Company Delivers Year-over-year Net Income Growth Driven by Continued Growth in Digital Subscribers and Content Revenue and Ongoing Cost Management Efforts

Board Authorizes $25 Million Stock Repurchase Program as Part of Balanced Capital Allocation Policy

CHICAGO, March 13, 2019 (GLOBE NEWSWIRE) -- Tribune Publishing Company (NASDAQ:TPCO) today announced financial results for the fourth quarter and full year ended December 30, 2018.  Unless otherwise noted, amounts and disclosures throughout this earnings release relate to continuing operations and exclude all discontinued operations including the Los Angeles Times, San Diego Union-Tribune and other assets of the California News Group (collectively, the “California properties”) and forsalebyowner.com.

Fourth Quarter 2018 Highlights:

  • Total revenues of $283.5 million were down 4.2% year-over-year
  • Net income increased to $2.4 million, or $0.07 per share, in the fourth quarter of 2018 compared to a loss of $0.4 million, or a loss of $0.01 per share in the fourth quarter of 2017
  • Adjusted EBITDA increased to $46.5 million, up $11.3 million year-over-year
  • Digital content revenues were up 145% compared to the fourth quarter of 2017
  • Digital-only subscribers increased 47% to 250,000 at the end of the fourth quarter 2018, up from 170,000 at the end of the fourth quarter 2017

Timothy P. Knight, Tribune Publishing CEO and President, said, “2018 was a year of transition as we made important changes to our media portfolio to position the infrastructure and organization for long-term success.  We also made tremendous progress in growing our paid digital subscriber base as digital-only subscribers increased 47% from the end of the fourth quarter 2017 and related digital content revenues more than doubled.  In addition, our relentless focus on execution drove a significant year-over-year improvement in Adjusted EBITDA and EPS in the fourth quarter.”
                               
Mr. Knight continued, “As we enter 2019, we are optimistic about the strength of our business and the opportunities that lie ahead.  We are pleased to announce that the Board approved a new $25 million, two-year stock repurchase program.  The program demonstrates the confidence we have in the strength of our business and our ability to generate cash flow.  As part of our disciplined capital allocation strategy, we will continue to make the necessary investments in people and products and look to return capital to shareholders as we work to deliver shareholder value.”

“Tribune remains a leading news source for the communities we serve, and we are proud of the award-winning journalism our newsrooms produce daily. We are also very pleased that the prestigious National Press Foundation’s Benjamin C. Bradlee Editor of the Year award was recently presented to Rick Hutzell, the Editor of the Capital Gazette,” Mr. Knight said. 

Fourth Quarter 2018 Results
Fourth quarter 2018 total revenues were $283.5 million, down $12.4 million or 4.2% compared to $295.9 million for fourth quarter 2017.  Revenue for the fourth quarter 2018 includes $34.5 million attributable to the BestReviews and the Virginian-Pilot Media Companies (“VPMC”) acquisitions and revenue associated with the Company’s Transition Service Arrangement with the California properties, offset by core revenue declines, a $9.8 million downward revenue impact associated with the agreement with Cars.com to convert Tribune Publishing's eight affiliate markets into Cars.com's direct retail channel, as well as $16.9 million associated with an extra operating week in 2017.

Fourth quarter 2018 total advertising revenue and digital advertising revenue were $127.5 million and $26.2 million, respectively.  Excluding the VPMC and Cars.com impact, total advertising revenue would have been down 12.5% year-over-year.

Total operating expenses, including depreciation and amortization, in the fourth quarter of 2018 were $287.4 million, down 1.0%, compared to $290.3 million in the fourth quarter of 2017.  The decrease resulted from the Company’s ongoing strong cost management and reduced expenses related to the Cars.com transition, partially offset by the impact of the BestReviews and VPMC acquisitions.

Income from continuing operations was $4.0 million in the fourth quarter of 2018, compared to a loss of $4.8 million in the fourth quarter of 2017.

Adjusted EBITDA was $46.5 million in the fourth quarter of 2018, versus $35.2 million in the fourth quarter of 2017. The increase is primarily due to a $4.8 million contribution from the BestReviews and VPMC acquisitions and $6.5 million improved profitability from continuing operations due to reduced compensation and bad debt expense.

For the full year ended December 30, 2018, capital expenditures totaled $53.2 million.  Cash balance at December 30, 2018, was $141.5 million, which includes $43.9 million of restricted cash reflected in long-term assets.

Segment Results
The Company operates in two segments: M, which is comprised of the Company’s media groups excluding their digital revenues and related expenses, except digital subscription revenues when bundled with a print subscription, and X, which includes all digital revenues and related expenses of the Company from local Tribune Publishing websites, third party websites, mobile applications, digital-only subscriptions, Tribune Content Agency and BestReviews.

Included in the tables below is segment reporting for M and X for the fourth quarters of 2018 and 2017.

M
Fourth quarter 2018 M total revenues were $227.2 million, down 8.3% compared to the fourth quarter of 2017.  Excluding the impact of the Virginian-Pilot and the extra week in 2017, advertising revenue was down 12.0%, which sequentially was a significant improvement compared to the third quarter of 2018.

Fourth quarter 2018 operating expenses for M increased 1.8% compared to the prior-year quarter, driven primarily by the impact of the VPMC acquisition as well as one-time restructuring costs.

Fourth quarter 2018 income from operations for M was $0.5 million and Adjusted EBITDA was $33.2 million.

X
Total revenues for X for the fourth quarter of 2018 were $49.4 million, up 1.2%, primarily driven by the impact of the VPMC and BestReviews acquisitions, as well as core growth in Digital Only Subscription revenue, partially offset by the Cars.com impact and the extra week in 2017.  Fourth quarter 2018 advertising revenues for X decreased 33.3% year-over-year primarily due to the change in the Company’s Cars.com arrangement, the extra week in 2017 as well as from lower page views resulting from social media and search algorithm changes.  Content revenues in the fourth quarter of 2018, which includes digital-only subscriptions, content syndication and commerce revenues, increased by 144.8% year-over-year.  Excluding the impact of the VPMC and BestReviews acquisitions, content revenues would have been up organically 23.7%.

Fourth quarter 2018 income from operations for X was $6.3 million versus a loss of $0.9 million in the fourth quarter of 2017.  Adjusted EBITDA was $14.3 million, up $10.3 million compared to the fourth quarter of 2017.

Digital-only subscribers grew to 250,000, up 47% from the prior year and up 10% sequentially from the third quarter of 2018.

2019 Outlook
The Company expects full year 2019 Adjusted EBITDA will be a range of $100 million to $105 million.

For the first quarter of 2019, the Company expects revenue to range from $235 million to $240 million and Adjusted EBITDA to range from $18 million to $19 million versus $8.4 million in the first quarter of 2018.

Stock Repurchase Authorization
On March 13, 2019, Tribune Publishing also announced that the Company’s Board of Directors authorized a stock repurchase program under which, the Company may purchase up to $25 million of its outstanding common stock over the next two years.  The purchases may be made in open-market transactions or privately negotiated transactions and may be made from time to time depending on market conditions, share price, trading volume, cash needs and other business factors.

The authorization reflects the progress the Company has made over the last several years to reduce debt and strengthen its balance sheet as well as the Company’s confidence in its ability to generate strong cash flow to support balanced capital allocation including continued investments in the business and the return of capital to shareholders.

Conference Call Details
Tribune Publishing will host a conference call to discuss the Company’s fourth quarter 2018 results at 5:00 p.m. Eastern Time (4:00 p.m. Central Time) on Wednesday, March 13, 2019.  The conference call may be accessed via Tribune Publishing’s Investor Relations website at investor.tribpub.com or by dialing 844.494.0195 (508.637.5599 for international callers) and entering conference ID 3176871.  An archived version of the webcast will also be available for one year on the Tribune Publishing website.  To access the replay via telephone, available until March 20, 2019, dial 855.859.2056 (404.537.3406 for international callers), conference ID 3176871.

Non-GAAP Financial Information
Adjusted EBITDA, Adjusted total operating expenses, Adjusted Net Income, and Adjusted Diluted EPS. These are not measures presented in accordance with generally accepted accounting principles in the United States (US GAAP) and Tribune Publishing’s use of the terms Adjusted EBITDA, Adjusted total operating expenses, Adjusted Net Income, and Adjusted Diluted EPS may vary from that of others in the Company’s industry.  Adjusted EBITDA, Adjusted total operating expenses, Adjusted Net Income, and Adjusted Diluted EPS should not be considered as an alternative to net income (loss), income from operations, operating expenses, net income (loss) per diluted share, revenues or any other performance measures derived in accordance with US GAAP as measures of operating performance or liquidity.  Further information regarding Tribune Publishing’s presentation of these measures, including a reconciliation of Adjusted EBITDA, Adjusted total operating expenses, Adjusted Net Income and Adjusted Diluted EPS to the most directly comparable US GAAP financial measure, is included below in this press release.

Cautionary Statements Regarding Forward-looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that are based largely on our current expectations and reflect various estimates and assumptions by us.  Forward-looking statements are subject to certain risks, trends, and uncertainties that could cause actual results and achievements to differ materially from those expressed in such forward-looking statements.  Such risks, trends and uncertainties, which in some instances are beyond our control, include: changes in advertising demand, circulation levels and audience shares; competition and other economic conditions; economic and market conditions that could impact the level of our required contributions to the defined benefit pension plans to which we contribute; decisions by trustees under rehabilitation plans (if applicable) or other contributing employers with respect to multiemployer plans to which we contribute which could impact the level of our contributions; our ability to develop and grow our online businesses; changes in newsprint price; our ability to maintain effective internal control over financial reporting; concentration of stock ownership among our principal stockholders whose interests may differ from those of other stockholders; and other events beyond our control that may result in unexpected adverse operating results. For more information about these and other risks see Item 1A (Risk Factors) of the Company’s most recent Annual Report on Form 10-K and in the Company’s other reports filed with the Securities and Exchange Commission.

The words “believe,” “expect,” “anticipate,” “estimate,” “could,” “should,” “intend,” “may,” “will,” “plan,” “seek” and similar expressions generally identify forward-looking statements.  However, such words are not the exclusive means for identifying forward-looking statements, and their absence does not mean that the statement is not forward-looking.  Whether or not any such forward-looking statements, in fact, occur will depend on future events, some of which are beyond our control.  Readers are cautioned not to place undue reliance on such forward-looking statements, which are being made as of the date of this press release.  Except as required by law, we undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

About Tribune Publishing Company
Tribune Publishing (NASDAQ:TPCO) is a media company rooted in award-winning journalism.  Headquartered in Chicago, Tribune Publishing operates local media businesses in eight markets with titles including the Chicago TribuneNew York Daily NewsThe Baltimore Sun,  Orlando Sentinel, South Florida's Sun-Sentinel, Virginia’s Daily Press and The Virginian-Pilot, The Morning Call of Lehigh Valley, Pennsylvania, and the Hartford Courant.

Tribune Publishing also operates Tribune Content Agency and is majority owner of BestReviews.

Our brands are committed to informing, inspiring and engaging local communities. We create and distribute content across our media portfolio, offering integrated marketing, media, and business services to consumers and advertisers, including digital solutions and advertising opportunities.

Investor Relations Contact:
Terry Jimenez
Tribune Publishing, EVP/CFO
312.222.5787
tjimenez@tribpub.com 

Media Contact:
Tilden Katz
Tribune Publishing Corporate Communications
312.606.2614
tilden.katz@fticonsulting.com 
Source: Tribune Publishing

Exhibits:
Condensed Consolidated Statements of Income (Loss)
Segment Income, Expenses, and Non-GAAP Reconciliations
Condensed Consolidated Balance Sheets
Non-GAAP Reconciliations - Loss from Continuing Operations to Adjusted EBITDA
Non-GAAP Reconciliations - Total Operating Expenses to Adjusted Total Operating Expenses
Non-GAAP Reconciliations - Loss from Continuing Operations to Adjusted Net Income (Loss) from continuing operations and Adjusted Diluted EPS


TRIBUNE PUBLISHING COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except per share data)
(Unaudited)

Preliminary

  Three months ended Year Ended
  December 30,
 2018
 December 31,
 2017
 December 30,
 2018
 December 31,
 2017
         
Operating revenues $283,496  $295,888  $1,030,669  $1,015,453 
         
Operating expenses 287,392  290,292  1,076,881  1,006,523 
         
Income (loss) from operations (3,896) 5,596  (46,212) 8,930 
         
Interest expense, net 320  (7,024) (11,353) (26,334)
Loss on early extinguishment of debt     (7,666)  
Premium on stock buyback       (6,031)
Loss on equity investments, net (40) (701) (1,868) (2,725)
Other income, net 3,570  2,882  14,513  3,535 
Income (loss) from continuing operations before income taxes (46) 753  (52,586) (22,625)
Income tax (benefit) expense (4,004) 5,576  (12,723) 7,188 
Income (loss) from continuing operations 3,958  (4,823) (39,863) (29,813)
Income (loss) from discontinued operations, net of taxes (1,155) 4,450  289,510  35,348 
Net income (loss) 2,803  (373) 249,647  5,535 
Less: Income attributable to non-controlling interests 385    856   
Net income (loss) attributable to Tribune common stockholders $2,418  $(373) $248,791  $5,535 
         
Net income (loss) attributable to Tribune per common share - Basic        
Income (loss) from continuing operations $0.10  $(0.14) $(1.15) $(0.88)
Income (loss) from discontinued operations (0.03) 0.13  8.20  1.04 
Net income (loss) attributable to Tribune per common share - Basic $0.07  $(0.01) $7.05  $0.16 
         
Net income (loss) attributable to Tribune per common share - Diluted        
Income (loss) from continuing operations $0.10  $(0.14) $(1.15) $(0.88)
Income (loss) from discontinued operations (0.03) 0.13  8.20  1.04 
Net income (loss) attributable to Tribune per common share - Diluted $0.07  $(0.01) $7.05  $0.16 
         
Weighted average shares outstanding:        
Basic 35,575  33,610  35,268  33,996 
Diluted 35,880  33,610  35,268  33,996 
         


The tables below show the segmentation of income and expenses for the three and twelve months ended December 30, 2018 as compared to the three and twelve months ended December 31, 2017.  For the three and twelve months ended December 30, 2018, the three-month period consists of 13 weeks and the twelve-month period consists of 52 weeks.  For the three and twelve months ended December 31, 2017, the three-month period consists of 14 weeks and the twelve-month period consists of 53 weeks

 M X Corporate and Eliminations Consolidated
 Three months ended Three months ended Three months ended Three months ended
 Dec. 30, 2018 Dec. 31, 2017 Dec. 30, 2018 Dec. 31, 2017 Dec. 30, 2018 Dec. 31, 2017 Dec. 30, 2018 Dec. 31, 2017
Total revenues$227,176  $247,843  $49,423  $48,832  $6,897  $(787) $283,496  $295,888 
Operating expenses226,661  222,613  43,150  49,781  17,581  17,898  287,392  290,292 
Income (loss) from operations515  25,230  6,273  (949) (10,684) (18,685) (3,896) 5,596 
Depreciation and amortization5,306  3,815  6,491  4,551  3,898  3,835  15,695  12,201 
Impairment1,872            1,872   
Adjustments25,550  7,261  1,535  437  5,701  9,686  32,786  17,384 
Adjusted EBITDA$33,243  $36,306  $14,299  $4,039  $(1,085) $(5,164) $46,457  $35,181 


 M
 X
 Corporate and Eliminations
 Consolidated
 Year Ended
 Year Ended
 Year Ended
 Year Ended
 Dec. 30, 2018
 Dec. 31, 2017
 Dec. 30, 2018
 Dec. 31, 2017
 Dec. 30, 2018
 Dec. 31, 2017
 Dec. 30, 2018
 Dec. 31, 2017
Total revenues.$851,069  $854,840  $165,612  $163,977  $13,988  $(3,364) $1,030,669  $1,015,453 
Operating expenses.846,122  792,665  152,698  161,783  78,061  52,075  1,076,881  1,006,523 
Income (loss) from operations4,947  62,175  12,914  2,194  (64,073) (55,439) (46,212) 8,930 
Depreciation and amortization17,419  16,415  19,819  15,299  16,024  15,592  53,262  47,306 
Impairment1,872            1,872   
Adjustments41,476  17,227  9,272  3,612  34,186  22,707  84,934  43,546 
Adjusted EBITDA.$65,714  $95,817  $42,005  $21,105  $(13,863) $(17,140) $93,856  $99,782 


Segment M

  Three Months Ended Year Ended
 
 December 30,
 2018
 December 31,
 2017
 % Change December 30,
 2018
 December 31,
 2017
 % Change
Operating revenues:            
Advertising. $101,258  $111,079  (8.8%) $355,790  $380,214  (6.4%)
Circulation. 89,089  94,096  (5.3%) 349,975  319,727  9.5%
Other 36,829  42,668  (13.7%) 145,304  154,899  (6.2%)
Total revenues. 227,176  247,843  (8.3%) 851,069  854,840  (0.4%)
Operating expenses 226,661  222,613  1.8% 846,122  792,665  6.7%
Income from operations. 515  25,230  (98.0%) 4,947  62,175  (92.0%)
Depreciation and amortization 5,306  3,815  39.1% 17,419  16,415  6.1%
Impairment 1,872    * 1,872    *
Adjustments 25,550  7,261  * 41,476  17,227  *
Adjusted EBITDA $33,243  $36,306  (8.4%) $65,714  $95,817  (31.4%)
             

* Represents positive or negative change in excess of 100%

Segment X

  Three Months Ended Year Ended
 
 December 30,
 2018
 December 31,
 2017
 % Change December 30,
 2018
 December 31,
 2017
 % Change
Operating revenues:            
Advertising. $26,239  $39,361  (33.3%) $98,023  $130,376  (24.8%)
Content. 23,184  9,471  * 67,589  33,601  *
Total revenues. 49,423  48,832  1.2% 165,612  163,977  1.0%
Operating expenses 43,150  49,781  (13.3%) 152,698  161,783  (5.6%)
Income from operations. 6,273  (949) * 12,914  2,194  *
Depreciation and amortization 6,491  4,551  42.6% 19,819  15,299  29.5%
Adjustments 1,535  437  * 9,272  3,612  *
Adjusted EBITDA $14,299  $4,039  * $42,005  $21,105  99.0%



TRIBUNE PUBLISHING COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
Preliminary

  December 30,
 2018
 December 31,
 2017
Assets
    
Current Assets:    
Cash $97,560  $185,351 
Accounts receivable 145,463  122,501 
Inventories 9,587  7,412 
Prepaid expenses and other. 18,197  29,663 
Assets related to discontinued operations   61,778 
Total current assets. 270,807  406,705 
Net Properties, Plant and Equipment. 144,963  94,498 
Other Assets    
Goodwill 132,146  45,348 
Intangible assets, net. 77,229  64,996 
Software, net. 27,117  40,700 
Restricted cash. 43,947   
Deferred income taxes. 2,414  1,124 
Other long-term assets 28,004  31,163 
Assets related to discontinued operations   180,599 
Total other assets. 310,857  363,930 
Total assets $726,627  $865,133 
     
Liabilities and Equity    
Current Liabilities    
Accounts payable $70,555  $65,724 
Employee compensation and benefits 61,001  49,262 
Deferred revenue 51,114  50,314 
Current portion of long-term debt. 405  21,486 
Other current liabilities. 21,203  18,453 
Liabilities associated with discontinued operations 6,249  55,665 
Total current liabilities 210,527  260,904 
Non-Current Liabilities    
Pension and postretirement benefits payable 20,150  23,438 
Deferred revenue 2,856  4,818 
Long-term debt. 6,799  331,065 
Workers' compensation, general liability and auto insurance payable 30,606  33,452 
Other obligations 42,621  25,119 
Liabilities associated with discontinued operations   117,175 
Total non-current liabilities. 103,032  535,067 
Noncontrolling interest 39,756   
Equity    
Total stockholders' equity 373,312  69,162 
Total liabilities and equity $726,627  $865,133 


TRIBUNE PUBLISHING COMPANY
NON-GAAP RECONCILIATIONS
(In thousands) (Unaudited)
Preliminary

Reconciliation of Net Income (Loss) from Continuing Operations to Adjusted EBITDA:

  Three months ended Year Ended
 
 December 30,
 2018
 December 31,
 2017
 % Change. December 30,
 2018
 December 31,
 2017
 % Change
Income (loss) from continuing operations $3,958  $(4,823) * $(39,863) $(29,813) 33.7%
Income tax expense. (4,004) 5,576  * (12,723) 7,188  *
Interest expense, net (320) 7,024  * 11,353  26,334  (56.9%)
Loss on early extinguishment of debt     * 7,666    *
Premium on stock buyback     *   6,031  *
Loss on equity investments, net 40  701  (94.3%) 1,868  2,725  (31.4%)
Other income, net (1). (3,570) (2,882) 23.9% (14,513) (3,535) *
Income (loss) from operations (3,896) 5,596  *. (46,212) 8,930  *
Depreciation and amortization. 15,695  12,201  28.6% 53,262  47,306  12.6%
Impairment. 1,872    *. 1,872    *.
Restructuring and transaction costs(2) 29,846  11,436  *. 74,481  30,890  *
Litigation settlement(3)   3,000  *.   3,000  *
Stock-based compensation. 2,940  2,624  12.0% 10,453  9,255  12.9%
Employee voluntary separation program.   324  *.   401  *
Adjusted EBITDA. $46,457  $35,181  32.1% $93,856  $99,782  (5.9%)

* Represents positive or negative change in excess of 100%

(1) - Effective January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2017-07, Topic 715, Compensation - Retirement Benefits; Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost.  ASU 2017-07 requires certain components of net benefit costs to be presented outside of income from operations.  The standard required retrospective application.  Accordingly amounts presented in the prior period have been adjusted to conform with the standard.
(2) - Restructuring and transaction costs include costs related to Tribune's internal restructuring, such as severance related to the IT outsourcing efforts, charges associated with vacated space and costs related to completed and potential acquisitions.
(3) - Adjustment to litigation settlement reserve.

Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA is a financial measure that is not calculated in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).  Management believes that because Adjusted EBITDA excludes (i) certain non-cash expenses (such as depreciation, amortization, stock-based compensation, and gain/loss on equity investments) and (ii) expenses that are not reflective of the Company’s core operating results over time (such as restructuring costs, including the employee voluntary separation program and gain/losses on employee benefit plan terminations, litigation or dispute settlement charges or gains, premiums on stock buyback and transaction-related costs), this measure provides investors with additional useful information to measure the Company’s financial performance, particularly with respect to changes in performance from period to period.  The Company’s management uses Adjusted EBITDA (a) as a measure of operating performance; (b) for planning and forecasting in future periods; and (c) in communications with the Company’s Board of Directors concerning the Company’s financial performance.  In addition, Adjusted EBITDA, or a similarly calculated measure, has been used as the basis for certain financial maintenance covenants that the Company is subject to in connection with certain credit facilities.  Since not all companies use identical calculations, the Company’s presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies and should not be used by investors as a substitute or alternative to net income or any measure of financial performance calculated and presented in accordance with U.S. GAAP.  Instead, management believes Adjusted EBITDA should be used to supplement the Company’s financial measures derived in accordance with U.S. GAAP to provide a more complete understanding of the trends affecting the business.

Although Adjusted EBITDA is frequently used by investors and securities analysts in their evaluations of companies, Adjusted EBITDA has limitations as an analytical tool, and investors should not consider it in isolation or as a substitute for, or more meaningful than, amounts determined in accordance with GAAP. Some of the limitations to using non-GAAP measures as an analytical tool are:  they do not reflect the Company’s interest income and expense, or the requirements necessary to service interest or principal payments on the Company’s debt;  they do not reflect future requirements for capital expenditures or contractual commitments; and although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and non-GAAP measures do not reflect any cash requirements for such replacements.

The Company does not provide a reconciliation of Adjusted EBITDA guidance due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation, including adjustments that could be made for restructuring and transaction costs, stock-based compensation amounts and other charges reflected in our reconciliation of historic numbers, the amount of which, based on historical experience, could be significant.


TRIBUNE PUBLISHING COMPANY
NON-GAAP RECONCILIATIONS
(In thousands)
(Unaudited)
Preliminary

Reconciliation of Total Operating Expenses to Adjusted Total Operating Expenses:

  Three Months Ended December 30, 2018 Three Months Ended December 31, 2017
 
 GAAP Adjustments Adjusted GAAP Adjustments Adjusted
 
            
Compensation $118,102  $(50,405) $67,697  $119,971  $(39,061) $80,910 
Newsprint and ink. 17,786  (4,799) 12,987  17,842  (4,684) 13,158 
Outside services 86,455  (19,607) 66,848  91,609  (22,424) 69,185 
Other. 47,482  (15,711) 31,771  48,669  (7,546) 41,123 
Depreciation and amortization 15,695  (15,695)   12,201  (12,201)  
Impairment 1,872  (1,872)        
             
Total operating expenses $287,392  $(108,089) $179,303  $290,292  $(85,916) $204,376 


  Year Ended December 30, 2018 Year Ended December 31, 2017
 
 GAAP Adjustments Adjusted GAAP Adjustments Adjusted
 
            
Compensation $443,084  $(135,935) $307,149  $406,279  $(60,048) $346,231 
Newsprint and ink. 66,134  (17,317) 48,817  59,241  (5,538) 53,703 
Outside services 348,827  (76,002) 272,825  331,202  (56,047) 275,155 
Other. 163,702  (49,152) 114,550  162,495  (11,954) 150,541 
Depreciation and amortization 53,262  (53,262)   47,306  (47,306)  
Impairment 1,872  (1,872)        
             
Total operating expenses $1,076,881  $(333,540) $743,341  $1,006,523  $(180,893) $825,630 

Adjusted Total Operating Expenses

Adjusted total operating expenses consist of total operating expenses per the income statement, adjusted to exclude the impact of items listed in the Adjusted EBITDA non-GAAP reconciliation, the additional expenses related to the 2018 and 2017 acquisitions (e.g. same-store), the impact of the TSA expenses in 2018, the impact of the Cars.com conversion in 2018 and the impact of the 53rd week in the fourth quarter of 2017.  Management believes that Adjusted total operating expenses is informative to investors as it enhances the investors' overall understanding of the financial performance of the Company's business as they analyze current results compared to prior periods.


TRIBUNE PUBLISHING COMPANY
NON-GAAP RECONCILIATIONS
(In thousands)
(Unaudited)
Preliminary

Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Diluted EPS:

 Three months ended
 December 30, 2018 December 31, 2017
  Earnings Diluted  EPS  Earnings Diluted  EPS
Income (loss) from continuing operations - GAAP $3,958  $0.1  $(4,823) $(0.14)
Adjustments to operating expenses, net of 27.8% tax:       
Restructuring and transaction costs 21,549  0.6  8,257  0.25 
Employee voluntary separation program     234  0.01 
Adjusted income from continuing operations - Non-GAAP$25,507  $0.71  $3,668  $0.11 
 


                
 Year Ended
 December 30, 2018
 December 31, 2017
  Earnings Diluted  EPS  Earnings Diluted  EPS
Loss from continuing operations - GAAP $(39,863) $(1.15) $(29,813) $(0.88)
Premium on stock buyback     6,031  0.18 
Adjustments to operating expenses, net of 27.8% tax:       
Restructuring and transaction costs 53,775  1.52  22,303  0.66 
Employee voluntary separation program     290  0.01 
Adjusted income (loss) from continuing operations - Non-GAAP$19,447  $0.55  $(1,189) $(0.03)
                


Adjusted Income (Loss) from continuing operations and Adjusted Diluted EPS

Adjusted net income (loss) from continuing operations is defined as income from continuing operations- GAAP excluding the following adjustments:  Restructuring and transaction costs and Employee voluntary separation program, net of the impact of income taxes.

Adjusted Diluted EPS computes Adjusted net income (loss) from continuing operations divided by diluted weighted average shares outstanding.

Management believes Adjusted Net income (loss) from continuing operations and Adjusted Diluted EPS are informative to investors as they enhance investors' overall understanding of the financial performance of the Company's business as they analyze current results compared to future recurring projections.