnings_q1_03_tables
 
tribune earnings_q4_05_tables
tribune  earnings_q4_05_tablestribune  earnings_q4_05_tables
tribune earnings_q4_05_tables
 
tribune earnings_q3_06_tables
tribune  earnings_q3_06_tablestribune  earnings_q3_06_tables
tribune earnings_q3_06_tables
 
Q1 2009 Earning Report of Sandisk
Q1 2009 Earning Report of SandiskQ1 2009 Earning Report of Sandisk
Q1 2009 Earning Report of Sandisk
 
tribune earnings_q3_05_tables
tribune  earnings_q3_05_tablestribune  earnings_q3_05_tables
tribune earnings_q3_05_tables
 
tribune earnings_q3_02_tables
tribune  earnings_q3_02_tablestribune  earnings_q3_02_tables
tribune earnings_q3_02_tables
 
tribune earnings_q4_04_tables
tribune  earnings_q4_04_tablestribune  earnings_q4_04_tables
tribune earnings_q4_04_tables
 
tribune earnings_q2_08_tables
tribune earnings_q2_08_tablestribune earnings_q2_08_tables
tribune earnings_q2_08_tables
 
tribune earnings_q1_08_tables
tribune earnings_q1_08_tablestribune earnings_q1_08_tables
tribune earnings_q1_08_tables
 
alltel 1q 07recons
alltel  1q 07reconsalltel  1q 07recons
alltel 1q 07recons
 
alltel 2Q06_Non-GAAP
alltel  2Q06_Non-GAAPalltel  2Q06_Non-GAAP
alltel 2Q06_Non-GAAP
 
tribune earnings_q1_06_tables
tribune  earnings_q1_06_tablestribune  earnings_q1_06_tables
tribune earnings_q1_06_tables
 
alltel 3Q06_Non-GAAPReconciliatonsa
alltel  3Q06_Non-GAAPReconciliatonsaalltel  3Q06_Non-GAAPReconciliatonsa
alltel 3Q06_Non-GAAPReconciliatonsa
 
tribune earnings_q2_04_tables
tribune  earnings_q2_04_tablestribune  earnings_q2_04_tables
tribune earnings_q2_04_tables
 
hp 2004 /2003Financial Overview
hp 2004 /2003Financial Overviewhp 2004 /2003Financial Overview
hp 2004 /2003Financial Overview
 
tribune earnings_q3_07_tables
tribune earnings_q3_07_tablestribune earnings_q3_07_tables
tribune earnings_q3_07_tables
 
MHK-051704
MHK-051704MHK-051704
MHK-051704
 

Similar a tribune earnings_q4_01_tables

tribune earnings_q4_03_tables
tribune  earnings_q4_03_tablestribune  earnings_q4_03_tables
tribune earnings_q4_03_tables
finance47
 
tribune earnings_q1_05_tables
tribune  earnings_q1_05_tablestribune  earnings_q1_05_tables
tribune earnings_q1_05_tables
finance47
 
tribune earnings_q1_02_tables
tribune  earnings_q1_02_tablestribune  earnings_q1_02_tables
tribune earnings_q1_02_tables
finance47
 
tribune earnings_q2_05_tables
tribune  earnings_q2_05_tablestribune  earnings_q2_05_tables
tribune earnings_q2_05_tables
finance47
 
tribune earnings_q2_03_tables
tribune  earnings_q2_03_tablestribune  earnings_q2_03_tables
tribune earnings_q2_03_tables
finance47
 
tribune earnings_q3_03_tables
tribune  earnings_q3_03_tablestribune  earnings_q3_03_tables
tribune earnings_q3_03_tables
finance47
 
alltel 4Q 04_Non-GAAPReconciliation
alltel  4Q 04_Non-GAAPReconciliationalltel  4Q 04_Non-GAAPReconciliation
alltel 4Q 04_Non-GAAPReconciliation
finance27
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
finance27
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
finance27
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
finance27
 
alltel 4Q 04_Non-GAAPReconciliation
alltel  4Q 04_Non-GAAPReconciliationalltel  4Q 04_Non-GAAPReconciliation
alltel 4Q 04_Non-GAAPReconciliation
finance27
 
tribune earnings_q3_04_tables
tribune  earnings_q3_04_tablestribune  earnings_q3_04_tables
tribune earnings_q3_04_tables
finance47
 
tribune earnings_q2_08_tables
tribune  earnings_q2_08_tablestribune  earnings_q2_08_tables
tribune earnings_q2_08_tables
finance47
 
advanced micro devices Q308Financials
advanced micro devices Q308Financialsadvanced micro devices Q308Financials
advanced micro devices Q308Financials
finance34
 
Q4 2005 Earnings Release Financial Tables
Q4 2005 Earnings Release Financial TablesQ4 2005 Earnings Release Financial Tables
Q4 2005 Earnings Release Financial Tables
finance7
 
CLOrox fy05_q2_spmt
CLOrox   fy05_q2_spmtCLOrox   fy05_q2_spmt
CLOrox fy05_q2_spmt
finance48
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
finance27
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
finance27
 

Similar a tribune earnings_q4_01_tables (20)

tribune earnings_q4_03_tables
tribune  earnings_q4_03_tablestribune  earnings_q4_03_tables
tribune earnings_q4_03_tables
 
tribune earnings_q1_05_tables
tribune  earnings_q1_05_tablestribune  earnings_q1_05_tables
tribune earnings_q1_05_tables
 
tribune earnings_q1_02_tables
tribune  earnings_q1_02_tablestribune  earnings_q1_02_tables
tribune earnings_q1_02_tables
 
tribune earnings_q2_05_tables
tribune  earnings_q2_05_tablestribune  earnings_q2_05_tables
tribune earnings_q2_05_tables
 
tribune earnings_q2_03_tables
tribune  earnings_q2_03_tablestribune  earnings_q2_03_tables
tribune earnings_q2_03_tables
 
tribune earnings_q3_03_tables
tribune  earnings_q3_03_tablestribune  earnings_q3_03_tables
tribune earnings_q3_03_tables
 
alltel 4Q 04_Non-GAAPReconciliation
alltel  4Q 04_Non-GAAPReconciliationalltel  4Q 04_Non-GAAPReconciliation
alltel 4Q 04_Non-GAAPReconciliation
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
 
alltel 4Q 04_Non-GAAPReconciliation
alltel  4Q 04_Non-GAAPReconciliationalltel  4Q 04_Non-GAAPReconciliation
alltel 4Q 04_Non-GAAPReconciliation
 
tribune earnings_q3_04_tables
tribune  earnings_q3_04_tablestribune  earnings_q3_04_tables
tribune earnings_q3_04_tables
 
tribune earnings_q2_08_tables
tribune  earnings_q2_08_tablestribune  earnings_q2_08_tables
tribune earnings_q2_08_tables
 
advanced micro devices Q308Financials
advanced micro devices Q308Financialsadvanced micro devices Q308Financials
advanced micro devices Q308Financials
 
Q4 2005 Earnings Release Financial Tables
Q4 2005 Earnings Release Financial TablesQ4 2005 Earnings Release Financial Tables
Q4 2005 Earnings Release Financial Tables
 
4Q05OpStats
4Q05OpStats4Q05OpStats
4Q05OpStats
 
4Q05OpStats
4Q05OpStats4Q05OpStats
4Q05OpStats
 
CLOrox fy05_q2_spmt
CLOrox   fy05_q2_spmtCLOrox   fy05_q2_spmt
CLOrox fy05_q2_spmt
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
 
alltel 4Q04_Non-GAAPReconciliation
alltel  4Q04_Non-GAAPReconciliationalltel  4Q04_Non-GAAPReconciliation
alltel 4Q04_Non-GAAPReconciliation
 

Más de finance47

western unionCorporate Governance Guidelines
western unionCorporate Governance Guidelineswestern unionCorporate Governance Guidelines
western unionCorporate Governance Guidelines
finance47
 
western union Certificate of Incorporation
western union Certificate of Incorporation western union Certificate of Incorporation
western union Certificate of Incorporation
finance47
 
western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy
finance47
 
western union annual reports 2006
western union annual reports 2006western union annual reports 2006
western union annual reports 2006
finance47
 
western union annual reports 2007
western union annual reports 2007western union annual reports 2007
western union annual reports 2007
finance47
 
western union annual reports 2008
western union annual reports 2008western union annual reports 2008
western union annual reports 2008
finance47
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
finance47
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
finance47
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
finance47
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
finance47
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
finance47
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
finance47
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
finance47
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
finance47
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
finance47
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
finance47
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
finance47
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
finance47
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
finance47
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
finance47
 

Más de finance47 (20)

western unionCorporate Governance Guidelines
western unionCorporate Governance Guidelineswestern unionCorporate Governance Guidelines
western unionCorporate Governance Guidelines
 
western union Certificate of Incorporation
western union Certificate of Incorporation western union Certificate of Incorporation
western union Certificate of Incorporation
 
western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy western unionRelated Person Transactions Policy
western unionRelated Person Transactions Policy
 
western union annual reports 2006
western union annual reports 2006western union annual reports 2006
western union annual reports 2006
 
western union annual reports 2007
western union annual reports 2007western union annual reports 2007
western union annual reports 2007
 
western union annual reports 2008
western union annual reports 2008western union annual reports 2008
western union annual reports 2008
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
 
hershey 63664
hershey  63664hershey  63664
hershey 63664
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
 
hershey _020415b
hershey  _020415bhershey  _020415b
hershey _020415b
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
 
hershey _2001_AR
hershey  _2001_ARhershey  _2001_AR
hershey _2001_AR
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
 
hershey _MDA_2002
hershey  _MDA_2002hershey  _MDA_2002
hershey _MDA_2002
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
 
hershey HSY_MDA_2003
hershey  HSY_MDA_2003hershey  HSY_MDA_2003
hershey HSY_MDA_2003
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
 
hershey HSY_Letter_2004
hershey  HSY_Letter_2004hershey  HSY_Letter_2004
hershey HSY_Letter_2004
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
 
hershey 2004AR
hershey  2004ARhershey  2004AR
hershey 2004AR
 

Último

VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432
motiram463
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
amitlee9823
 

Último (20)

Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
 
VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
VIP Independent Call Girls in Andheri 🌹 9920725232 ( Call Me ) Mumbai Escorts...
 
Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432Best VIP Call Girls Morni Hills Just Click Me 6367492432
Best VIP Call Girls Morni Hills Just Click Me 6367492432
 
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
 
Stock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdfStock Market Brief Deck (Under Pressure).pdf
Stock Market Brief Deck (Under Pressure).pdf
 
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
Bandra High Profile Sexy Call Girls,9833754194-Khar Road Speciality Call Girl...
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
 
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbaiVasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
Vasai-Virar Fantastic Call Girls-9833754194-Call Girls MUmbai
 
(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7
(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7
(Sexy Sheela) Call Girl Mumbai Call Now 👉9920725232👈 Mumbai Escorts 24x7
 
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West 🌹 9920725232 ( Call Me ) Mumbai Esc...
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
 
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
8377087607, Door Step Call Girls In Kalkaji (Locanto) 24/7 Available
 
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options
 
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
 
(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7
(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7
(INDIRA) Call Girl Srinagar Call Now 8617697112 Srinagar Escorts 24x7
 
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
 
Call Girls Rajgurunagar Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Rajgurunagar Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Rajgurunagar Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Rajgurunagar Call Me 7737669865 Budget Friendly No Advance Booking
 

tribune earnings_q4_01_tables

  • 1. TRIBUNE COMPANY FOURTH QUARTER ACTUAL RESULTS OF OPERATIONS (Unaudited) (In thousands, except per share data) FOURTH QUARTER (A) Percent 2001 2000 Change OPERATING REVENUES $ 1,317,857 $ 1,512,593 (13) OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES $ 212,101 $ 322,842 (34) Restructuring Charges (B) (6,892) - NM OPERATING PROFIT 205,209 322,842 (36) Net Loss on Equity Investments (12,396) (16,861) (26) Interest Income 2,677 10,489 (74) Interest Expense (61,393) (71,128) (14) Income Before Taxes and Non-Operating Items 134,097 245,342 (45) Income Taxes Related to Operations (65,084) (120,903) (46) Income Before Non-Operating Items 69,013 124,439 (45) Non-Operating Items (C): Gain (Loss) on Change in Fair Values of Derivatives and Related Investments 41,805 (45,801) NM Gain on Sales of Investments 75,380 438 NM Loss on Investment Write-Downs (55,260) (93,068) (41) Total Non-Operating Items 61,925 (138,431) NM Income Taxes Related to Non-Operating Items (24,157) 53,710 NM NET INCOME 106,781 39,718 169 Preferred Dividends, net of tax (6,700) (6,812) (2) Net Income Attributable to Common Shares $ 100,081 $ 32,906 204 EARNINGS PER SHARE Basic: Before restructuring charges and non-operating items $ .22 $ .39 (44) Including restructuring charges and non-operating items $ .34 $ .11 209 Diluted: Before restructuring charges and non-operating items $ .21 $ .36 (42) Including restructuring charges and non-operating items (D) $ .32 $ .11 191 DIVIDENDS PER COMMON SHARE $ .11 $ .10 10 Weighted Average Common Shares Outstanding (E) 297,765 301,926 (1) Cash Earnings Before Restructuring Charges and Non-Operating Items (F) Amount $ 133,863 $ 184,854 (28) Per diluted share $ .40 $ .54 (26)
  • 2. (A) 2001 quarter: Oct. 1, 2001 to Dec. 30, 2001. (13 weeks) 2000 quarter: Sept. 25, 2000 to Dec. 31, 2000. (14 weeks) (B) During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various other cost reduction initiatives have been implemented throughout the organization. In the fourth quarter of 2001, the Company recorded pretax restructuring charges of $6.9 million ($4.2 million after-tax) for these initiatives, which reduced diluted earnings per share by $.01. (C) The fourth quarter of 2001 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Gain on net change in fair values of PHONES derivatives and related AOL Time Warner (quot;AOLquot;) shares $ 41,805 $ .08 Gain on sale of AOL common stock 74,896 .14 Gain on sale of other investments 484 - Loss on investment write-downs (55,260) (.10) Total non-operating items $ 61,925 $ .12 The fourth quarter of 2000 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Loss on net change in fair values of PHONES, DECS, PEPS and AOL collar derivatives and related AOL and Mattel shares $ (45,801) $ (.08) Gain on sale of investments 438 - Loss on investment write-downs (93,068) (.17) Total non-operating items $ (138,431) $ (.25) (D) Diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs debt securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which were not included in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation of diluted EPS for the fourth quarter: Fourth Quarter 2001 2000 Net income $ 106,781 $ 39,718 Additional ESOP contribution required assuming Series B preferred shares were converted, net of tax (2,670) (3,192) Dividends for Series C, D-1, and D-2 preferred stock (2,014) (2,014) LYONs interest expense, net of tax 1,550 1,501 Adjusted net income $ 103,647 $ 36,013 Weighted average common shares outstanding 297,765 301,926 Assumed conversion of Series B preferred shares into common 18,263 19,405 Assumed exercise of stock options, net of common shares assumed repurchased 3,962 6,250 Assumed conversion of LYONs debt securities 7,272 7,272 Adjusted weighted average common shares outstanding 327,262 334,853 Diluted earnings per share $ .32 $ .11
  • 3. (E) The number of common shares outstanding, in thousands, at Dec. 30, 2001 was 298,003. (F) Cash earnings was computed as net income before restructuring charges and non-operating items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows: Fourth Quarter 2001 2000 Net income before restructuring charges and non-operating items $ 73,216 $ 124,439 Amortization of intangible assets 60,647 60,415 Cash earnings before restructuring charges and non-operating items $ 133,863 $ 184,854 Per diluted share $ .40 $ .54
  • 4. TRIBUNE COMPANY FULL YEAR ACTUAL RESULTS OF OPERATIONS (Unaudited) (In thousands, except per share data) FULL YEAR (A) Percent 2001 2000 Change OPERATING REVENUES $ 5,253,366 $ 4,950,830 6 OPERATING PROFIT EXCLUDING RESTRUCTURING CHARGES $ 802,229 $ 1,033,011 (22) Restructuring Charges (B) (151,892) - NM OPERATING PROFIT 650,337 1,033,011 (37) Net Loss on Equity Investments (60,813) (79,374) (23) Interest Income 8,853 33,124 (73) Interest Expense (254,521) (240,708) 6 Income from Continuing Operations Before Taxes and Non-Operating Items 343,856 746,053 (54) Income Taxes Related to Operations (187,035) (328,040) (43) Minority Interest Expense Related to Continuing Operations, net of tax (C) - (14,494) (100) Income from Continuing Operations Before Non-Operating Items 156,821 403,519 (61) Non-Operating Items (D): Loss on Change in Fair Values of Derivatives and Related Investments (7,682) (100,965) (92) Gain on Sales of Investments 78,358 59,504 32 Loss on Investment Write-Downs (145,581) (107,505) 35 Total Non-Operating Items (74,905) (148,966) (50) Income Taxes Related to Non-Operating Items 29,220 57,689 (49) Minority Interest Expense Related to Non-Operating Item, net of tax (C) - (1,841) (100) Income from Continuing Operations 111,136 310,401 (64) Loss from Discontinued Operations, net of tax (E) - (86,015) (100) NET INCOME 111,136 224,386 (50) Preferred Dividends, net of tax (26,800) (22,984) 17 Net Income Attributable to Common Shares $ 84,336 $ 201,402 (58)
  • 5. EARNINGS PER SHARE Basic: From continuing operations Before restructuring charges and non-operating items $ .75 $ 1.40 (46) Including restructuring charges and non-operating items $ .28 $ 1.06 (74) Discontinued operations - (.32) (100) Total $ .28 $ .74 (62) Diluted: From continuing operations Before restructuring charges and non-operating items $ .72 $ 1.30 (45) Including restructuring charges and non-operating items $ .28 $ .99 (72) Discontinued operations - (.29) (100) Total (F) $ .28 $ .70 (60) DIVIDENDS PER COMMON SHARE $ .44 $ .40 10 Weighted Average Common Shares Outstanding (G) 298,295 271,951 10 Cash Earnings from Continuing Operations Before Restructuring Charges and Non-Operating Items (H) Amount $ 490,497 $ 582,681 (16) Per diluted share $ 1.45 $ 1.90 (24)
  • 6. (A) 2001 full year: Jan. 1, 2001 to Dec. 30, 2001. (52 weeks) 2000 full year: Dec. 27, 1999 to Dec. 31, 2000. (53 weeks) Times Mirror operating results are included beginning on April 17, 2000. (B) During the second quarter of 2001, the Company announced a voluntary retirement program. In addition, various other cost reduction initiatives have been implemented throughout the organization. For the full year 2001, the Company recorded pretax restructuring charges of $151.9 million ($92.6 million after-tax) for these initiatives, which reduced diluted earnings per share by $.29. (C) Minority interest expense was recorded for the 60.6% of Times Mirror not owned by Tribune from April 17 through June 11, 2000. (D) The full year 2001 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Loss on net change in fair values of PHONES, DECS, and PEPS derivatives and related AOL Time Warner (quot;AOLquot;) and Mattel shares (1Q, 2Q, 3Q & 4Q) $ (7,682) $ (.01) Gain on sale of AOL common stock (4Q) 74,896 .14 Gain on sale of other investments (1Q, 2Q, 3Q & 4Q) 3,462 .01 Loss on investment write-downs (2Q, 3Q & 4Q) (145,581) (.29) Total non-operating items $ (74,905) $ (.15) The full year 2000 included the following non-operating items: Pretax Diluted Gain (Loss) EPS Loss on net change in fair values of PHONES, DECS, PEPS and AOL collar derivatives and related AOL and Mattel shares (1Q, 2Q, 3Q & 4Q) $ (100,965) $ (.20) Gain on sale of AOL common stock (1Q & 3Q) 13,011 .03 Gain on sale of Digital City and other investment (2Q & 3Q) 46,493 .10 Loss on investment write-downs (2Q, 3Q & 4Q) (107,505) (.24) Total non-operating items $ (148,966) $ (.31) (E) Tribune Education was sold to The McGraw-Hill Companies on Sept. 5, 2000 for approximately $686 million, including the related tax benefit of $22 million. The accompanying financial statements reflect the Education segment as discontinued operations, which are summarized as follows: Full Year 2001 2000 Income from operations, net of tax $ - $ 9,743 Loss on disposal, net of tax and income during the holding period - (95,758) Loss from discontinued operations, net of tax $ - $ (86,015)
  • 7. (F) For the full year 2001, weighted average common shares outstanding was adjusted for the dilutive effects of stock options. The Company's convertible preferred shares and the LYONs debt securities were not included in the calculation of diluted EPS because their effects were antidilutive. For 2000, diluted EPS was computed assuming that the Series B convertible preferred shares and the LYONs debt securities were converted into common shares. Also, weighted average common shares outstanding was adjusted for the dilutive effect of stock options. The Company has certain other convertible securities which were not included in the calculation of diluted EPS because their effects were antidilutive. Following is the calculation of diluted EPS for the full year 2001 and 2000: Full Year 2001 2000 Net income $ 111,136 $ 224,386 Additional ESOP contribution required assuming Series B preferred shares were converted, net of tax - (11,404) Dividends for Series B, C, D-1, and D-2 preferred stock (26,800) (4,821) LYONs interest expense, net of tax - 3,268 Minority interest adjustment, net of tax - (318) Adjusted net income $ 84,336 $ 211,111 Weighted average common shares outstanding 298,295 271,951 Assumed conversion of Series B preferred shares into common - 19,405 Assumed exercise of stock options, net of common shares assumed repurchased 5,685 4,396 Assumed conversion of LYONs debt securities - 3,979 Adjusted weighted average common shares outstanding 303,980 299,731 Diluted earnings per share $ .28 $ .70 (G) The number of common shares outstanding, in thousands, at Dec. 30, 2001 was 298,003. (H) Cash earnings was computed as income from continuing operations before restructuring charges and non-operating items, plus amortization of goodwill and other intangible assets. The calculations are summarized as follows: Full Year 2001 2000 Income from continuing operations, before restructuring charges and non-operating items $ 249,460 $ 403,519 Amortization of intangible assets 241,037 179,162 Cash earnings from continuing operations, before restructuring charges and non-operating items $ 490,497 $ 582,681 Per diluted share $ 1.45 $ 1.90
  • 8. TRIBUNE COMPANY (A) REPORTED BUSINESS SEGMENT DATA (Unaudited) (In thousands) FOURTH QUARTER FULL YEAR 2001 2000 % Change 2001 2000 % Change BROADCASTING AND ENTERTAINMENT Operating Revenues Television $ 278,791 $ 332,268 (16) $ 1,130,125 $ 1,258,282 (10) Radio 13,565 13,541 - 56,175 58,329 (4) Entertainment/Other 26,446 24,799 7 163,635 148,942 10 Total Revenues 318,802 370,608 (14) 1,349,935 1,465,553 (8) EBITDA (B) Television 99,040 143,238 (31) 425,975 533,774 (20) Radio 7,179 6,207 16 22,464 22,721 (1) Entertainment/Other 4,719 2,467 91 3,929 7,991 (51) Total before Restructuring Charges 110,938 151,912 (27) 452,368 564,486 (20) Restructuring Charges (1,405) - NM (5,226) - NM Total EBITDA 109,533 151,912 (28) 447,142 564,486 (21) Operating Profit Television 70,529 115,420 (39) 311,941 423,590 (26) Radio 6,857 5,870 17 21,130 21,379 (1) Entertainment/Other 3,850 1,246 NM 194 4,088 (95) Total before Restructuring Charges 81,236 122,536 (34) 333,265 449,057 (26) Restructuring Charges (2,210) - NM (6,567) - NM Total Operating Profit $ 79,026 $ 122,536 (36) $ 326,698 $ 449,057 (27) PUBLISHING Operating Revenues $ 982,753 $ 1,128,550 (13) $ 3,843,949 $ 3,443,495 12 EBITDA before Restructuring Charges 222,958 313,898 (29) 850,730 942,531 (10) Restructuring Charges (1,091) - NM (133,490) - NM Total EBITDA 221,867 313,898 (29) 717,240 942,531 (24) Operating Profit before Restructuring Charges 146,347 233,590 (37) 542,942 700,932 (23) Restructuring Charges (4,465) - NM (140,409) - NM Total Operating Profit $ 141,882 $ 233,590 (39) $ 402,533 $ 700,932 (43) INTERACTIVE Operating Revenues $ 16,302 $ 13,435 21 $ 59,482 $ 41,782 42 EBITDA before Restructuring Charges (3,692) (13,719) 73 (19,947) (44,139) 55 Restructuring Charges (5) - NM (1,896) - NM Total EBITDA (3,697) (13,719) 73 (21,843) (44,139) 51 Operating Profit (Loss) before Restructuring Charges (6,754) (16,876) 60 (32,338) (52,606) 39 Restructuring Charges (5) - NM (2,922) - NM Total Operating Profit (Loss) $ (6,759) $ (16,876) 60 $ (35,260) $ (52,606) 33 CORPORATE EXPENSES EBITDA before Restructuring Charges $ (8,292) $ (14,854) 44 $ (39,056) $ (59,240) 34 Restructuring Charges (212) - NM (1,994) - NM Total EBITDA (8,504) (14,854) 43 (41,050) (59,240) 31 Operating Profit (Loss) before Restructuring Charges (8,728) (16,408) 47 (41,640) (64,372) 35 Restructuring Charges (212) - NM (1,994) - NM Total Operating Profit (Loss) $ (8,940) $ (16,408) 46 $ (43,634) $ (64,372) 32 CONSOLIDATED Operating Revenues $ 1,317,857 $ 1,512,593 (13) $ 5,253,366 $ 4,950,830 6 EBITDA before Restructuring Charges 321,912 437,237 (26) 1,244,095 1,403,638 (11) Restructuring Charges (2,713) - NM (142,606) - NM Total EBITDA 319,199 437,237 (27) 1,101,489 1,403,638 (22) Operating Profit before Restructuring Charges 212,101 322,842 (34) 802,229 1,033,011 (22) Restructuring Charges (6,892) - NM (151,892) - NM Total Operating Profit $ 205,209 $ 322,842 (36) $ 650,337 $ 1,033,011 (37) (A) Times Mirror operating results are included beginning on April 17, 2000. Education operating results are excluded from all periods presented. (B) EBITDA is earnings before interest, taxes, depreciation, amortization of intangible assets, equity results, non-operating items and minority interest.
  • 9. TRIBUNE COMPANY PRO FORMA RESULTS OF OPERATIONS (Unaudited) (A) (B) (C) (In thousands) FOURTH QUARTER FULL YEAR 2001 2000 Change 2001 2000 Change OPERATING REVENUES Broadcasting and Entertainment $ 318,802 $ 352,808 (10) $ 1,349,935 $ 1,447,753 (7) Publishing 982,753 1,089,550 (10) 3,843,949 4,163,676 (8) Interactive 16,302 13,135 24 59,482 47,704 25 Total operating revenues $ 1,317,857 $ 1,455,493 (9) $ 5,253,366 $ 5,659,133 (7) EBITDA Broadcasting and Entertainment $ 110,938 $ 145,412 (24) $ 452,368 $ 557,986 (19) Publishing 222,958 307,898 (28) 850,730 1,139,745 (25) Interactive (3,692) (13,269) 72 (19,947) (46,965) 58 Corporate Expenses (8,292) (13,793) 40 (39,056) (70,905) 45 Total EBITDA $ 321,912 $ 426,248 (24) $ 1,244,095 $ 1,579,861 (21) OPERATING PROFIT Broadcasting and Entertainment $ 81,236 $ 116,036 (30) $ 333,265 $ 442,557 (25) Publishing 146,347 227,590 (36) 542,942 815,536 (33) Interactive (6,754) (16,426) 59 (32,338) (58,624) 45 Corporate Expenses (8,728) (15,347) 43 (41,640) (77,315) 46 Total operating profit $ 212,101 $ 311,853 (32) $ 802,229 $ 1,122,154 (29) (A) Tribune began to include Times Mirror in its reported results as of April 17, 2000. Pro forma data for full year 2000 assumes that Times Mirror was acquired as of the beginning of fiscal 2000. (B) Pro forma fourth quarter and full year 2000 amounts exclude the 53rd week in 2000. Reported 2000 revenues for Broadcasting and Entertainment, Publishing and Interactive were reduced by $17.8 million, $39.0 million and $0.3 million, respectively. Reported 2000 EBITDA and operating profit were reduced by $6.5 million for Broadcasting and Entertainment and by $6.0 million for Publishing. The reported 2000 operating cash flow loss (EBITDA) and operating loss were reduced by $0.5 million for Interactive and by $1.1 million for Corporate. (C) Pro forma fourth quarter and full year 2001 data excludes restructuring charges.
  • 10. TRIBUNE COMPANY SUMMARY OF REVENUES (Unaudited) (A) (B) For Fourth Quarter Ended December 30, 2001 (In thousands) Fourth Quarter Year-to-Date (13 weeks) (14 weeks) (52 weeks) (53 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Broadcasting & Entertainment $ 278,791 $ 332,268 $ 1,130,125 $ 1,258,282 Television (C) (16) (10) 13,565 13,541 56,175 58,329 Radio - (4) 26,446 24,799 163,635 148,942 Entertainment/Other 7 10 Segment Total (D) 318,802 370,608 (14) 1,349,935 1,465,553 (8) Publishing Advertising 1,230,071 1,306,339 Retail 358,543 403,421 (11) (6) 675,472 752,829 National 175,532 204,592 (14) (10) 1,041,610 1,270,457 Classified 217,584 289,571 (25) (18) 751,659 897,584 2,947,153 3,329,625 Sub-Total (16) (11) 167,834 171,974 662,368 655,701 Circulation (2) 1 234,428 217,350 Other 63,260 58,992 7 8 Segment Total (E) (F) 982,753 1,128,550 (13) 3,843,949 4,202,676 (9) 59,482 48,004 16,302 13,435 21 24 Interactive (G) $ 1,317,857 $ 1,512,593 (13) $ 5,253,366 $ 5,716,233 (8) Consolidated Revenues (H) (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) The fourth quarter and full year 2001 comprised one less week than the same time periods in 2000. (C) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in April 2001. On a same station basis, television revenues decreased 18% for the quarter and 12% for the year-to-date. Year-to-date includes copyright royalties of $29.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions, copyright royalties and the 53rd week in 2000, television revenues decreased 14% for the quarter and 12% for the year-to-date. (D) Excluding acquisitions, copyright royalties and the 53rd week in 2000, broadcasting and entertainment revenues decreased 11% for the quarter and 10% for the year-to-date. (E) Publishing revenues for 2000 actual and pro forma have been restated to conform with the 2001 presentation. (F) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding acquisitions, the extra five days and the 53rd week in 2000, publishing revenues decreased 11% for the quarter and 9% for the year-to-date. (G) Excluding the 53rd week in 2000, interactive revenues increased 24% for the quarter and 25% for the year-to-date. (H) Excluding acquisitions, copyright royalties, the 53rd week in 2000 and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues decreased 11% for the quarter and 9% for the year-to-date.
  • 11. TRIBUNE COMPANY SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) (C) For Fourth Quarter Ended December 30, 2001 (In thousands) Fourth Quarter Year-to-Date (13 weeks) (14 weeks) (52 weeks) (53 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Full Run 707 874 2,677 3,097 L.A. Times (19) (14) Chicago Tribune 551 653 (16) 2,170 2,487 (13) Newsday 423 479 (12) 1,684 1,731 (3) Other Daily Newspapers (D) 3,584 3,980 (10) 13,895 15,105 (8) Total 5,265 5,986 (12) 20,426 22,420 (9) Part Run 1,409 1,448 5,199 6,036 L.A. Times (3) (14) Chicago Tribune 1,379 1,485 (7) 5,589 5,546 1 Newsday 428 491 (13) 1,647 1,775 (7) Other Daily Newspapers (D) 1,478 1,585 (7) 6,032 5,954 1 Total 4,694 5,009 (6) 18,467 19,311 (4) Total Advertising Inches Full Run 6,600 7,161 Retail 1,917 2,207 (13) (8) 3,324 3,962 National 873 1,054 (17) (16) 10,502 11,297 Classified 2,475 2,725 (9) (7) 5,265 5,986 20,426 22,420 Sub-Total (12) (9) Part Run 4,694 5,009 (6) 18,467 19,311 (4) Total 9,959 10,995 (9) 38,893 41,731 (7) Preprint Pieces 1,692,348 1,227,319 L.A. Times (E) 536,761 417,930 28 38 2,718,692 2,941,339 Chicago Tribune 774,547 889,376 (13) (8) 2,286,951 2,284,529 Newsday 646,828 697,644 (7) - 3,431,825 3,505,340 Other Daily Newspapers (D) 1,008,103 1,045,730 (4) (2) Total 2,966,239 3,050,680 (3) 10,129,816 9,958,527 2 (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) The fourth quarter and full year 2001 comprised one less week than the same time periods in 2000. (C) Volume for 2000 actual and pro forma has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers. (D) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The Morning Call, Daily Press, The Advocate and Greenwich Time. (E) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.
  • 12. TRIBUNE COMPANY SUMMARY OF REVENUES (Unaudited) (A) (B) For Period 12 Ended December 30, 2001 (In thousands) Period 12 Year-to-Date (5 weeks) (6 weeks) (52 weeks) (53 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Broadcasting & Entertainment $ 97,860 $ 135,886 $ 1,130,125 $ 1,258,282 Television (C) (28) (10) 5,552 5,053 56,175 58,329 Radio 10 (4) 9,581 8,122 163,635 148,942 Entertainment/Other 18 10 Segment Total (D) 112,993 149,061 (24) 1,349,935 1,465,553 (8) Publishing Advertising 146,166 190,317 1,230,071 1,306,339 Retail (23) (6) 68,063 82,512 675,472 752,829 National (18) (10) 70,885 98,025 1,041,610 1,270,457 Classified (28) (18) 285,114 370,854 2,947,153 3,329,625 Sub-Total (23) (11) 63,401 72,280 662,368 655,701 Circulation (12) 1 22,607 20,059 234,428 217,350 Other 13 8 Segment Total (E) (F) 371,122 463,193 (20) 3,843,949 4,202,676 (9) 5,569 4,616 59,482 48,004 21 24 Interactive (G) $ 489,684 $ 616,870 (21) $ 5,253,366 $ 5,716,233 (8) Consolidated Revenues (H) (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of fiscal 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Period 12 and full year 2001 comprised one less week than the same time periods in 2000. (C) Includes WATL-Atlanta and WNOL-New Orleans, acquired in February 2000, and Tower Distribution (formerly United Video), acquired in April 2001. On a same station basis, television revenues decreased 30% for the period and 12% for the year-to-date. Year-to-date includes copyright royalties of $29.9 million in 2001 and $12.4 million in 2000. Excluding acquisitions, copyright royalties and the 53rd week in 2000, television revenues decreased 18% for the period and 12% for the year-to-date. (D) Excluding acquisitions, copyright royalties and the 53rd week in 2000, broadcasting and entertainment revenues decreased 14% for the period and 10% for the year-to-date. (E) Publishing revenues for 2000 actual and pro forma have been restated to conform with the 2001 presentation. (F) Includes Virginia Gazette, acquired in February 2001 and TV Data, acquired in May 2001. Times Mirror's and Tribune's 2000 fiscal years began on different days. This difference resulted in the seven newly acquired newspapers having five extra days in Period 1, 2001 compared to Period 1, 2000. Excluding acquisitions, the extra five days and the 53rd week in 2000, publishing revenues decreased 13% for the period and 9% for the year-to-date. (G) Excluding the 53rd week in 2000, interactive revenues increased 29% for the period and 25% for the year-to-date. (H) Excluding acquisitions, copyright royalties, the 53rd week in 2000 and the extra days in 2001 for the seven newly acquired newspapers, consolidated revenues decreased 13% for the period and 9% for the year-to-date.
  • 13. TRIBUNE COMPANY SUMMARY OF NEWSPAPER ADVERTISING VOLUME (Unaudited) (A) (B) (C) For Period 12 Ended December 30, 2001 (In thousands) Period 12 Year-to-Date (5 weeks) (6 weeks) (52 weeks) (53 weeks) Actual Actual % Actual Pro Forma % 2001 2000 Change 2001 2000 Change Full Run 296 396 2,677 3,097 L.A. Times (25) (14) 204 266 2,170 2,487 Chicago Tribune (23) (13) 152 192 1,684 1,731 Newsday (21) (3) 1,314 1,607 13,895 15,105 Other Daily Newspapers (D) (18) (8) 20,426 22,420 Total 1,966 2,461 (20) (9) Part Run 526 569 5,199 6,036 L.A. Times (8) (14) 434 542 5,589 5,546 Chicago Tribune (20) 1 153 197 1,647 1,775 Newsday (22) (7) 551 631 6,032 5,954 Other Daily Newspapers (D) (13) 1 Total 1,664 1,939 (14) 18,467 19,311 (4) Total Advertising Inches Full Run 781 1,052 6,600 7,161 Retail (26) (8) 334 419 3,324 3,962 National (20) (16) 851 990 10,502 11,297 Classified (14) (7) 1,966 2,461 20,426 22,420 Sub-Total (20) (9) Part Run 1,664 1,939 (14) 18,467 19,311 (4) Total 3,630 4,400 (18) 38,893 41,731 (7) Preprint Pieces 232,168 206,979 1,692,348 1,227,319 L.A. Times (E) 12 38 305,144 404,646 2,718,692 2,941,339 Chicago Tribune (25) (8) 258,280 313,169 2,286,951 2,284,529 Newsday (18) - 425,429 485,165 3,431,825 3,505,340 Other Daily Newspapers (D) (12) (2) Total 1,221,021 1,409,959 (13) 10,129,816 9,958,527 2 (A) The pro forma year-to-date 2000 data assumes that Times Mirror was acquired as of the beginning of 2000. The pro forma data does not reflect any potential revenue enhancements or other synergies. (B) Period 12 and full year 2001 comprised one less week than the same time periods in 2000. (C) Volume for 2000 actual and pro forma has been restated to conform with the 2001 presentation. Volume is based on preliminary internal data, which may be updated in subsequent reports. Advertising volume is presented only for daily newspapers. (D) Other daily newspapers include The Baltimore Sun, South Florida Sun-Sentinel, Orlando Sentinel, The Hartford Courant, The Morning Call, Daily Press, The Advocate and Greenwich Time. (E) Preprint pieces have been restated to exclude pieces distributed by L.A. Times direct mail operations.