tronc, Inc. Reports Fourth Quarter and Full Year 2016 Results

Print
| Source: tronc, Inc.

CHICAGO, Feb. 22, 2017 (GLOBE NEWSWIRE) -- tronc, Inc. (NASDAQ:TRNC) today reported financial results for its fourth quarter and full year ended December 25, 2016.

2016 FULL YEAR HIGHLIGHTS

  • Net Income increased by over $9 million compared to 2015
  • Earnings Per Share increased by $0.30 from prior year
  • Adjusted EBITDA grew to $181 million, an increase of $23 million over prior year
  • Total operating expenses decreased $95 million, and Adjusted total operating expenses declined by $123 million compared to 2015
  • Cash on the balance sheet increased to $198 million creating substantial liquidity for the Company to execute its strategy in 2017

“2016 was a transitional year for our company and despite unexpected distractions we delivered strong financial results for the full year of 2016, including total revenues of $1.61 billion, and Adjusted EBITDA of $181 million, which was well ahead of our November guidance and consistent with our January year-end guidance update," said CEO Justin Dearborn.  "We continued to make progress in growing our digital audience, with our average monthly unique visitors in the fourth quarter of 2016 up 16% year-over-year and our total paid all access subscribers reaching just under a million at the end of 2016. With a focused strategy and strong balance sheet in place, we believe we are well-positioned to further develop our business transformation in 2017.”

2016 FOURTH QUARTER AND FULL YEAR RESULTS

Total Revenues in the fourth quarter of 2016 were $425 million, down 6.9% compared to $457 million in the fourth quarter of 2015.  Advertising revenue was down 13.7% from the prior-year period, however, circulation experienced an increase of 6.0% compared to prior-year with the majority of the growth attributed to the Chicago Tribune, LA Times and Baltimore Suburban papers.  Total Revenues for the full year 2016 were $1.61 billion, down 4.0% from 2015.  Total revenues, excluding revenues from The San Diego Union-Tribune, were down 6.7% compared to 2015.

Total Operating Expenses, including depreciation and amortization, for the fourth quarter of 2016 were $384 million, down $63 million or 14.2% compared to $447 million in the fourth quarter of 2015.  Total Operating Expenses declined by $95 million for the full year 2016 compared to 2015 largely due to a decrease of $53 million in compensation expense related to the headcount reduction from the Employee Voluntary Separation Program (EVSP) implemented in fourth quarter of 2015 and the information technology outsourcing (ITO) implemented in the first quarter of 2016.  Total operating expenses for the twelve months ended December 25, 2016, adjusted to exclude expenses relating to The San Diego Union-Tribune for comparability and other restructuring and related costs, resulted in a total savings of $123 million from the prior-year period (as set forth in the Non-GAAP reconciliations below).

Net Income for the fourth quarter of 2016 was $19 million compared to a net loss of $0.1 million in the fourth quarter of 2015, which included a $46 million pre-tax charge related to the EVSP.  Adjusted net income for the fourth quarter of 2016 declined by $11 million compared to prior-year quarter, however, Adjusted net income for the full year 2016 increased by $1 million on a year-over-year basis.

Net Income per share for the 2016 fourth quarter, on a fully diluted basis, was $0.53 compared to break-even in the fourth quarter of 2015, which included the EVSP charges discussed above.  Net Income per share for full year 2016 was $0.19, or $0.30 per share more than the full year 2015.

Adjusted EBITDA for the fourth quarter of 2016 was $67 million, or a decrease of $2 million from the fourth quarter of 2015.  Adjusted EBITDA for the full year 2016 grew to $181 million, an increase of $23 million from $157 million in 2015.

Segment reporting
Beginning in the second quarter of 2016, the Company was realigned under its new management team into two distinct segments: troncM, 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 troncX, which includes all digital revenues and related expenses of the Company from local websites and mobile applications, digital only subscriptions, and Tribune Content Agency, Forsalebyowner.com and Motiv8.

Included in tables below is segment reporting for troncM and troncX for the three and twelve months ended December 25, 2016 and December 27, 2015.  Corresponding information for earlier periods has been revised to reflect the change in reportable segments.

Total Revenues for troncM for the quarter were $367 million or a decrease of 8.0% compared to the fourth quarter of 2015.  Advertising revenue declined by 16.0% which was partially offset by a 4.9% increase in circulation revenues.  Operating expenses declined by $27 million or 8.0% compared to the prior-year quarter due primarily to decreases in compensation expense.  Income from operations for troncM was $56 million or an 8.0% decline from prior-year quarter as the decline in expenses was not enough to offset the decline in revenue.  Adjusted EBITDA for troncM for the fourth quarter of 2016 was $64 million or essentially flat from the prior-year quarter.

Total Revenues for troncX for the fourth quarter of 2016 were $60 million, up 1% from prior-year quarter.  Advertising revenues for troncX declined by 3.3% while content revenues, which includes digital only subscriptions and content syndication, increased by 21.2%.  Income from operations for troncX was $9 million or a decline of $2 million from prior-year period while Adjusted EBITDA for the fourth quarter was flat from the prior-year quarter.

Total fourth quarter 2016 average monthly unique visitors were 57 million, up 16% from prior-year quarter while digital only subscribers grew to 160,000, up 82% from the prior year and up 17% sequentially.

Net Cash Provided by Operating Activities was $30 million for the fourth quarter of 2016 and $86 million for the twelve months ended December 25, 2016.  Capital expenditures totaled $5 million for the quarter and $21 million for the full year 2016.  Debt and Pension liabilities were reduced by $26 million during the year.  Cash increased by $158 million during the year to end at $198 million.

2017 Full Year Guidance for Total Revenues remains at a range of $1.57 to $1.60 billion and Adjusted EBITDA remains at a range of $185 to $195 million.

TIMOTHY P. KNIGHT APPOINTED PRESIDENT OF TRONCX

The Company also today announced that digital media executive Timothy P. Knight, co-founder of the digital business that created cars.com and apartments.com, has been appointed as President of the Company's digital content and commerce division troncX, effective February 23, 2017.

“We are fortunate that Tim has joined the Company to continue the development of our digital business as we increase our audience and further leverage data and technology to expand our opportunities for growth and vitality,” said CEO Justin Dearborn. “Tim is a proven operator, who has both an entrepreneurial spirit and deep expertise in transforming media companies.”

Knight recently served as President of the digital media company, Advance Ohio, where he directed the overall strategy, sales, marketing and content of cleveland.com, one of the largest news and information sites in Ohio.  Prior to that, Knight served as the CEO of Wrapports LLC, President and CEO of Newsday Media Group and as General Manager of the Chicago Tribune Media Group.

Conference Call Webcast
The Company’s earnings conference call will be held at 4 p.m. CT today, February 22, and will be accessible live to the public via webcast and on dial-in conference lines.  To access the live webcast and view materials related to the earnings announcement, including any investor presentation, please visit investor.tronc.com.  Participants can dial 1-844-494-0195 in the U.S. or 1-508-637-5599 internationally at least 10 minutes prior to the scheduled start and enter Confirmation ID (passcode) of 62942705.  The conference call will be “listen only” for participants other than tronc management and financial analysts.  The conference call will be available on-demand via the Investor Relations section of the Company’s website, approximately one hour after conclusion of the call. The audio also will be available for one year on the Company’s website, and the replay via telephone will be available until March 1, 2017. To access the replay via telephone, dial 1-855-859-2056 in the U.S. or 1-404-537-3406 internationally, code 62942705.

Use of Non-GAAP Financial Measures
To provide investors with additional information regarding tronc’s financial results, this press release includes references to 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 tronc’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 tronc’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 involve risks and uncertainties, including, without limitation, statements regarding tronc's business transformation strategy and 2017 guidance. Statements containing words such as “may,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “project,” “will,” “projections,” “continue,” “business outlook,” “estimate,” “outlook,” or similar expressions constitute forward-looking statements. Differences in tronc's actual results from those described in these forward-looking statements may result from actions taken by tronc as well as from risks and uncertainties beyond tronc’s control. These risks and uncertainties include changes in advertising demand, circulation levels and audience shares; competition and other economic conditions; the Company's ability to develop and grow its online businesses; changes in newsprint price; the Company's ability to establish and maintain effective internal control over financial reporting; concentration of stock ownership among the Company's existing directors and principal stockholders whose interests may differ from those of other stockholders; and other events beyond the Company’s control that may result in unexpected adverse operating results. The Company’s actual results could also be impacted by the other risks detailed from time to time in its publicly filed documents, including in Item 1A (Risk Factors) of its most recent Annual Report on Form 10-K, in its Quarterly Reports on Form 10-Q and in other reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

About tronc, Inc.
tronc, Inc. (NASDAQ:TRNC) is a media company rooted in award-winning journalism, which operates over 160 titles in nine of the nation's largest markets.  tronc develops unique and valuable content across its vast media portfolio, which has earned a combined 92 Pulitzer Prizes, and is committed to informing and inspiring a growing monthly audience of 57 million.  For more information, please visit www.tronc.com.

Exhibits:
Condensed Consolidated Statements of Income (Loss)
Notes to Condensed Consolidated Statements of Income (Loss)
Condensed Consolidated Balance Sheets
Non-GAAP Reconciliations - Net Income (Loss) to Adjusted EBITDA
Non-GAAP Reconciliations - Total Operating Expenses to Adjusted Total Operating Expenses
Non-GAAP Reconciliations - Net Income (Loss) to Adjusted Net Income and Adjusted Diluted EPS

(TRNC-F)

      
TRONC, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except per share data)
(Unaudited)
 Preliminary     
   Three months ended Year Ended
   December 25,
2016
 December 27,
2015
 December 25,
2016
 December 27,
2015
          
Operating revenues  $425,422  $456,857  $1,606,378  $1,672,820 
          
Operating expenses  383,572  446,835  1,553,265  1,647,853 
          
Income from operations  41,850  10,022  53,113  24,967 
          
Loss on equity investments, net  (203) (622) (690) (1,164)
Interest expense, net  (6,587) (6,851) (26,703) (25,972)
Reorganization items, net  (23) (253) (259) (1,026)
Income (loss) before income taxes  35,037  2,296  25,461  (3,195)
Income tax expense (benefit)  15,621  2,373  18,924  (430)
          
Net income (loss)  $19,416  $(77) $6,537  $(2,765)
          
Net income (loss) per common share:         
Basic  $0.53  $  $0.19  $(0.11)
Diluted  $0.53  $  $0.19  $(0.11)
          
Weighted average shares outstanding:         
Basic  36,428  26,233  33,788  25,990 
Diluted  36,677  26,233  33,935  25,990 
          
Dividends declared per common share:  $  $0.175  $  $0.700 

The tables below show the segmentation of income and expenses for the three and twelve months ended December 25, 2016 as compared to the three and twelve months ended December 27, 2015.  Each three-month period consists of 13 weeks and each twelve-month period consists of 52 weeks.

   troncM troncX Corporate and
Eliminations
 Consolidated
   Three months ended Three months ended Three months ended Three months ended
   Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
Total revenues  $367,463  $399,589  $60,227  $59,655  $(2,268) $(2,387) $425,422  $456,857 
Operating expenses  311,148  338,354  51,387  49,167  21,037  59,314  383,572  446,835 
Income (loss) from operations  56,315  61,235  8,840  10,488  (23,305) (61,701) 41,850  10,022 
Depreciation and amortization  6,170  5,625  3,030  893  5,500  7,954  14,700  14,472 
Adjustments  1,677  (3,151) 561  1,428  8,031  45,731  10,269  44,008 
Adjusted EBITDA  $64,162  $63,709  $12,431  $12,809  $(9,774) $(8,016) $66,819  $68,502 


   troncM troncX Corporate and
Eliminations
 Consolidated
   Year Ended Year Ended Year Ended Year Ended
   Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
 Dec. 25,
2016
 Dec. 27,
2015
Total revenues  $1,378,028  $1,448,249  $236,171  $233,505  $(7,821) $(8,934) $1,606,378  $1,672,820 
Operating expenses  1,257,265  1,345,564  210,620  194,697  85,380  107,592  1,553,265  1,647,853 
Income (loss) from operations  120,763  102,685  25,551  38,808  (93,201) (116,526) 53,113  24,967 
Depreciation and amortization  23,656  21,338  11,563  2,329  22,280  30,966  57,499  54,633 
Adjustments  15,147  18,071  3,978  1,769  50,804  57,744  69,929  77,584 
Adjusted EBITDA  $159,566  $142,094  $41,092  $42,906  $(20,117) $(27,816) $180,541  $157,184 


troncM     
  Three Months Ended  Year Ended
  December 25,
 2016
  December 27,
 2015
  %
Change
  December 25,
 2016
  December 27,
 2015
  %
Change
Operating revenues:                 
Advertising $187,609   $223,426   (16.0%)  $680,842   $764,025   (10.9%)
Circulation 126,046   120,129   4.9%  482,877   459,761   5.0%
Other 53,808   56,034   (4.0%)  214,309   224,463   (4.5%)
Total revenues 367,463   399,589   (8.0%)  1,378,028   1,448,249   (4.8%)
Operating expenses 311,148   338,354   (8.0%)  1,257,265   1,345,564   (6.6%)
Income from operations 56,315   61,235   (8.0%)  120,763   102,685   17.6%
Depreciation and amortization 6,170   5,625   9.7%  23,656   21,338   10.9%
Adjustments 1,677   (3,151)  *  15,147   18,071   (16.2%)
Adjusted EBITDA $64,162   $63,709   0.7%  $159,566   $142,094   12.3%
 
* Represents positive or negative change in excess of 100%


troncX    
  Three Months Ended Year Ended
  December 25,
 2016
 December 27,
 2015
 %
Change
 December 25,
 2016
 December 27,
 2015
 %
Change
Operating revenues:            
Advertising $47,560  $49,207  (3.3%) $193,997  $191,831  1.1%
Content 12,667  10,448  21.2% 42,174  41,674  1.2%
Total revenues 60,227  59,655  1.0% 236,171  233,505  1.1%
Operating expenses 51,387  49,167  4.5% 210,620  194,697  8.2%
Income from operations 8,840  10,488  (15.7%) 25,551  38,808  (34.2%)
Depreciation and amortization 3,030  893  * 11,563  2,329  *
Adjustments 561  1,428  * 3,978  1,769  *
Adjusted EBITDA $12,431  $12,809  (3.0%) $41,092  $42,906  (4.2%)
 
* Represents positive or negative change in excess of 100%


       
TRONC, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
Preliminary      
       
   December 25,
2016
  December 27,
2015
Assets      
Current Assets:      
Cash  $198,349   $40,832 
Accounts receivable  195,519   240,813 
Inventories  10,950   13,688 
Prepaid expenses  12,879   12,845 
Other  5,984   3,979 
Total current assets  423,681   312,157 
Net Properties, Plant and Equipment  67,866   77,450 
Other Assets      
Goodwill  122,469   123,992 
Intangible assets, net  132,161   133,862 
Software, net  54,565   67,089 
Investments and other assets  88,024   118,416 
Total other assets  397,219   443,359 
Total assets  $888,766   $832,966 
       
Liabilities and Equity      
Current Liabilities      
Current portion of long-term debt  $21,617   $21,826 
Accounts payable  70,148   80,881 
Other  173,122   210,723 
Total current liabilities  264,887   313,430 
Non-Current Liabilities      
Long-term debt  349,128   367,847 
Other non-current liabilities  166,870   166,087 
Total non-current liabilities  515,998   533,934 
       
Equity      
Total stockholders' equity  107,881   (14,398)
Total liabilities and equity  $888,766   $832,966 


 
TRONC, INC.
NON-GAAP RECONCILIATIONS
(In thousands) (Unaudited)
Preliminary      
Reconciliation of Net Income (Loss) to Adjusted EBITDA:
       
   Three months ended  Year Ended
   December 25,
 2016
  December 27,
 2015
  %
Change
  December 25,
 2016
  December 27,
 2015
  %
Change
                   
Net income (loss)  $19,416   $(77)  *  $6,537   $(2,765)  *
                   
Income tax expense (benefit)  15,621   2,373   *  18,924   (430)  *
Loss on equity investments, net  203   622   (67.4%)  690   1,164   (40.7%)
Interest expense, net  6,587   6,851   (3.9%)  26,703   25,972   2.8%
Reorganization items, net  23   253   *  259   1,026   (74.8%)
                   
Income from operations  41,850   10,022   *  53,113   24,967   *
                   
Depreciation and amortization  14,700   14,472   1.6%  57,499   54,633   5.2%
Restructuring and transaction costs(1)  5,796   13,344   (56.6%)  45,916   41,859   9.7%
Stock-based compensation  2,424   1,762   37.6%  8,424   6,822   23.5%
Employee voluntary separation program  2,049   45,586   (95.5%)  15,589   45,586   (65.8%)
Litigation settlement(2)     (6,955)  *     2,145   *
Gain from termination of post-retirement benefits     (9,729)  *     (18,828)  *
                   
Adjusted EBITDA  $66,819   $68,502   (2.5%)  $180,541   $157,184   14.9%
                             
* Represents positive or negative change in excess of 100%                            
                             
(1) - Restructuring and transaction costs include costs related to tronc'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.
(2) - Adjustment to litigation settlement reserve.
 

Adjusted EBITDA and Adjusted EBITDA margin

The Company defines Adjusted EBITDA as net income before equity in earnings of unconsolidated affiliates, income taxes, interest expense, other (expense) income, realized gain (loss) on investments, reorganization items, depreciation and amortization, and other items that the Company does not consider in the evaluation of ongoing operating performance.  These items include stock-based compensation expense, restructuring charges, transaction expenses, and certain other charges and gains that the Company does not believe reflects the underlying business performance (including spin-related costs).  Adjusted EBITDA margin is defined as Adjusted EBITDA divided by Revenue.  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, 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, is 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 and Adjusted EBITDA margin 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 GAAP. Instead, management believes Adjusted EBITDA and Adjusted EBITDA margin should be used to supplement the Company’s financial measures derived in accordance with 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.

Net Debt

Net Debt is defined as Total Debt less Cash.  The Company's management believes that the presentation of Net Debt provides useful information to investors as management reviews Net Debt as part of its management of our overall liquidity, financial flexibility, capital structure and leverage.

TRONC, INC.
NON-GAAP RECONCILIATIONS
(In thousands)
(Unaudited)
Preliminary      
Reconciliation of Total Operating Expenses to Adjusted Total Operating Expenses(1):
       
  Three Months Ended December 25, 2016   Three Months Ended December 27, 2015
  GAAP Adjustments Adjusted   GAAP Adjustments Adjusted
               
Compensation $143,940  $(14,069) $129,871    $186,507  $(44,399) $142,108 
Newsprint and ink 26,732  (2,545) 24,187    30,504  (2,986) 27,518 
Outside services 125,745  (12,514) 113,231    140,588  (21,639) 118,949 
Other 72,455  (4,242) 68,213    74,764  (862) 73,902 
Depreciation and amortization 14,700  (14,700)     14,472  (14,472)  
               
Total operating expenses $383,572  $(48,070) $335,502    $446,835  $(84,358) $362,477 


  Year Ended December 25, 2016   Year Ended December 27, 2015
  GAAP Adjustments Adjusted   GAAP Adjustments Adjusted
               
Compensation $597,293  $(72,534) $524,759    $649,905  $(63,022) $586,883 
Newsprint and ink 103,906  (10,601) 93,305    122,339  (7,417) 114,922 
Outside services 494,478  (55,268) 439,210    513,896  (53,193) 460,703 
Other 300,089  (27,915) 272,174    307,080  (17,545) 289,535 
Depreciation and amortization 57,499  (57,499)     54,633  (54,633)  
               
Total operating expenses $1,553,265  $(223,817) $1,329,448    $1,647,853  $(195,810) $1,452,043 

(1)Adjusted total operating expenses is defined and calculated differently from the Adjusted cash operating expenses measure the Company reported prior to the first quarter of 2016.  The following adjustments include expenses listed in the reconciliation of Adjusted EBITDA: Compensation, Outside services, Other general and administrative and Depreciation and amortization.  All of the adjustments include expenses related to The San Diego Union-Tribune.

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 and expenses relating to The San Diego Union-Tribune.  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.


TRONC, INC.
NON-GAAP RECONCILIATIONS
(In thousands)
(Unaudited)
Preliminary 
Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Diluted EPS: 
  
 Three months ended
 December 25, 2016  December 27, 2015
           
  Earnings  Diluted
EPS
   Earnings  Diluted
EPS
           
Net income (loss) - GAAP$19,416   $0.53   $(77)  $ 
           
Pre-spin tax adjustment from TCO          
Adjustments to operating expenses, net of 40% tax:          
Restructuring and transaction costs3,478   0.09   8,006   0.30 
Employee voluntary separation program1,229   0.03   27,352   1.04 
           
Adjusted net income - Non-GAAP$24,123   $0.66   $35,281   $1.34 
 
 Year Ended
 December 25, 2016  December 27, 2015
           
  Earnings  Diluted
EPS
   Earnings  Diluted
EPS
           
Net income (loss) - GAAP$6,537   $0.19   $(2,765)  $(0.11)
           
Pre-spin tax adjustment from TCO7,063   0.21       
Adjustments to operating expenses, net of 40% tax:          
Restructuring and transaction costs27,550   0.81   25,115   0.96 
Employee voluntary separation program9,353   0.28   27,352   1.05 
           
Adjusted net income - Non-GAAP$50,503   $1.49   $49,702   $1.90 
 

Adjusted Net income and Adjusted Diluted EPS

Adjusted net income is defined as Net income - GAAP excluding the following adjustments:  Restructuring and transaction costs and Employee voluntary separation program, net of the impact of income taxes and pre-spin allocated tax adjustments from Tribune Media Company ("TCO").

Adjusted Diluted EPS computes Adjusted net income divided by diluted weighted average shares outstanding.

Management believes Adjusted Net income 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.

CONTACT:
Investor Contact:			
Kimbre Neidhart, 469-528-9366		
kneidhart@tronc.com			

Press Contact:
Dana Meyer, 312-222-3308
dmeyer@tronc.com