Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Gannett Announces Fourth Quarter 2024 Results & Business Outlook

Gannett Co., Inc. ("Gannett", "we", "us", "our", or the "Company") (NYSE: GCI) today reported its financial results for the fourth quarter ended December 31, 2024.

"In 2024, we made continued strong progress executing on our strategy to advance our digital transformation, resulting in total digital revenues exceeding 45% of total revenues in the fourth quarter, and amounting to over $1.1 billion for the year. Equally important, we expanded our audience, improved engagement, and grew digital revenues through diversified channels. Total 2024 digital revenues increased by over 5% compared to 2023," said Michael Reed, Gannett Chairman and Chief Executive Officer.

"The successful execution of our strategy has driven continued improvement across our key financial metrics. In 2024, we delivered full-year growth in both Adjusted EBITDA and free cash flow, while driving improvement to our bottom line. We also remained focused on enhancing our capital structure in 2024, which was evidenced by repaying $73.5 million of debt in addition to repayments made in connection with the completion of our comprehensive refinancing that extended our debt maturities and significantly reduced potential future dilution from our convertible notes."

"With our continued strong performance, we are pleased to have delivered on the expectations we set for 2024 at the beginning of the year for total revenue, Adjusted EBITDA, free cash flow, and net income. This success reinforces our confidence in achieving our 2025 expectations that we shared this morning. Further, when considering the impact of the refinancing we completed in Q4, our expectations for 2025 and 2026 remain in line with the guidance provided at the start of 2024. While transformations are never a straight line, the reaffirmation of our key financial goals demonstrates the continued progress we are making on our transformation."

"As we look ahead to 2025, we expect to build on that progress and drive improvement across our key financial metrics. We believe we are well-positioned to realize total revenue growth during 2025, growth in both total digital revenues and Adjusted EBITDA, significant free cash flow generation, and meaningful debt reduction. We are excited about our operational and financial plans for 2025, as well as the opportunity to create meaningful value for both our shareholders as well as the communities that we serve."

Fourth Quarter 2024 Digital Highlights (Year-Over-Year):

  • Total digital revenues of $280.4 million increased 1.2%, or 3.4% on a same store basis(1)
  • Digital-only subscription revenues of $49.0 million grew 17.0%
  • 200 million(2) average monthly unique visitors, an increase of 7.0%
  • Digital advertising revenues of $92.7 million grew 1.7%

Additional Fourth Quarter 2024 Highlights (Year-Over-Year):

  • Total revenues of $621.3 million decreased 7.2%
    • Total revenues were impacted by the decision to sell or shut down certain non-strategic assets
  • Same store revenues(1) decreased 5.5%, reflecting an improvement of 250 basis points
  • Net income attributable to Gannett of $64.3 million, a margin of 10.4%
  • Adjusted Net income attributable to Gannett(1) of $38.3 million improved by $56.5 million
  • Adjusted EBITDA(1) totaled $78.2 million, an increase of 5.5%
  • Adjusted EBITDA(1) margin of 12.6% improved by 150 basis points
  • Cash provided by operating activities of $9.0 million
  • Free cash flow(1) of $3.8 million
________________________

(1)

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow, and Same store revenues are non-GAAP measures. See "Use of Non-GAAP Information" below for information about these non-GAAP measures.

(2)

200 million average monthly unique visitors in the fourth quarter of 2024 with approximately 149 million average monthly unique visitors coming from our U.S. media network, which includes USA TODAY (based on December 2024 Comscore Media Metrix®) and approximately 51 million average monthly unique visitors resulting from our U.K. digital properties (based on Adobe Analytics).

Capital Structure Highlights:

  • As of December 31, 2024, the Company had cash and cash equivalents of $106.3 million
  • Total principal debt outstanding at December 31, 2024 was $1,111.8 million, including $850.0 million in first lien debt
  • First lien net leverage(3) was 2.7x
  • In February 2025, the Company entered into an asset purchase agreement with Hearst Corporation to divest the Austin American-Statesman, which is expected to close in the first quarter of 2025

Business Outlook(4)

The Company presents its full year outlook for 2025. The Company's estimates factor in the pending sale of the Austin American-Statesman but do not factor in the impact of any future acquisitions or dispositions.

  • Full Year 2025 Business Outlook(4)
    • Total digital revenues are expected to grow approximately 7%-10% on a same store basis(1)
      • Total digital revenues are expected to make up 50% of total revenues during 2025
    • Total revenues are expected to be down in the low single digits on a same store basis(1)
      • Same store(1) revenue trends are expected to grow on an overall basis during 2025
    • Net income attributable to Gannett is expected to improve compared to the prior year
    • Adjusted EBITDA(1) is expected to grow versus the prior year
    • Cash provided by operating activities is expected to grow in excess of 30% versus the prior year
    • Free cash flow(1) is expected to grow in excess(5) of 40% versus the prior year

Financial Highlights

In thousands

Fourth Quarter 2024

 

Full Year 2024

Revenues

$

621,275

 

$

2,509,315

 

Net income (loss) attributable to Gannett

 

64,319

 

 

(26,354

)

Adjusted EBITDA(6) (non-GAAP basis)

 

78,158

 

 

273,189

 

Adjusted net income attributable to Gannett(6) (non-GAAP basis)

 

38,320

 

 

24,970

 

Cash provided by operating activities

 

8,989

 

 

100,310

 

Free cash flow(6) (non-GAAP basis)

 

3,832

 

 

58,445

 

________________________

(3)

As of December 31, 2024, the First Lien Net Leverage ratio was calculated by subtracting cash on the balance sheet from the sum of our five-year first lien term loan facility (the "2029 Term Loan Facility") and dividing that by Q4 2024 LTM Adjusted EBITDA. The 6% Senior Secured Convertible Notes due 2027 and 6% Senior Secured Convertible Notes due 2031 are secured by liens junior to those securing our 2029 Term Loan Facility.

(4)

Projections are based on Company estimates as of February 20, 2025 and are provided solely for illustrative purposes. Actual results may vary. The Company undertakes no obligation to update this information. Additionally, the Company's estimates do not factor in the impact of any future acquisitions or dispositions. The Company's future financial results could differ materially from the Company’s current estimates.

(5)

Capital expenditures are expected to increase as a result of investments in technology and products.

(6)

Refer to "Use of Non-GAAP Information" below for the Company's definition of Adjusted EBITDA, Adjusted net income (loss) attributable to Gannett, and Free cash flow, as well as the reconciliation of such measures to the most comparable GAAP measure.

Earnings Conference Call

Management will host a conference call on Thursday, February 20, 2025 at 8:30 A.M. Eastern Time to review the financial and operating results for the period. A copy of the earnings release will be posted to the Investor Relations section of Gannett’s website, investors.gannett.com. The conference call may be accessed by dialing 1-888-506-0062 (from within the U.S.) or 1-973-528-0011 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference "Gannett Fourth Quarter Earnings Call" or access code "669986". We use our website as a channel of distribution for important Company information and we use the investors.gannett.com website as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. A simultaneous webcast of the conference call will be available to the public on a listen-only basis at investors.gannett.com. Please allow extra time prior to the call to visit the website and download any necessary software required to listen to the internet broadcast. A telephonic replay of the conference call will also be available approximately two hours following the call’s completion through 11:59 P.M. Eastern Time on Thursday, March 6, 2025 by dialing 1-877-481-4010 (from within the U.S.) or 1-919-882-2331 (from outside of the U.S.); please reference access code "50823". A transcript of our earnings call held today also will be posted to the investors.gannett.com website.

About Gannett

Gannett Co., Inc. (NYSE: GCI) is a diversified media company with expansive reach at the national and local level dedicated to empowering and enriching communities. We seek to inspire, inform, and connect audiences as a sustainable, growth focused media and digital marketing solutions company. Through our trusted brands, including the USA TODAY NETWORK, comprised of the national publication, USA TODAY, and local media organizations, including our network of local properties, in the United States, and Newsquest, a wholly-owned subsidiary operating in the United Kingdom, we provide essential journalism, local content, and digital experiences to audiences and businesses. We deliver high-quality, trusted content with a commitment to balanced, unbiased journalism, where and when consumers want to engage. Our digital marketing solutions brand, LocaliQ, supports small and medium-sized businesses with innovative digital marketing products and solutions.

Cautionary Statement Regarding Forward-Looking Statements

Certain items in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, our full year 2025 business outlook, statements regarding our business outlook, digital revenue performance and growth, growth in our Digital Marketing Solutions segment, growth of and demand for our digital-only subscriptions and audience, digital marketing and advertising services, digital revenues, monetization of our audience, print advertising trends and revenues, expected results of our targeting and pricing models, expectations regarding our cash from operating activities, free cash flows, revenues, net income (loss) attributable to Gannett, Adjusted EBITDA, same store revenues and cash flows, expectations regarding our long-term growth, sustainable growth, and inflection in our revenue, our ability to create long-term stockholder value, our expectations, in terms of both amount and timing, with respect to debt repayment, our expectations with respect to the effects of our refinancing transaction, expectations regarding our divestiture of the Austin American-Statesman and the closing of such transaction, our expected capital expenditures, expectations regarding real estate and non-strategic asset sales, our strategy, our partnerships, our ability to achieve our operating priorities, our long-term opportunities, economic impacts, our ability to navigate volatility, achieve our financial goals, optimize our capital structure and achieve optimal financial performance, our cost structure, future revenue and expense trends, and our ability to influence trends. Words such as "expect(s)", "believe(s)", "aim(s)", "will", "can", "outlook", "guidance", "estimate(s)", "project(s)", "suggest", "trend", "focus", and similar expressions are intended to identify such forward-looking statements. These statements are based on management’s current expectations and beliefs and are subject to a number of risks and uncertainties. These and other risks and uncertainties could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond our control. The Company can give no assurance its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in the Company's most recent Annual Report on Form 10-K, our quarterly reports on Form 10-Q, and our other filings with the Securities and Exchange Commission. Furthermore, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. Except to the extent required by law, the Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

GANNETT CO., INC.

CONSOLIDATED BALANCE SHEETS

 

Table No. 1

 

 

 

In thousands, except share data

December 31, 2024

 

December 31, 2023

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

106,299

 

 

$

100,180

 

Accounts receivable, net of allowance for credit losses of $13,596 and $16,338, respectively

 

239,636

 

 

 

266,096

 

Inventories

 

20,910

 

 

 

26,794

 

Prepaid expenses

 

40,268

 

 

 

36,210

 

Other current assets

 

18,782

 

 

 

14,957

 

Total current assets

 

425,895

 

 

 

444,237

 

Property, plant, and equipment, net of accumulated depreciation of $337,013 and $336,408, respectively

 

240,980

 

 

 

239,087

 

Operating lease assets

 

143,955

 

 

 

221,733

 

Goodwill

 

530,028

 

 

 

533,876

 

Intangible assets, net

 

430,374

 

 

 

524,350

 

Deferred tax assets

 

60,983

 

 

 

37,125

 

Pension and other assets

 

207,932

 

 

 

180,839

 

Total assets

$

2,040,147

 

 

$

2,181,247

 

 

 

 

 

Liabilities and equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued liabilities

$

318,384

 

 

$

293,444

 

Deferred revenue

 

108,000

 

 

 

120,502

 

Current portion of long-term debt

 

74,300

 

 

 

63,752

 

Operating lease liabilities

 

39,761

 

 

 

45,763

 

Other current liabilities

 

5,157

 

 

 

10,052

 

Total current liabilities

 

545,602

 

 

 

533,513

 

Long-term debt

 

755,754

 

 

 

564,836

 

Convertible debt

 

249,757

 

 

 

416,036

 

Deferred tax liabilities

 

4,928

 

 

 

2,028

 

Pension and other postretirement benefit obligations

 

37,820

 

 

 

42,661

 

Long-term operating lease liabilities

 

167,731

 

 

 

203,871

 

Other long-term liabilities

 

125,921

 

 

 

100,989

 

Total noncurrent liabilities

 

1,341,911

 

 

 

1,330,421

 

Total liabilities

 

1,887,513

 

 

 

1,863,934

 

Commitments and contingent liabilities

 

 

 

Equity

 

 

 

Preferred stock, $0.01 par value per share, 300,000 shares authorized, none of which were issued and outstanding at December 31, 2024 and December 31, 2023

 

 

 

 

 

Common stock, $0.01 par value per share, 2,000,000,000 shares authorized; 158,835,742 shares issued and 147,388,555 shares outstanding at December 31, 2024; 158,554,705 shares issued and 148,939,463 shares outstanding at December 31, 2023

 

1,588

 

 

 

1,586

 

Treasury stock, at cost, 11,447,187 shares and 9,615,242 shares at December 31, 2024 and December 31, 2023, respectively

 

(20,540

)

 

 

(17,393

)

Additional paid-in capital

 

1,281,801

 

 

 

1,426,325

 

Accumulated deficit

 

(1,053,546

)

 

 

(1,027,192

)

Accumulated other comprehensive loss

 

(56,164

)

 

 

(65,541

)

Total Gannett stockholders' equity

 

153,139

 

 

 

317,785

 

Noncontrolling interests

 

(505

)

 

 

(472

)

Total equity

 

152,634

 

 

 

317,313

 

Total liabilities and equity

$

2,040,147

 

 

$

2,181,247

 

GANNETT CO., INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Table No. 2

Three months ended December 31,

 

Year ended December 31,

In thousands, except per share amounts

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

(Unaudited)

 

 

 

 

Digital

$

280,388

 

 

$

277,145

 

 

$

1,103,651

 

 

$

1,050,370

 

Print and commercial

 

340,887

 

 

 

392,260

 

 

 

1,405,664

 

 

 

1,613,180

 

Total revenues

 

621,275

 

 

 

669,405

 

 

 

2,509,315

 

 

 

2,663,550

 

Operating costs

 

375,799

 

 

 

419,644

 

 

 

1,545,584

 

 

 

1,692,031

 

Selling, general and administrative expenses

 

178,663

 

 

 

185,908

 

 

 

726,028

 

 

 

735,339

 

Depreciation and amortization

 

39,333

 

 

 

38,496

 

 

 

156,287

 

 

 

162,622

 

Integration and reorganization costs

 

11,192

 

 

 

6,009

 

 

 

66,155

 

 

 

24,468

 

Asset impairments

 

513

 

 

 

 

 

 

46,589

 

 

 

1,370

 

(Gain) loss on sale or disposal of assets, net

 

(466

)

 

 

768

 

 

 

1,106

 

 

 

(40,101

)

Other operating expenses

 

10,136

 

 

 

722

 

 

 

10,404

 

 

 

1,550

 

Total operating expenses

 

615,170

 

 

 

651,547

 

 

 

2,552,153

 

 

 

2,577,279

 

Operating income (loss)

 

6,105

 

 

 

17,858

 

 

 

(42,838

)

 

 

86,271

 

Interest expense

 

25,903

 

 

 

26,969

 

 

 

104,697

 

 

 

111,776

 

Gain on early extinguishment of debt

 

(55,205

)

 

 

(1,316

)

 

 

(55,559

)

 

 

(4,529

)

Non-operating pension income

 

(2,962

)

 

 

(2,375

)

 

 

(12,438

)

 

 

(9,382

)

Equity income in unconsolidated investees, net

 

(271

)

 

 

(1,038

)

 

 

(548

)

 

 

(2,379

)

Other non-operating expense (income), net

 

2,454

 

 

 

(3,067

)

 

 

(1,317

)

 

 

(3,050

)

Non-operating expenses

 

(30,081

)

 

 

19,173

 

 

 

34,835

 

 

 

92,436

 

Income (loss) before income taxes

 

36,186

 

 

 

(1,315

)

 

 

(77,673

)

 

 

(6,165

)

(Benefit) provision for income taxes

 

(28,132

)

 

 

21,581

 

 

 

(51,286

)

 

 

21,729

 

Net income (loss)

 

64,318

 

 

 

(22,896

)

 

 

(26,387

)

 

 

(27,894

)

Net loss attributable to noncontrolling interests

 

(1

)

 

 

(4

)

 

 

(33

)

 

 

(103

)

Net income (loss) attributable to Gannett

$

64,319

 

 

$

(22,892

)

 

$

(26,354

)

 

$

(27,791

)

Income (loss) per share attributable to Gannett - basic

$

0.45

 

 

$

(0.16

)

 

$

(0.18

)

 

$

(0.20

)

Income (loss) per share attributable to Gannett - diluted

$

0.11

 

 

$

(0.16

)

 

$

(0.18

)

 

$

(0.20

)

GANNETT CO., INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Table No. 3

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

Operating activities

 

 

 

Net loss

$

(26,387

)

 

$

(27,894

)

Adjustments to reconcile net loss to operating cash flows:

 

 

 

Depreciation and amortization

 

156,287

 

 

 

162,622

 

Share-based compensation expense

 

12,522

 

 

 

16,567

 

Non-cash interest expense

 

18,072

 

 

 

21,199

 

(Benefit) provision for deferred income taxes

 

(44,758

)

 

 

11,514

 

Loss (gain) on sale or disposal of assets, net

 

1,106

 

 

 

(40,101

)

Gain on early extinguishment of debt

 

(55,559

)

 

 

(4,529

)

Asset impairments

 

46,589

 

 

 

1,370

 

Pension and other postretirement benefit obligations

 

(23,916

)

 

 

(13,917

)

Equity income in unconsolidated investees, net

 

(548

)

 

 

(2,379

)

Change in other assets and liabilities, net:

 

 

 

Accounts receivable, net

 

25,843

 

 

 

34,135

 

Inventory

 

4,617

 

 

 

18,510

 

Prepaid expenses

 

(1,820

)

 

 

16,680

 

Accounts payable and accrued liabilities

 

(1,934

)

 

 

(65,094

)

Deferred revenue

 

(17,277

)

 

 

(29,971

)

Other assets and liabilities

 

7,473

 

 

 

(4,138

)

Cash provided by operating activities

 

100,310

 

 

 

94,574

 

Investing activities

 

 

 

Purchase of property, plant and equipment

 

(49,534

)

 

 

(38,116

)

Proceeds from sale of real estate and other assets

 

20,976

 

 

 

85,298

 

Change in other investing activities

 

608

 

 

 

(203

)

Cash (used for) provided by investing activities

 

(27,950

)

 

 

46,979

 

Financing activities

 

 

 

Payments of deferred financing costs

 

(8,933

)

 

 

 

Borrowings of long-term debt

 

837,671

 

 

 

 

Repayments of long-term debt

 

(644,732

)

 

 

(133,821

)

Repurchase of convertible debt

 

(248,211

)

 

 

 

Proceeds from convertible debt

 

110

 

 

 

 

Treasury stock

 

(3,141

)

 

 

(2,642

)

Changes in other financing activities

 

(1,617

)

 

 

952

 

Cash used for financing activities

 

(68,853

)

 

 

(135,511

)

Effect of currency exchange rate change on cash

 

2,062

 

 

 

(234

)

Increase in cash, cash equivalents and restricted cash

 

5,569

 

 

 

5,808

 

Cash, cash equivalents and restricted cash at beginning of period

 

110,612

 

 

 

104,804

 

Cash, cash equivalents and restricted cash at end of period

$

116,181

 

 

$

110,612

 

GANNETT CO., INC.

SEGMENT INFORMATION

(Unaudited)

 

Table No. 4

Three months ended December 31,

 

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

Domestic Gannett Media

$

482,259

 

 

$

529,217

 

 

$

1,938,398

 

 

$

2,095,853

 

Newsquest

 

58,275

 

 

 

58,178

 

 

 

239,273

 

 

 

233,980

 

Digital Marketing Solutions

 

117,035

 

 

 

120,384

 

 

 

477,807

 

 

 

477,909

 

Corporate and other

 

1,363

 

 

 

1,665

 

 

 

5,656

 

 

 

6,268

 

Intersegment eliminations

 

(37,657

)

 

 

(40,039

)

 

 

(151,819

)

 

 

(150,460

)

Total

$

621,275

 

 

$

669,405

 

 

$

2,509,315

 

 

$

2,663,550

 

USE OF NON-GAAP INFORMATION

The Company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a U.S. generally accepted accounting principles ("U.S. GAAP") basis. These non-GAAP financial performance and liquidity measures, which may not be comparable to, and may be defined differently than, similarly titled measures used or reported by other companies, should not be considered in isolation from or as a substitute for the related U.S. GAAP measures and should be read together with financial information presented on a U.S. GAAP basis.

We define our non-GAAP financial performance and liquidity measures as follows:

  • Adjusted EBITDA is a non-GAAP financial performance measure we believe offers a useful view of the overall and segment operations of our business. We define Adjusted EBITDA as Net income (loss) attributable to Gannett before (1) Income tax expense (benefit), (2) Interest expense, (3) Gains or losses on the early extinguishment of debt, (4) Non-operating pension income, (5) Loss on convertible notes derivative, (6) Depreciation and amortization, (7) Integration and reorganization costs, (8) Third-party debt expenses and acquisition costs, (9) Asset impairments, (10) Goodwill and intangible impairments, (11) Gains or losses on the sale or disposal of assets, (12) Share-based compensation, (13) Other non-operating (income) expense, net, and (14) Non-recurring items. The most directly comparable U.S. GAAP financial performance measure is Net income (loss) attributable to Gannett.
  • Adjusted EBITDA margin is a non-GAAP financial performance measure we believe offers a useful view of the overall and segment operations of our business. We define Adjusted EBITDA margin as Adjusted EBITDA divided by total Revenues.
  • Adjusted net income (loss) attributable to Gannett is a non-GAAP financial performance measure we believe offers a useful view of the overall operations of our business and is useful to analysts and investors in evaluating the results of operations and operational trends. We define Adjusted net income (loss) attributable to Gannett as Net income (loss) attributable to Gannett before (1) Gains or losses on the early extinguishment of debt, (2) Loss on convertible notes derivative, (3) Integration and reorganization costs, (4) Third-party debt expenses and acquisition costs, (5) Asset impairments, (6) Goodwill and intangibles impairments, (7) Gains or losses on the sale or disposal of assets, (8) Other items, including (Gain) loss on sale of investments, and (9) the tax impact of the above items.
  • Free cash flow is a non-GAAP liquidity measure that adjusts our reported U.S. GAAP results for items we believe are critical to the ongoing success of our business. We define Free cash flow as Cash provided by (used for) operating activities as reported on the consolidated statements of cash flows including the impact of (i) capital expenditures and excluding the impact of (ii) third-party debt expenses associated with the refinancing of debt. The result is a figure representing Free cash flow available for use in operations, additional investments, ongoing debt obligations, and returns to stockholders. The most directly comparable U.S. GAAP financial liquidity measure is Cash provided by (used for) operating activities.
  • Same store revenues is a non-GAAP financial performance measure based on our U.S. GAAP revenues for the current period, excluding (1) acquired revenues, (2) currency impact, and (3) exited operations.

Management’s Use of Non-GAAP Measures

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measurements of financial performance or liquidity under U.S. GAAP and should not be considered in isolation or as an alternative to net income (loss), margin, income (loss) from operations, cash flow provided by (used for) operating activities, revenues, or any other measure of performance or liquidity derived in accordance with U.S. GAAP. We believe these non-GAAP financial performance and liquidity measures, as we have defined them, are helpful in identifying trends in our day-to-day performance because the items excluded have little or no significance on our day-to-day operations. These measures provide an assessment of core expenses and afford management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieve optimal financial performance.

We use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues as measures of our day-to-day operating performance, which is evidenced by the publishing and delivery of news and other media and excludes certain expenses that may not be indicative of our day-to-day business operating results.

Limitations of Non-GAAP Measures

Each of our non-GAAP measures have limitations as analytical tools. They should not be viewed in isolation or as a substitute for U.S. GAAP measures of earnings or cash flows. Material limitations in making the adjustments to our earnings to calculate Adjusted EBITDA and Adjusted Net income (loss) attributable to Gannett using these non-GAAP financial measures as compared to U.S. GAAP net income (loss) include: the exclusion of the cash portion of interest / financing expense, income tax (benefit) provision, and charges related to asset impairments, which are items that may significantly affect our financial results.

Management believes these items are important in evaluating our performance, results of operations, and financial position. We use non-GAAP financial performance and liquidity measures to supplement our U.S. GAAP results in order to provide a more complete understanding of the factors and trends affecting our business.

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not alternatives to net income (loss), margin, income (loss) from operations, cash flow provided by (used for) operating activities, revenues, or any other measure of performance or liquidity derived in accordance with U.S. GAAP. As such, they should not be considered or relied upon as substitutes or alternatives for any such U.S. GAAP financial measures. We strongly urge you to review the reconciliations of Net income (loss) attributable to Gannett to Adjusted EBITDA, Adjusted EBITDA margin, Net income (loss) attributable to Gannett to Adjusted Net income (loss) attributable to Gannett, Cash provided by (used for) operations to Free cash flow and Revenues to Same Store revenues along with our consolidated financial statements included elsewhere in this report. We also strongly urge you not to rely on any single financial performance or liquidity measure to evaluate our business. In addition, because Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measures of financial performance under U.S. GAAP and are susceptible to varying calculations, the Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net income (loss) attributable to Gannett, Free cash flow and Same store revenues measures as presented in this release may differ from and may not be comparable to similarly titled measures used by other companies.

Non-GAAP Outlook

Our full year 2025 business outlook included in this release include certain non-GAAP financial performance and liquidity measures, including Same store revenues, Adjusted EBITDA, and Free cash flow. The outlook for each of these non-GAAP items does not factor in the impact of any future acquisitions or dispositions. We have provided these non-GAAP measures for future guidance for the same reasons that were outlined above for historical non-GAAP measures. We have not reconciled non-GAAP forward-looking Same store revenues, Adjusted EBITDA, and Free cash flow to their most directly comparable U.S. GAAP measure, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K. Such reconciliations would require unreasonable efforts to estimate and quantify various necessary U.S. GAAP components largely because forecasting or predicting our future operating results is subject to many factors or future events out of our control, is unavailable, or is not readily predictable, and could significantly impact, either individually or in the aggregate, our comparable U.S. GAAP measures. Accordingly, we are unable to provide a full reconciliation of the non-GAAP measures used in our outlook without unreasonable efforts.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED EBITDA

(Unaudited)

 

Table No. 5

Three months ended December 31, 2024

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate

and other

 

Consolidated

Total

Net income attributable to Gannett

$

30,188

 

 

$

12,315

 

 

$

1,574

 

 

$

20,242

 

 

$

64,319

 

Benefit for income taxes

 

 

 

 

 

 

 

 

 

 

(28,132

)

 

 

(28,132

)

Interest expense

 

 

 

 

 

 

 

 

 

 

25,903

 

 

 

25,903

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(55,205

)

 

 

(55,205

)

Non-operating pension income

 

(1,102

)

 

 

(1,860

)

 

 

 

 

 

 

 

 

(2,962

)

Depreciation and amortization

 

23,420

 

 

 

2,293

 

 

 

5,687

 

 

 

7,933

 

 

 

39,333

 

Integration and reorganization costs (reversal)

 

6,681

 

 

 

(1,009

)

 

 

119

 

 

 

5,401

 

 

 

11,192

 

Third-party debt expenses and acquisition costs

 

 

 

 

 

 

 

 

 

 

10,259

 

 

 

10,259

 

Asset impairments

 

513

 

 

 

 

 

 

 

 

 

 

 

 

513

 

(Gain) loss on sale or disposal of assets, net

 

(487

)

 

 

(7

)

 

 

 

 

 

28

 

 

 

(466

)

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

3,279

 

 

 

3,279

 

Other non-operating (income) expense, net

 

(532

)

 

 

(541

)

 

 

4,003

 

 

 

(476

)

 

 

2,454

 

Non-recurring items

 

29

 

 

 

 

 

 

 

 

 

7,642

 

 

 

7,671

 

Adjusted EBITDA (non-GAAP basis)

$

58,710

 

 

$

11,191

 

 

$

11,383

 

 

$

(3,126

)

 

$

78,158

 

Net income attributable to Gannett margin

 

6.3

%

 

 

21.1

%

 

 

1.3

%

 

 

NM

 

 

 

10.4

%

Adjusted EBITDA margin (non-GAAP basis)

 

12.2

%

 

 

19.2

%

 

 

9.7

%

 

 

NM

 

 

 

12.6

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 2023

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate

and other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

26,915

 

 

$

11,107

 

 

$

8,043

 

 

$

(68,957

)

 

$

(22,892

)

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

21,581

 

 

 

21,581

 

Interest expense

 

 

 

 

 

 

 

 

 

 

26,969

 

 

 

26,969

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(1,316

)

 

 

(1,316

)

Non-operating pension income

 

(209

)

 

 

(2,166

)

 

 

 

 

 

 

 

 

(2,375

)

Depreciation and amortization

 

25,721

 

 

 

2,063

 

 

 

5,993

 

 

 

4,719

 

 

 

38,496

 

Integration and reorganization costs

 

3,248

 

 

 

677

 

 

 

182

 

 

 

1,902

 

 

 

6,009

 

Third-party debt expenses and acquisition costs

 

 

 

 

215

 

 

 

 

 

 

507

 

 

 

722

 

Loss (gain) on sale or disposal of assets, net

 

703

 

 

 

(29

)

 

 

92

 

 

 

2

 

 

 

768

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

3,840

 

 

 

3,840

 

Other non-operating income, net

 

(215

)

 

 

(634

)

 

 

(1,815

)

 

 

(403

)

 

 

(3,067

)

Non-recurring items

 

(65

)

 

 

96

 

 

 

 

 

 

5,340

 

 

 

5,371

 

Adjusted EBITDA (non-GAAP basis)

$

56,098

 

 

$

11,329

 

 

$

12,495

 

 

$

(5,816

)

 

$

74,106

 

Net income (loss) attributable to Gannett margin

 

5.1

%

 

 

19.1

%

 

 

6.7

%

 

 

NM

 

 

 

(3.4

)%

Adjusted EBITDA margin (non-GAAP basis)

 

10.6

%

 

 

19.5

%

 

 

10.4

%

 

 

NM

 

 

 

11.1

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED EBITDA

(Unaudited)

 

Table No. 5 (continued)

Year ended December 31, 2024

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate

and other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

61,333

 

 

$

55,196

 

 

$

13,382

 

 

$

(156,265

)

 

$

(26,354

)

Benefit for income taxes

 

 

 

 

 

 

 

 

 

 

(51,286

)

 

 

(51,286

)

Interest expense

 

 

 

 

 

 

 

 

 

 

104,697

 

 

 

104,697

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(55,559

)

 

 

(55,559

)

Non-operating pension income

 

(5,021

)

 

 

(7,417

)

 

 

 

 

 

 

 

 

(12,438

)

Depreciation and amortization

 

96,478

 

 

 

8,485

 

 

 

24,066

 

 

 

27,258

 

 

 

156,287

 

Integration and reorganization costs (reversal)

 

49,625

 

 

 

(513

)

 

 

2,061

 

 

 

14,982

 

 

 

66,155

 

Third-party debt expenses and acquisition costs

 

 

 

 

(22

)

 

 

 

 

 

10,954

 

 

 

10,932

 

Asset impairments

 

600

 

 

 

 

 

 

 

 

 

45,989

 

 

 

46,589

 

Loss (gain) on sale or disposal of assets, net

 

1,682

 

 

 

(894

)

 

 

93

 

 

 

225

 

 

 

1,106

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

12,522

 

 

 

12,522

 

Other non-operating (loss) income, net

 

(2,263

)

 

 

(1,426

)

 

 

3,442

 

 

 

(1,070

)

 

 

(1,317

)

Non-recurring items

 

(13

)

 

 

 

 

 

634

 

 

 

21,234

 

 

 

21,855

 

Adjusted EBITDA (non-GAAP basis)

$

202,421

 

 

$

53,409

 

 

$

43,678

 

 

$

(26,319

)

 

$

273,189

 

Net income (loss) attributable to Gannett margin

 

3.2

%

 

 

23.1

%

 

 

2.8

%

 

 

NM

 

 

 

(1.1

)%

Adjusted EBITDA margin (non-GAAP basis)

 

10.4

%

 

 

22.3

%

 

 

9.1

%

 

 

NM

 

 

 

10.9

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2023

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate and

other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

114,254

 

 

$

49,257

 

 

$

28,841

 

 

$

(220,143

)

 

$

(27,791

)

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

21,729

 

 

 

21,729

 

Interest expense

 

 

 

 

 

 

 

 

 

 

111,776

 

 

 

111,776

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(4,529

)

 

 

(4,529

)

Non-operating pension income

 

(705

)

 

 

(8,677

)

 

 

 

 

 

 

 

 

(9,382

)

Depreciation and amortization

 

112,201

 

 

 

8,792

 

 

 

23,795

 

 

 

17,834

 

 

 

162,622

 

Integration and reorganization costs

 

5,582

 

 

 

1,763

 

 

 

784

 

 

 

16,339

 

 

 

24,468

 

Third-party debt expenses and acquisition costs

 

139

 

 

 

215

 

 

 

 

 

 

1,196

 

 

 

1,550

 

Asset impairments

 

1,370

 

 

 

 

 

 

 

 

 

 

 

 

1,370

 

(Gain) loss on sale or disposal of assets, net

 

(38,937

)

 

 

(42

)

 

 

324

 

 

 

(1,446

)

 

 

(40,101

)

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

16,567

 

 

 

16,567

 

Other non-operating income (loss), net

 

773

 

 

 

(1,539

)

 

 

(521

)

 

 

(1,763

)

 

 

(3,050

)

Non-recurring items

 

(36

)

 

 

359

 

 

 

 

 

 

12,131

 

 

 

12,454

 

Adjusted EBITDA (non-GAAP basis)

$

194,641

 

 

$

50,128

 

 

$

53,223

 

 

$

(30,309

)

 

$

267,683

 

Net income (loss) attributable to Gannett margin

 

5.5

%

 

 

21.1

%

 

 

6.0

%

 

 

NM

 

 

 

(1.0

)%

Adjusted EBITDA margin (non-GAAP basis)

 

9.3

%

 

 

21.4

%

 

 

11.1

%

 

 

NM

 

 

 

10.0

%

NM indicates not meaningful.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO GANNETT

(Unaudited)

 

Table No. 6

Three months ended December 31,

 

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income (loss) attributable to Gannett

$

64,319

 

 

$

(22,892

)

 

$

(26,354

)

 

$

(27,791

)

Gain on early extinguishment of debt

 

(55,205

)

 

 

(1,316

)

 

 

(55,559

)

 

 

(4,529

)

Integration and reorganization costs

 

11,192

 

 

 

6,009

 

 

 

66,155

 

 

 

24,468

 

Third-party debt expenses and acquisition costs

 

10,259

 

 

 

722

 

 

 

10,932

 

 

 

1,550

 

Asset impairments

 

513

 

 

 

 

 

 

46,589

 

 

 

1,370

 

(Gain) loss on sale or disposal of assets, net

 

(466

)

 

 

768

 

 

 

1,106

 

 

 

(40,101

)

Other items

 

20

 

 

 

(99

)

 

 

(597

)

 

 

(196

)

Subtotal

 

30,632

 

 

 

(16,808

)

 

 

42,272

 

 

 

(45,229

)

Tax impact of above items

 

7,688

 

 

 

(1,412

)

 

 

(17,302

)

 

 

4,247

 

Adjusted net income (loss) attributable to Gannett (non-GAAP basis)

$

38,320

 

 

$

(18,220

)

 

$

24,970

 

 

$

(40,982

)

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

FREE CASH FLOW

(Unaudited)

 

Table No. 7

Three months ended December 31,

 

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Cash provided by operating activities (GAAP basis)

$

8,989

 

 

$

21,157

 

 

$

100,310

 

 

$

94,574

 

Capital expenditures

 

(12,826

)

 

 

(8,409

)

 

 

(49,534

)

 

 

(38,116

)

Third-party debt expenses

 

7,669

 

 

 

 

 

 

7,669

 

 

 

 

Free cash flow (non-GAAP basis)(1)

$

3,832

 

 

$

12,748

 

 

$

58,445

 

 

$

56,458

(1) For the three months ended December 31, 2024 and 2023, free cash flow was negatively impacted by interest paid of $35.9 million and $33.2 million, respectively, integration and reorganization costs of $7.8 million and $6.7 million, respectively, and other costs of $8.3 million and $5.6 million, respectively. For the year ended December 31, 2024 and 2023, free cash flow was negatively impacted by interest paid of $86.3 million and $89.3 million, respectively, integration and reorganization costs of $31.2 million and $53.7 million, respectively, and other costs of $30.5 million and $13.2 million, respectively.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

SAME STORE REVENUES - CONSOLIDATED & DIGITAL

(Unaudited)

 

Table No. 8

Three months ended December 31,

 

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

 

% Change

 

 

2024

 

 

 

2023

 

 

% Change

Total revenues

$

621,275

 

 

$

669,405

 

 

(7.2

)%

 

$

2,509,315

 

 

$

2,663,550

 

 

(5.8

)%

Currency impact

 

(1,839

)

 

 

 

 

 

 

 

(6,111

)

 

 

 

 

 

Exited operations(1)

 

(942

)

 

 

(14,998

)

 

 

 

 

(3,094

)

 

 

(29,339

)

 

 

Same store total revenues

$

618,494

 

 

$

654,407

 

 

(5.5

)%

 

$

2,500,110

 

 

$

2,634,211

 

 

(5.1

)%

(1) Exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

 

Three months ended December 31,

 

Year ended December 31,

In thousands

 

2024

 

 

 

2023

 

 

% Change

 

 

2024

 

 

 

2023

 

 

% Change

Digital revenues

$

280,388

 

 

$

277,145

 

 

1.2

%

 

$

1,103,651

 

 

$

1,050,370

 

 

5.1

%

Currency impact

 

(556

)

 

 

 

 

 

 

 

(1,772

)

 

 

 

 

 

Exited operations(1)

 

(930

)

 

 

(7,480

)

 

 

 

 

(3,053

)

 

 

(11,644

)

 

 

Same store digital revenues

$

278,902

 

 

$

269,665

 

 

3.4

%

 

$

1,098,826

 

 

$

1,038,726

 

 

5.8

%

(1) Exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

KEY PERFORMANCE INDICATORS

A key performance indicator ("KPI") is generally defined as a quantifiable measurement or metric used to gauge performance, specifically to help determine strategic, financial, and operational achievements, especially compared to those of similar businesses.

We define Digital-only average revenue per user ("ARPU") as digital-only subscription average monthly revenues divided by the average digital-only paid subscriptions within the respective period. We define Core platform ARPU as core platform average monthly revenues divided by average monthly customer count within the period. We define core platform revenues as revenue derived from customers utilizing our proprietary digital marketing services platform that are sold by either our direct or local market teams.

Management believes Digital-only ARPU, Core platform ARPU, digital-only paid subscriptions, core platform revenues and core platform average customer count are KPIs that offer useful information in understanding consumer behavior, trends in our business, and our overall operating results. Management utilizes these KPIs to track and analyze trends across our segments.

GANNETT CO., INC.

KEY PERFORMANCE INDICATORS

(Unaudited)

 

Table No. 9

Three months ended December 31,

 

Year ended December 31,

In thousands, except ARPU

 

2024

 

 

2023

 

Change

 

% Change

 

 

2024

 

 

2023

 

Change

 

% Change

Domestic Gannett Media:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital-only ARPU

$

8.03

 

$

7.09

 

$

0.94

 

 

13.3

%

 

$

7.83

 

$

6.46

 

$

1.37

 

 

21.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newsquest:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Digital-only ARPU

$

6.21

 

$

6.18

 

$

0.03

 

 

0.5

%

 

$

6.17

 

$

6.14

 

$

0.03

 

 

0.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Gannett:

 

Digital-only ARPU

$

7.93

 

$

7.05

 

$

0.88

 

 

12.5

%

 

$

7.75

 

$

6.45

 

$

1.30

 

 

20.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DMS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core platform revenues

$

116,248

 

$

119,355

 

$

(3,107

)

 

(2.6

)%

 

$

474,298

 

$

473,172

 

$

1,126

 

 

0.2

%

Core platform ARPU

$

2,788

 

$

2,663

 

$

125

 

 

4.7

%

 

$

2,760

 

$

2,620

 

$

140

 

 

5.3

%

Core platform average customer count

 

13.9

 

 

14.9

 

 

(1.0

)

 

(6.7

)%

 

 

14.3

 

 

15.1

 

 

(0.8

)

 

(5.3

)%

Table No. 10

As of December 31,

In thousands

2024

 

2023

 

% Change

Digital-only paid subscriptions:

 

 

 

 

 

Domestic Gannett Media

1,953

 

1,912

 

2.1

%

Newsquest

110

 

83

 

32.5

%

Total Gannett

2,063

 

1,995

 

3.4

%

 

Contacts

For investor inquiries, contact:

Matt Esposito

Investor Relations

703-854-3000

investors@gannett.com

For media inquiries, contact:

Lark-Marie Anton

Corporate Communications

646-906-4087

lark@gannett.com

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.