ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations and quantitative and qualitative disclosures should be read in conjunction with our unaudited condensed consolidated financial statements and related notes and with our audited consolidated financial statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2021, as filed with the Securities and Exchange Commission. Management's Discussion and Analysis of Financial Condition and Results of Operations contains a number of forward-looking statements that reflect our plans, estimates, and beliefs, all of which are based on our current expectations and could be affected by certain uncertainties, risks, and other factors described under Cautionary Note Regarding Forward-Looking Statements, Risk Factors, and elsewhere throughout this Quarterly Report, as well as the factors described in our Annual Report on Form 10-K for the year ended December 31, 2021, and subsequent periodic reports filed with the Securities and Exchange Commission, particularly under "Risk Factors." Our actual results could differ materially from those discussed in the forward-looking statements.
OVERVIEW
We are a subscription-led and digitally-focused media and marketing solutions company committed to empowering communities to thrive. We operate a scalable, data-driven media platform that aligns with consumer and digital marketing trends. We aim to be the premier source for clarity, connections, and solutions within our communities. Our strategy is focused on driving audience growth and engagement by delivering deeper content experiences to our consumers, while offering the products and marketing expertise our advertisers desire. We expect the execution of this strategy to enable us to continue our evolution from a more traditional print media business to a digitally-focused content platform.
On June 1, 2022, we announced a strategic organizational restructuring, which centralized the operations within each of our U.S. operating business units, Gannett Media and Digital Marketing Solutions ("DMS"). This change did not have any impact on segment reporting. However, our historical Publishing segment will be referred to as Gannett Media moving forward. The Gannett Media reportable segment is an aggregation of two operating segments: Domestic Gannett Media (formerly referred to as Domestic Publishing) and Newsquest (formerly referred to as U.K. Publishing).
Our current portfolio of media assets includes USA TODAY, local media organizations in 45 states in the U.S., and Newsquest, a wholly-owned subsidiary operating in the United Kingdom ("U.K.") with more than 150 local news media brands. We also own digital marketing services companies branded LocaliQ, which provide a cloud-based platform of products to enable small and medium-sized businesses ("SMBs") to accomplish their marketing goals. In addition, we run what we believe is the largest media-owned events business in the U.S., USA TODAY NETWORK Ventures.
Through USA TODAY, our local property network, and Newsquest, we deliver high-quality, trusted content with a commitment to balanced, unbiased journalism, where and when consumers want to engage with it on virtually any device or platform. Additionally, we have strong relationships with hundreds of thousands of local and national businesses in both our U.S. and U.K. markets due to our large local and national sales forces and a robust advertising and digital marketing solutions product suite.
Business Trends
We have considered several industry trends when assessing our business strategy:
•Print advertising and circulation revenues continue to decline as our audience increasingly moves to digital platforms. Additionally, during the second and third quarters of 2022, we saw an acceleration in the rate of decline of our print advertising and circulation revenues as a result of macroeconomic factors and consumer price sensitivity. We seek to optimize our print operations to efficiently manage for the declining print audience. We are focused on converting a growing digitally-focused audience into digital-only subscribers to our publications.
•SMBs are facing an increasingly complex marketing environment and need to create digital presence to capture audience online. We offer a broad suite of digital marketing services products that offer a single, unified solution to meet their digital marketing needs. As a result of the broader, challenging economic environment, we experienced a longer sales cycle for digital advertising and digital marketing solutions during the third quarter of 2022 than we experienced in prior quarters in 2022 and we expect this trend to continue in the near term. In addition, we experienced a reduction in demand for digital advertising in the second and third quarters of 2022 due to reduced marketer spend as a result of a more challenging macroeconomic environment.
•Consumers are looking for experience-based, emotional connections and communities. USA TODAY NETWORK Ventures was designed to celebrate local communities and create opportunities for meaningful in-person and virtual experiences. While operating trends have improved since the second quarter of 2020, which represents the quarter that was most significantly impacted by the COVID-19 pandemic, we have experienced and expect to continue to experience a negative impact on our business and results of operations in the near-term, including lower revenues and attendance associated with events as compared to pre-COVID-19 pandemic levels.
•Newsprint availability remains constrained globally due to manufacturing facility closures and ongoing capacity shifts between newsprint and specialty paper grades. Further, supply chain issues have challenged and continue to challenge deliveries, resulting in significant delays, although we do not anticipate that this will impact our print operations.
•Inflationary prices across a number of categories such as labor, fuel, delivery costs, newsprint, ink, and printing plates are having a negative impact on our overall cost structure.
Recent Developments
Debt Repurchase
In October 2022, the Company entered into a privately negotiated agreement with a holder of our 2026 Senior Notes to repurchase $17.8 million of principal of our outstanding 2026 Senior Notes at 78.0% of par value. As a result of this transaction, the Company expects to recognize a gain on the early extinguishment of debt of approximately $3.0 million during the fourth quarter of 2022, which would include the write-off of unamortized original issue discount and deferred financing costs of approximately $0.9 million.
Purchase of Pension Annuity Contract
On August 31, 2022, Gannett Media Corp., our wholly-owned subsidiary, as sponsor of the Gannett Retirement Plan (the "GR Plan"), entered into an agreement pursuant to which the GR Plan used a portion of its assets to purchase annuities from two insurance companies (the "Insurers") and transferred approximately $450 million of the GR Plan's pension liabilities and related pension assets. As of August 31, 2022, this agreement irrevocably transferred to the Insurers future GR Plan benefit obligations for certain U.S. retirees and beneficiaries ("Participants") beginning with the payments due to the Participants on November 1, 2022 (the "Effective Date") and Gannett Media Corp. has no financial responsibility for the Participants' benefits on or after such date. As of the Effective Date, the Insurers have assumed responsibility for administrative and customer service support, including distribution of payments to the Participants. Participants' benefits were not reduced as a result of this transaction. As a result of this transaction, we were required to remeasure the related plan benefit obligations and assets as of August 31, 2022 reflecting the use of an updated discount rate. The plan remeasurement resulted in a decrease of $99.9 million to our net funded pension obligation, which includes a decrease in benefit obligation of $281.8 million (primarily due to an increase in the discount rate from 2.95% at January 1, 2022 to 5.05%) and an incremental decrease in plan assets of $381.7 million. In addition, with this transaction, we recognized a noncash pension settlement gain of $0.7 million ($0.5 million after tax) for the GR Plan for the quarter ended September 30, 2022, which represents the accelerated recognition of actuarial gains that were included in accumulated other comprehensive income (loss) within stockholders' equity.
Stock Repurchase Program
On February 1, 2022, our board of directors authorized the repurchase of up to $100 million (the "Stock Repurchase Program") of our common stock, par value $0.01 per share ("Common Stock"). Repurchases may be made from time to time through open market purchases or privately negotiated transactions, pursuant to one or more plans established pursuant to Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, or by means of one or more tender offers, in each case, as permitted by securities laws and other legal requirements. The amount and timing of the purchases will depend on a number of factors including, but not limited to, the price and availability of shares of Common Stock, trading volume, capital availability, our performance and general economic and market conditions. The Stock Repurchase Program may be suspended or discontinued at any time.
During the three months ended September 30, 2022, we did not repurchase any shares of Common Stock under the Stock Repurchase Program. During the nine months ended September 30, 2022, we repurchased 800 thousand shares of Common Stock under the Stock Repurchase Program for approximately $3.1 million, excluding commissions. As of September 30, 2022, the remaining authorized amount under the Stock Repurchase Program was approximately $96.9 million.
Environmental, Social and Governance Initiatives
As a leading media organization, our longstanding corporate social responsibility position is driven by our deep commitment to our communities. We are dedicated to ensuring that we have mindful and ethical business practices that positively impact our world. In 2021, we formed an executive-led, cross-functional committee to help deepen our commitment to people, planet, and communities through the formalization of an environmental, social and governance ("ESG") strategy. In early 2022, we published our inaugural 2022 ESG report detailing the alignment of our efforts across our company's corporate social responsibility pillars which are people, planet, and communities, with the U.N. Sustainable Development Goals ("SDGs"). The 2022 ESG report reflects an important initial step towards providing increased transparency of Gannett's priorities and measured progress.
We selected Reduced Inequalities, Climate Action, and Peace, Justice & Strong Institutions as our key priorities. We aim to contribute to all 17 U.N. SDGs, but have chosen these three as our key priorities for sustainability where we believe we can help make the most significant impact. Each year we plan to update our progress and share more details about how we are working to achieve our goals.
Certain matters affecting comparability
The following items affect period-over-period comparisons and will continue to affect period-over-period comparisons for future results:
Integration and reorganization costs
For the three and nine months ended September 30, 2022, we incurred Integration and reorganization costs of $33.3 million and $60.5 million, respectively. Of the total costs incurred, $15.7 million and $32.7 million, respectively, were related to severance activities and $17.6 million and $27.7 million, respectively, were related to other costs, including a withdrawal liability which was expensed as a result of ceasing contributions to a multiemployer pension plan, costs related to consolidating operations, primarily related to systems implementation and the outsourcing of corporate functions as well as facilities consolidation expenses associated with exiting a lease. For the three and nine months ended September 30, 2021, we incurred Integration and reorganization costs of $13.6 million and $35.5 million, respectively. Of the total costs incurred, $2.7 million and $10.9 million, respectively, were related to severance activities and $11.0 million and $24.6 million, respectively, were related to other costs, including those for the purpose of consolidating operations, mainly related to outsourcing of corporate functions and systems implementation.
For the three months ended September 30, 2022, we did not cease any printing operations resulting in accelerated depreciation, and for the nine months ended September 30, 2022, we ceased four printing operations as part of the synergy and ongoing cost reduction programs. As a result, we recognized accelerated depreciation of $0.3 million and $10.5 million during the three and nine months ended September 30, 2022, respectively, driven primarily by the closure of a local printing facility in the first quarter of 2022. For the three and nine months ended September 30, 2021, we ceased operations of four and 14 printing operations, respectively, as part of the synergy and ongoing cost reduction programs. As a result, we recognized accelerated depreciation of $1.1 million and $11.4 million during the three and nine months ended September 30, 2021, respectively.
Foreign currency
Our U.K. media operations are conducted through our Newsquest subsidiary. In addition, we have foreign operations in regions such as Canada, Australia, New Zealand and India. Earnings from operations in foreign regions are translated into U.S. dollars at average exchange rates prevailing during the period, and assets and liabilities are translated at exchange rates in effect at the balance sheet date. Currency translation fluctuations may impact revenue, expense, and operating income results for our international operations. During the third quarter of 2022, foreign currency headwinds have increased significantly as the U.S. dollar strengthened in relation to many foreign currencies, including the U.K. pound sterling. Foreign currency exchange rate fluctuations negatively impacted our revenues and profitability during the nine months ended September 30, 2022, and may continue to negatively impact our financial results in the fourth quarter of 2022.
Outlook for 2022
Strategy
On June 1, 2022, we announced a strategic organizational restructuring, which centralized the operations within each of our
U.S. operating business units, Gannett Media and DMS. This structure was designed to align with our long-term strategic pillars and our commitment to becoming a subscription-led and digitally-focused media and marketing solutions company that is committed to empowering communities to thrive. Our areas of strategic focus continue to include:
Accelerating digital subscriber growth
The broad reach of our newsroom network, linking leading national journalism at USA TODAY, our local property network in 45 states in the U.S., and Newsquest in the U.K. with more than 150 local news media brands, gives us the ability to deepen our relationships with consumers at both the national and local levels. We bring consumers local news and information that impacts their day-to-day lives while keeping them informed of the national events that impact their country. We believe this local content is not readily obtainable elsewhere, and we are able to deliver that content to our customers across multiple print and digital platforms. As such, a key element of our consumer strategy is growing our paid digital-only subscriber base. As part of our digital subscriber growth strategy, we expect to continue to develop and launch new digital subscription offerings tailored to specific topics and audiences and expand the penetration of newer subscription products.
Driving digital marketing services growth by engaging more clients in a subscriber relationship
We are now of significant digital scale, with unique reach at both the national and local community levels. We expect to leverage our integrated sales structure and lead generation strategy to continue to aggressively expand our digital marketing services business into our local markets, both domestically and internationally. Given our extensive client base and volume of digital campaigns, we plan to use data and insights to inform new and dynamic advertising products, such as our "freemium" offering to complement our sales structures, which we believe will deliver superior results.
Optimizing our traditional businesses across print and advertising
We plan to continue to drive the profitability of our traditional print operations through the continued evolution of the core print product, economies of scale, process improvements, and operational focus. We will continue to evolve our business model, evaluating our print portfolio and frequencies in alignment with consumer's habits and moving toward a portfolio of products that are in line with our long-term digital subscription strategies. Print advertising continues to offer a compelling branding opportunity across our network due to our scale and unique reach at both the national and local community levels and we will continue to provide products that best serve our readers' and advertisers' needs. The Company is responding to the recent increased rate of revenue decline in the traditional print business with operational changes designed to mitigate the rate of volume decline in the future.
Prioritizing investments into growth businesses that have significant potential and support our vision
By leveraging our unique footprint, trusted brands, and media reach, we identify, experiment, and invest in potential growth businesses. USA TODAY NETWORK Ventures is a strong example of one such experiment that has grown significantly since its founding in 2015. For the three and nine months ended September 30, 2022, USA TODAY NETWORK Ventures hosted 65 and 152 events, respectively, and revenues decreased 9.9% and increased 20.5%, respectively, compared to the same periods in the prior year. The decline in revenues for the three months ended September 30, 2022, was mainly driven by the shift in the timing of in-person events compared to the same period in the prior year, where in-person events were pushed to the second half of the year as COVID-19 related restrictions were lifted. We anticipate events revenues to be relatively flat in the fourth quarter of 2022, but expect them to increase for the full year compared to the prior year.
Building on our inclusive and diverse culture to center around meaningful purpose, individual growth and customer focus
Inclusion, Diversity and Equity are core pillars of our organization and influence all that we do, from recruiting, development and retention, to day-to-day operations including hiring, onboarding, education, leadership training and professional development. We have published our inclusion goals for 2025 and our ongoing efforts to progress toward them, including our annual Inclusion Report, most recently released in April 2022. We believe aligning our culture around empowering our communities to thrive and putting our customers at the center of everything we do will provide the foundation for our broader strategic efforts.
Macroeconomic Environment
The U.S. and global economies and markets have experienced increased volatility in 2022 due to factors including higher inflation, increased interest rates, supply chain disruptions, fluctuating foreign currency exchange rates and other geopolitical events. In the second and third quarters of 2022, uncertain economic conditions adversely impacted our advertising revenues,
and the occurrence of these factors has resulted in a reduction in demand for our print and digital advertising, reduced the rates for our advertising, and caused marketers to reduce or stop spend.
These challenging conditions, especially higher inflation and interest rates, have negatively impacted the consumer and resulted in increased price sensitivity from our print and digital-only subscribers. Consumer purchases of discretionary items, including our products and services, generally decline during periods of economic uncertainty, when disposable income is reduced or when there is a reduction in consumer confidence. In the second and third quarters of 2022, increased consumer price sensitivity, along with delivery challenges associated with labor shortages, and ongoing consumer sentiment negatively impacted print circulation volumes as compared to the same periods in the prior year.
As a result of the macroeconomic volatility year to date, as compared to the prior year, we have experienced an increase in costs associated with labor, newsprint, delivery costs, ink, printing plates, fuel, and utilities. We are also exposed to potential increases in interest rates associated with our New Senior Secured Term Loan as well as fluctuations in foreign currency exchange rates, primarily related to our operations in the U.K. We expect continued uncertainty and volatility in the U.S. and global economies which will continue to impact our business.
Recent U.S. Tax Legislation
On August 16, 2022, the U.S. government enacted the Inflation Reduction Act of 2022, which includes, among other provisions, changes to the U.S. corporate income tax system, including a 15% minimum tax based on "adjusted financial statement income" exceeding $1 billion and a 1% excise tax on net repurchases of stock after December 31, 2022. We are continuing to evaluate the Inflation Reduction Act of 2022 and its requirements, as well as any potential impact on our business.
Impacts of the COVID-19 pandemic
As a result of the COVID-19 pandemic, we initially experienced a significant decline in Advertising and marketing services revenues, which accelerated the secular declines that we continue to experience. We continue to experience constraints on the sales of single copy newspapers, largely tied to reduced business travel. While COVID-19 related operating trends have improved since the second quarter of 2020, which represents the quarter that was most significantly impacted by the pandemic, we expect that the resulting changes in consumer behavior will continue to have a negative impact on our business and results of operations in the near-term, including lower revenues and attendance associated with events as compared to pre-COVID-19 pandemic levels and lower sales of single copy newspapers. If the COVID-19 pandemic were to revert to conditions that existed during 2020, including measures to help mitigate and control the spread of the virus, we would expect to experience further negative impacts in Advertising and marketing services revenues and Circulation revenues.
Seasonality
Our revenues are subject to moderate seasonality, due primarily to fluctuations in advertising volumes. Advertising and marketing services revenues for our Gannett Media segment are typically highest in the fourth quarter, primarily due to fluctuations in advertising volumes tied to the holidays, regional weather and levels of activity in our various markets, some of which have a high degree of seasonal residents and tourists. The volume of advertising sales in any period is also impacted by other external factors such as competitors' pricing, advertisers' decisions to increase or decrease their advertising expenditures in response to anticipated consumer demand, and general economic conditions. In the second and third quarters of 2022, uncertain economic conditions adversely impacted our advertising revenues, and the occurrence of these factors has resulted in a reduction in demand for our print and digital advertising, reduced the rates for our advertising, and caused marketers to reduce or stop spend. Refer to "Macroeconomic Environment" above for further discussion.
RESULTS OF OPERATIONS
Consolidated Summary
A summary of our consolidated results is presented below: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
In thousands, except per share amounts | | | | | Change | | | | | | Change |
2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Operating revenues: | | | | | | | | | | | | | | | |
Local and national print | $ | 92,957 | | | $ | 118,292 | | | (25,335) | | | (21) | % | | $ | 301,422 | | | $ | 363,291 | | | (61,869) | | | (17) | % |
Classified print | 66,367 | | | 71,752 | | | (5,385) | | | (8) | % | | 204,873 | | | 220,874 | | | (16,001) | | | (7) | % |
Print advertising | 159,324 | | | 190,044 | | | (30,720) | | | (16) | % | | 506,295 | | | 584,165 | | | (77,870) | | | (13) | % |
| | | | | | | | | | | | | | | |
Digital media | 67,886 | | | 91,611 | | | (23,725) | | | (26) | % | | 223,916 | | | 267,090 | | | (43,174) | | | (16) | % |
Digital marketing services (a) | 119,745 | | | 117,040 | | | 2,705 | | | 2 | % | | 346,201 | | | 329,896 | | | 16,305 | | | 5 | % |
Digital classified | 14,892 | | | 13,325 | | | 1,567 | | | 12 | % | | 44,158 | | | 39,336 | | | 4,822 | | | 12 | % |
Digital advertising and marketing services | 202,523 | | | 221,976 | | | (19,453) | | | (9) | % | | 614,275 | | | 636,322 | | | (22,047) | | | (3) | % |
| | | | | | | | | | | | | | | |
Advertising and marketing services | 361,847 | | | 412,020 | | | (50,173) | | | (12) | % | | 1,120,570 | | | 1,220,487 | | | (99,917) | | | (8) | % |
| | | | | | | | | | | | | | | |
Print circulation | 230,200 | | | 280,984 | | | (50,784) | | | (18) | % | | 730,827 | | | 869,495 | | | (138,668) | | | (16) | % |
Digital-only circulation | 34,532 | | | 25,718 | | | 8,814 | | | 34 | % | | 97,131 | | | 72,903 | | | 24,228 | | | 33 | % |
Circulation | 264,732 | | | 306,702 | | | (41,970) | | | (14) | % | | 827,958 | | | 942,398 | | | (114,440) | | | (12) | % |
| | | | | | | | | | | | | | | |
Other | 91,323 | | | 81,463 | | | 9,860 | | | 12 | % | | 266,111 | | | 218,659 | | | 47,452 | | | 22 | % |
| | | | | | | | | | | | | | | |
Total operating revenues | 717,902 | | | 800,185 | | | (82,283) | | | (10) | % | | 2,214,639 | | | 2,381,544 | | | (166,905) | | | (7) | % |
| | | | | | | | | | | | | | | |
Total operating expenses (a) | 743,045 | | | 769,083 | | | (26,038) | | | (3) | % | | 2,262,984 | | | 2,297,056 | | | (34,072) | | | (1) | % |
Operating income (loss) | (25,143) | | | 31,102 | | | (56,245) | | | *** | | (48,345) | | | 84,488 | | | (132,833) | | | *** |
Non-operating expenses | 10,881 | | | 13,573 | | | (2,692) | | | (20) | % | | 29,930 | | | 186,368 | | | (156,438) | | | (84) | % |
Income (loss) before income taxes | (36,024) | | | 17,529 | | | (53,553) | | | *** | | (78,275) | | | (101,880) | | | 23,605 | | | (23) | % |
Provision for income taxes | 18,098 | | | 2,984 | | | 15,114 | | | *** | | 32,649 | | | 11,567 | | | 21,082 | | | *** |
Net income (loss) | (54,122) | | | 14,545 | | | (68,667) | | | *** | | (110,924) | | | (113,447) | | | 2,523 | | | (2) | % |
Net loss attributable to noncontrolling interests | (8) | | | (142) | | | 134 | | | (94) | % | | (155) | | | (933) | | | 778 | | | (83) | % |
Net income (loss) attributable to Gannett | $ | (54,114) | | | $ | 14,687 | | | $ | (68,801) | | | *** | | $ | (110,769) | | | $ | (112,514) | | | $ | 1,745 | | | (2) | % |
| | | | | | | | | | | | | | | |
Income (loss) per share attributable to Gannett - basic | $ | (0.39) | | | $ | 0.11 | | | $ | (0.50) | | | *** | | $ | (0.81) | | | $ | (0.84) | | | $ | 0.03 | | | (4) | % |
Income (loss) per share attributable to Gannett - diluted | $ | (0.39) | | | $ | 0.09 | | | $ | (0.48) | | | *** | | $ | (0.81) | | | $ | (0.84) | | | $ | 0.03 | | | (4) | % |
(a) Amounts are net of intersegment eliminations of $36.5 million and $34.0 million for the three months ended September 30, 2022 and 2021, respectively, and $105.4 million and $93.9 million for the nine months ended September 30, 2022 and 2021, respectively, that represent digital advertising marketing services revenues and expenses associated with products sold by our U.S. local Gannett Media sales teams but fulfilled by our DMS segment. When discussing segment results, these revenues and expenses are presented gross but are eliminated in consolidation.
*** Indicates an absolute value percentage change greater than 100.
Operating revenues
Advertising and marketing services revenues are generated by both the Gannett Media and DMS segments. At the Gannett Media segment, Advertising and marketing services revenues are generated by the sale of local, national, and classified print advertising products, digital advertising offerings such as digital classified advertisements, digital media such as display advertisements run on our platforms as well as third-party sites, and digital marketing services delivered by our DMS segment. At the DMS segment, Advertising and marketing services revenues are generated through multiple services, including search
advertising, display advertising, search optimization, social media, website development, web presence products, customer relationship management, and software-as-a-service solutions.
Circulation revenues, which are generated at the Gannett Media segment, are derived from home delivery, digital distribution and single copy sales of our publications.
Other revenues, which are primarily generated at the Gannett Media segment, are derived mainly from commercial printing, distribution arrangements, revenues from our events business, digital content syndication and affiliate revenues and third-party newsprint sales, and to a lesser extent generated at our Corporate and other category, mainly driven by sales of cloud-based products with expert guidance and support.
Operating expenses
Operating expenses consist primarily of the following:
•Operating costs at the Gannett Media segment include labor, newsprint and delivery costs and at the DMS segment include the cost of online media acquired from third parties and costs to manage and operate our marketing solutions and technology infrastructure;
•Selling, general and administrative expenses include labor, payroll, outside services, benefits costs and bad debt expense;
•Depreciation and amortization;
•Integration and reorganization costs include severance charges and other costs, including those for the purpose of consolidating our operations (i.e., facility consolidation expenses and integration-related costs);
•Impairment charges, including costs incurred related to goodwill, intangible assets and property, plant and equipment;
•Gains or losses on the sale or disposal of assets; and
•Other operating expenses, including third-party debt expenses as well as acquisition-related costs.
Refer to Segment results below for a discussion of the results of operations by segment.
Non-operating (income) expense
Interest expense: For the three and nine months ended September 30, 2022, Interest expense was $27.8 million and $79.8 million, respectively, compared to $34.6 million and $109.4 million for the three and nine months ended September 30, 2021, respectively. The decrease in interest expense for the three and nine months ended September 30, 2022 compared to the same periods in 2021 was mainly due to a lower debt balance and the impact of lower interest rates on our outstanding fixed-rate debt. The impact of the increase in interest rates on our five-year senior secured term loan facility in an aggregate principal amount of $516.0 million (the "New Senior Secured Term Loan") was partially offset by a lower balance due to payments of quarterly amortization and required prepayments.
(Gain) loss on early extinguishment of debt: For the three months ended September 30, 2022, the Gain on early extinguishment of debt was $1.2 million compared to a Loss on early extinguishment of debt of $3.8 million for the three months ended September 30, 2021. For the three months ended September 30, 2022, the Gain on early extinguishment of debt was mainly due to the repurchase of $7.0 million of principal of our outstanding $400 million aggregate principal amount of 6.00% first lien notes due November 1, 2026 (the "2026 Senior Notes") at 76.5% of par value compared to losses incurred on early prepayments of debt made during the third quarter of 2021. For the nine months ended September 30, 2022, the Loss on early extinguishment of debt was $2.3 million compared to a loss of $26.0 million for the nine months ended September 31, 2021. For the nine months ended September 30, 2022, the decrease in Loss on early extinguishment of debt compared to the same period in the prior year was mainly due to the absence of the payoff of our five-year, senior-secured 11.5% term loan facility with Apollo Capital Management, L.P., which was made in the first quarter of 2021.
Non-operating pension income: For the three and nine months ended September 30, 2022, Non-operating pension income was $15.0 million and $51.4 million, respectively, compared to $23.9 million and $71.6 million for the three and nine months ended September 30, 2021, respectively. The decrease in non-operating pension income for the three and nine months ended September 30, 2022 compared to the same periods in 2021 was primarily due to a decrease in the expected return on plan assets held by the GR Plan, mainly driven by a more conservative asset allocation.
Loss on convertible notes derivative: For the three and nine months ended September 30, 2022, we had no Loss on convertible notes derivative. For the three months ended September 30, 2021, we had no Loss on convertible notes derivative and for the nine months ended September 30, 2021, Loss on convertible notes derivative was $126.6 million, reflecting the increase in the fair value of the derivative liability as a result of the increase in our stock price.
Other non-operating income, net: Other non-operating income, net consisted of certain items that fall outside of our normal business operations. For the three and nine months ended September 30, 2022, we recorded Other non-operating income, net of $0.7 million and $0.8 million, respectively, compared to Other non-operating income, net of $0.9 million and $4.0 million for the three and nine months ended September 30, 2021, respectively. The decrease in Other non-operating income, net for the three and nine months ended September 30, 2022 compared to the same periods in 2021 was primarily due to foreign currency losses, partially offset by other non-operating gains.
Provision for income taxes
The following table summarizes our pre-tax net income (loss) before income taxes and income tax accounts:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
In thousands | 2022 | | 2021 | | 2022 | | 2021 |
Income (loss) before income taxes | $ | (36,024) | | | $ | 17,529 | | | $ | (78,275) | | | $ | (101,880) | |
Provision for income taxes | 18,098 | | | 2,984 | | | 32,649 | | | 11,567 | |
Effective tax rate | (50.2) | % | | 17.0 | % | | (41.7) | % | | (11.4) | % |
The provision for income taxes is calculated by applying the projected annual effective tax rate for the year to the current period income or loss before tax plus the tax effect of any significant or unusual items (discrete events), or changes in tax law. The provision for income taxes for the three months ended September 30, 2022 was mainly driven by the valuation allowances on non-deductible interest expense carryforwards and the global intangible low-taxed income inclusion from our wholly owned U.K. subsidiary. The provision was calculated using an estimated annual effective tax rate of negative 46.3%. The estimated annual effective tax rate is principally impacted by the valuation allowances on non-deductible interest expense carryforwards, the benefit of a pre-tax book loss, the global intangible low taxed income inclusion, and foreign income tax expense. The estimated annual effective tax rate is based on the projected tax expense for the full year.
The provision for income taxes for the nine months ended September 30, 2022 was mainly driven by the valuation allowances on non-deductible interest expense carryforwards, the global intangible low taxed income inclusion and foreign taxes, offset by the benefit of the pre-tax book loss.
The provision for income taxes for the three months ended September 30, 2021 was mainly driven by pre-tax income and was impacted by forgiveness of Paycheck Protection Program ("PPP") loans during the quarter. For federal tax purposes, book income from forgiven loans is not included in taxable income, and expenses paid utilizing the loan proceeds can be deducted. The impact of PPP loan forgiveness was partially offset by the creation of valuation allowances on non-deductible interest expense carryforwards. The provision was calculated using the estimated annual effective tax rate of 77.7%.
The provision for income taxes for the nine months ended September 30, 2021 was mainly impacted by the pre-tax net loss generated during the first quarter of 2021. The tax provision was also impacted by the derivative revaluation, which is nondeductible for tax purposes, the creation of valuation allowances on non-deductible interest expense carryforwards, and PPP loan forgiveness, in combination with state income tax and foreign tax expense.
Net income (loss) attributable to Gannett and diluted income (loss) per share attributable to Gannett
For the three months ended September 30, 2022, Net loss attributable to Gannett and diluted loss per share attributable to Gannett were $54.1 million and $0.39, respectively, compared to Net income attributable to Gannett and diluted income per share attributable to Gannett of $14.7 million and $0.09, respectively, for the three months ended September 30, 2021. For the nine months ended September 30, 2022, Net loss attributable to Gannett and diluted loss per share attributable to Gannett were $110.8 million and $0.81, respectively, compared to $112.5 million and $0.84, respectively, for the nine months ended September 30, 2021. The change for the three and nine months ended September 30, 2022 compared to the same periods in the prior year reflects the various items discussed above.
Segment Results
Gannett Media segment
A summary of our Gannett Media segment results is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Operating revenues: | | | | | | | | | | | | | | | |
Advertising and marketing services | $ | 278,279 | | | $ | 328,784 | | | $ | (50,505) | | | (15) | % | | $ | 878,242 | | | $ | 984,575 | | | $ | (106,333) | | | (11) | % |
Circulation | 264,732 | | | 306,698 | | | (41,966) | | | (14) | % | | 827,958 | | | 942,392 | | | (114,434) | | | (12) | % |
Other | 89,995 | | | 80,325 | | | 9,670 | | | 12 | % | | 262,069 | | | 212,970 | | | 49,099 | | | 23 | % |
Total operating revenues | 633,006 | | | 715,807 | | | (82,801) | | | (12) | % | | 1,968,269 | | | 2,139,937 | | | (171,668) | | | (8) | % |
Operating expenses: | | | | | | | | | | | | | | | |
Operating costs | 411,236 | | | 427,887 | | | (16,651) | | | (4) | % | | 1,268,427 | | | 1,285,904 | | | (17,477) | | | (1) | % |
Selling, general and administrative expenses | 176,806 | | | 189,032 | | | (12,226) | | | (6) | % | | 537,470 | | | 541,165 | | | (3,695) | | | (1) | % |
Depreciation and amortization | 32,821 | | | 35,861 | | | (3,040) | | | (8) | % | | 108,810 | | | 118,664 | | | (9,854) | | | (8) | % |
Integration and reorganization costs | 25,378 | | | 3,512 | | | 21,866 | | | *** | | 42,140 | | | 10,641 | | | 31,499 | | | *** |
Asset impairments | 71 | | | 2,301 | | | (2,230) | | | (97) | % | | 1,010 | | | 3,134 | | | (2,124) | | | (68) | % |
| | | | | | | | | | | | | | | |
(Gain) loss on sale or disposal of assets, net | (7,171) | | | (1,032) | | | (6,139) | | | *** | | (9,786) | | | 9,538 | | | (19,324) | | | *** |
Other operating (income) expenses | (48) | | | — | | | (48) | | | *** | | 727 | | | — | | | 727 | | | *** |
Total operating expenses | 639,093 | | | 657,561 | | | (18,420) | | | (3) | % | | 1,948,798 | | | 1,969,046 | | | (20,248) | | | (1) | % |
Operating income (loss) | $ | (6,087) | | | $ | 58,246 | | | $ | (64,381) | | | *** | | $ | 19,471 | | | $ | 170,891 | | | $ | (151,420) | | | (89) | % |
*** Indicates an absolute value percentage change greater than 100.
Operating revenues
The following table provides the breakout of Operating revenues by category: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Local and national print | $ | 92,957 | | | $ | 118,292 | | | $ | (25,335) | | | (21) | % | | $ | 301,422 | | | $ | 363,291 | | | $ | (61,869) | | | (17) | % |
Classified print | 66,367 | | | 71,752 | | | (5,385) | | | (8) | % | | 204,873 | | | 220,874 | | | (16,001) | | | (7) | % |
Print advertising | 159,324 | | | 190,044 | | | (30,720) | | | (16) | % | | 506,295 | | | 584,165 | | | (77,870) | | | (13) | % |
| | | | | | | | | | | | | | | |
Digital media | 67,886 | | | 91,344 | | | (23,458) | | | (26) | % | | 223,916 | | | 265,450 | | | (41,534) | | | (16) | % |
Digital marketing services | 36,177 | | | 34,078 | | | 2,099 | | | 6 | % | | 103,873 | | | 95,652 | | | 8,221 | | | 9 | % |
Digital classified | 14,892 | | | 13,318 | | | 1,574 | | | 12 | % | | 44,158 | | | 39,308 | | | 4,850 | | | 12 | % |
Digital advertising and marketing services | 118,955 | | | 138,740 | | | (19,785) | | | (14) | % | | 371,947 | | | 400,410 | | | (28,463) | | | (7) | % |
| | | | | | | | | | | | | | | |
Advertising and marketing services | 278,279 | | | 328,784 | | | (50,505) | | | (15) | % | | 878,242 | | | 984,575 | | | (106,333) | | | (11) | % |
| | | | | | | | | | | | | | | |
Print circulation | 230,200 | | | 280,980 | | | (50,780) | | | (18) | % | | 730,827 | | | 869,489 | | | (138,662) | | | (16) | % |
Digital-only circulation | 34,532 | | | 25,718 | | | 8,814 | | | 34 | % | | 97,131 | | | 72,903 | | | 24,228 | | | 33 | % |
Circulation | 264,732 | | | 306,698 | | | (41,966) | | | (14) | % | | 827,958 | | | 942,392 | | | (114,434) | | | (12) | % |
| | | | | | | | | | | | | | | |
Other | 89,995 | | | 80,325 | | | 9,670 | | | 12 | % | | 262,069 | | | 212,970 | | | 49,099 | | | 23 | % |
| | | | | | | | | | | | | | | |
Total operating revenues | $ | 633,006 | | | $ | 715,807 | | | $ | (82,801) | | | (12) | % | | $ | 1,968,269 | | | $ | 2,139,937 | | | $ | (171,668) | | | (8) | % |
The overall decline in Print advertising revenues for the three and nine months ended September 30, 2022 compared to the three and nine months ended September 30, 2021 was driven by secular industry trends impacting all categories. In addition,
during the nine months ended September 30, 2022, and specifically during the second and third quarters of 2022, we saw an acceleration in the rate of decline of our Print advertising revenues as a result of macroeconomic factors. For the three and nine months ended September 30, 2022, Local and national print advertising revenues decreased compared to the three and nine months ended September 30, 2021, primarily due to a decrease in advertiser inserts as well as the absence of $10.4 million and $25.5 million of revenues for the three and nine months ended September 30, 2022, respectively, associated with both businesses divested and non-core products which were sunset in 2022 and 2021. For the three and nine months ended September 30, 2022, Classified print advertising revenues decreased compared to the three and nine months ended September 30, 2021, due to lower spend on classified advertisements, including obituaries, real estate, and automotive, partially offset by an increase in spend on legal classified advertisements.
For the three and nine months ended September 30, 2022, Digital media revenues decreased compared to the three and nine months ended September 30, 2021, driven by changes in monetization with our sports affiliates as well as lower page views related to increased subscriber-only content, secular trends in news consumption and lower overall digital advertising spend. In addition, during the three and nine months ended September 30, 2022, we experienced a reduction in digital advertising demand as a result of a more challenging macroeconomic environment. For the three and nine months ended September 30, 2022, Digital marketing services revenues increased compared to the three and nine months ended September 30, 2021 due to an increase in client counts as well as an increase in average revenue per user ("ARPU"), which we define as monthly revenue divided by average client count within the period. For the three and nine months ended September 30, 2022, Digital classified revenues increased compared to the three and nine months ended September 30, 2021 due to higher client spend, mainly driven by automotive advertisements.
For the three and nine months ended September 30, 2022, Print circulation revenues decreased compared to the three and nine months ended September 30, 2021, due to a decline in home delivery sales, mainly driven by a reduction in the volume of subscribers, partially offset by an increase in our advertising rates, as well as a decline in single copy sales reflecting the overall secular trends impacting the industry and increasing sensitivity from customers related to price increases and product changes. In addition, during the nine months ended September 30, 2022, and specifically during the second and third quarters of 2022, the decline in print circulation revenues accelerated as compared to the same period in the prior year as our audience increasingly moves to digital platforms and as a result of consumer price sensitivity. For the three and nine months ended September 30, 2022, Digital-only circulation revenues increased compared to the three and nine months ended September 30, 2021, driven by an increase of 28.5% in paid digital-only subscribers, including those subscribers on introductory subscription offers, to approximately 1.98 million as of September 30, 2022. For the three months ended September 30, 2022, the increase in Digital-only circulation revenues was also driven by an increase in ARPU compared to the same period in the prior year. The increase in Digital-only circulation revenues for the nine months ended September 30, 2022 was offset by overall lower ARPU compared to the same period in the prior year.
For the three months ended September 30, 2022, Other revenues increased compared to the three months ended September 30, 2021, primarily due to commercial print growth in local markets and an increase in digital content syndication volume and other digital revenues, partially offset by a decline in event revenues primarily due to a shift in the timing of in-person events compared to the same period in the prior year, where in-person events were pushed to the second half of the year as COVID-19 related restrictions were lifted. For the nine months ended September 30, 2022, Other revenues increased compared to the nine months ended September 30, 2021, primarily due to commercial print growth in local markets, an increase in digital content syndication volume and other digital revenues as well as an increase in event revenues (though not to pre-pandemic levels) as we hosted more in-person events with higher attendance as compared to the same period in the prior year, where our ability to host in-person events was more significantly impacted by the COVID-19 pandemic.
Operating expenses
For the three and nine months ended September 30, 2022, Operating costs decreased $16.7 million and $17.5 million, respectively, compared to the three and nine months ended September 30, 2021. The following table provides the breakout of Operating costs:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Newsprint and ink | $ | 35,957 | | | $ | 26,176 | | | $ | 9,781 | | | 37 | % | | $ | 107,664 | | | $ | 78,160 | | | $ | 29,504 | | | 38 | % |
Distribution | 93,267 | | | 112,884 | | | (19,617) | | | (17) | % | | 295,385 | | | 321,435 | | | (26,050) | | | (8) | % |
Compensation and benefits | 134,411 | | | 129,620 | | | 4,791 | | | 4 | % | | 414,970 | | | 414,513 | | | 457 | | | — | % |
Outside services | 87,681 | | | 90,428 | | | (2,747) | | | (3) | % | | 259,578 | | | 248,110 | | | 11,468 | | | 5 | % |
Other | 59,920 | | | 68,779 | | | (8,859) | | | (13) | % | | 190,830 | | | 223,686 | | | (32,856) | | | (15) | % |
Total operating costs | $ | 411,236 | | | $ | 427,887 | | | $ | (16,651) | | | (4) | % | | $ | 1,268,427 | | | $ | 1,285,904 | | | $ | (17,477) | | | (1) | % |
For the three and nine months ended September 30, 2022, Newsprint and ink costs increased compared to the three and nine months ended September 30, 2021, primarily due to an increase in newsprint prices driven by inflationary pressures and supply chain issues impacting the industry, as well as growth in our commercial print business, partially offset by the decline in volume of home delivery and single copy sales as well as reduction of print offerings.
For the three and nine months ended September 30, 2022, Distribution costs decreased compared to the three and nine months ended September 30, 2021, primarily due to the reduced volume of home delivery and single copy sales, cost savings driven by the reduction of print offerings, lower delivery and postage costs associated with lower volumes, as well as the absence of expenses associated with both businesses divested and non-core products which were sunset in 2022 and 2021, partially offset by higher rates per copy, an increase in commercial delivery activity, and an increase in third party distribution costs.
For the three and nine months ended September 30, 2022, Compensation and benefits costs increased compared to the three and nine months ended September 30, 2021, primarily due to the absence of $11.1 million of PPP loan forgiveness received in the third quarter of 2021, partially offset by lower domestic payroll expense driven by a decrease in headcount tied to ongoing cost control initiatives. In addition, for the nine months ended September 30, 2022, the increase in Compensation and benefits costs was also due to an increase in employer 401(k) matching contributions, which were reinstated during the third quarter of 2021, partially offset by lower benefit costs, including medical costs.
For the three months ended September 30, 2022, Outside services costs, which include outside printing, professional services fulfilled by third parties, paid search and ad serving, feature services, and credit card fees, decreased compared to the three months ended September 30, 2021, primarily due to lower costs associated with revenue share expense driven by lower Digital media revenues, partially offset by higher costs associated with the increase in Digital marketing services revenues, including email fees, and higher costs associated with the increase in Digital classified revenues. For the nine months ended September 30, 2022, Outside services increased compared to the nine months ended September 30, 2021, primarily due to higher costs associated with the increase in Digital marketing services revenues, including paid search and email fees, an increase in costs related to events, mainly related to the number and mix of live versus virtual events compared to the prior year, and higher costs associated with the increase in Digital classified revenues, partially offset by lower costs associated with revenue share expense driven by lower Digital media revenues.
For the three and nine months ended September 30, 2022, Other costs decreased compared to the three and nine months ended September 30, 2021, due primarily to the absence of expenses associated with both businesses divested and non-core products which were sunset in 2022 and 2021, cost containment initiatives, including a reduction in supplies and utility expenses, and a decrease in property taxes, mainly due to real estate sales.
For the three and nine months ended September 30, 2022, Selling, general and administrative expenses decreased $12.2 million and $3.7 million, respectively, compared to the three and nine months ended September 30, 2021. The following table provides the breakout of Selling, general and administrative expenses:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Compensation and benefits | $ | 84,709 | | | $ | 93,762 | | | $ | (9,053) | | | (10) | % | | $ | 263,052 | | | $ | 283,875 | | | $ | (20,823) | | | (7) | % |
Outside services and other | 92,097 | | | 95,270 | | | (3,173) | | | (3) | % | | 274,418 | | | 257,290 | | | 17,128 | | | 7 | % |
Total Selling, general and administrative expenses | $ | 176,806 | | | $ | 189,032 | | | $ | (12,226) | | | (6) | % | | $ | 537,470 | | | $ | 541,165 | | | $ | (3,695) | | | (1) | % |
For the three and nine months ended September 30, 2022, Compensation and benefits costs decreased compared to the three and nine months ended September 30, 2021, primarily due to lower incentive pay and lower domestic payroll expense driven by headcount savings as well as lower benefit costs, including medical costs, partially offset by the absence of PPP loan forgiveness of $4.0 million received in the third quarter of 2021, and higher payroll expense at Newsquest driven by an acquisition completed in the first quarter of 2022. In addition, the decrease in Compensation and benefits costs for the nine months ended September 30, 2022 was partially offset by an increase in employer 401(k) matching contributions, which were reinstated during the third quarter of 2021.
For the three months ended September 30, 2022, Outside services and other costs, which include services fulfilled by third parties, decreased compared to the three months ended September 30, 2021, due mainly to decreases in various miscellaneous expenses, including lower technology costs, partially offset by an increase in marketing and acquisition costs associated with growing subscribers. For the nine months ended September 30, 2022, Outside services and other costs increased compared to the nine months ended September 30, 2021, due to higher professional services costs associated with advertising operations and client success as well as marketing and acquisition costs associated with growing subscribers.
For the three and nine months ended September 30, 2022, Depreciation and amortization expenses decreased compared to the three and nine months ended September 30, 2021, reflecting the impact of fewer print facilities compared to the same periods in the prior year.
For the three and nine months ended September 30, 2022, Integration and reorganization costs increased compared to the three and nine months ended September 30, 2021, due to an increase in other costs of $12.5 million and $14.5 million, respectively, including a withdrawal liability which was expensed as a result of ceasing contributions to a multiemployer pension plan, and an increase in facility consolidation expenses associated with exiting a lease, as well as an increase in severance costs of $9.4 million and $17.0 million, respectively, primarily driven by ongoing integration and restructuring activities.
For the three months ended September 30, 2022, the Gain on sale or disposal of assets, net increased compared to the three months ended September 30, 2021 primarily due to the gain on the sales of domestic facilities, partially offset by the absence of a gain on the sale of real estate at Newsquest in the third quarter of 2021. For the nine months ended September 30, 2022, the Gain on sale or disposal of assets, net was primarily due to the gain on the sales of domestic facilities as well as net gains on the sale of various other assets in connection with our plan to monetize non-core assets, compared to a Loss on sale or disposal of assets, net for the nine months ended September 30, 2021, primarily due to net losses on the sale of various assets, partially offset by a gain on the sale of real estate at Newsquest.
Gannett Media segment Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Net income attributable to Gannett | $ | 9,774 | | | $ | 84,137 | | | $ | (74,363) | | | (88) | % | | $ | 71,733 | | | $ | 246,792 | | | $ | (175,059) | | | (71) | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Non-operating pension income | (14,990) | | | (23,860) | | 8,870 | | | (37) | % | | (51,363) | | | (71,644) | | | 20,281 | | | (28) | % |
Depreciation and amortization | 32,821 | | | 35,861 | | | (3,040) | | | (8) | % | | 108,810 | | | 118,664 | | | (9,854) | | | (8) | % |
Integration and reorganization costs | 25,378 | | | 3,512 | | | 21,866 | | | *** | | 42,140 | | | 10,641 | | | 31,499 | | | *** |
Other operating expenses | (48) | | | — | | | (48) | | | *** | | 727 | | | — | | | 727 | | | *** |
Asset impairments | 71 | | | 2,301 | | | (2,230) | | | (97) | % | | 1,010 | | | 3,134 | | | (2,124) | | | (68) | % |
| | | | | | | | | | | | | | | |
(Gain) loss on sale or disposal of assets, net | (7,171) | | | (1,032) | | | (6,139) | | | *** | | (9,786) | | | 9,538 | | | (19,324) | | | *** |
Other items | 188 | | | 82 | | | 106 | | | *** | | 2,256 | | | 273 | | | 1,983 | | | *** |
Adjusted EBITDA (non-GAAP basis)(a) | $ | 46,023 | | | $ | 101,001 | | | $ | (54,978) | | | (54) | % | | $ | 165,527 | | | $ | 317,398 | | | $ | (151,871) | | | (48) | % |
Net income attributable to Gannett margin | 1.5 | % | | 11.8 | % | | | | | | 3.6 | % | | 11.5 | % | | | | |
Adjusted EBITDA margin (non-GAAP basis)(a)(b) | 7.3 | % | | 14.1 | % | | | | | | 8.4 | % | | 14.8 | % | | | | |
*** Indicates an absolute value percentage change greater than 100.
(a)See "Non-GAAP Financial Measures" below for additional information about non-GAAP measures.
(b)We define Adjusted EBITDA margin as Adjusted EBITDA divided by total Operating revenues.
For the three and nine months ended September 30, 2022, the decrease in Adjusted EBITDA compared to the three and nine months ended September 30, 2021 was primarily attributable to the changes discussed above.
Digital Marketing Solutions segment
A summary of our DMS segment results is presented below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Operating revenues: | | | | | | | | | | | | | | | |
Advertising and marketing services | $ | 120,049 | | | $ | 116,771 | | | $ | 3,278 | | | 3 | % | | $ | 347,771 | | | $ | 328,184 | | | $ | 19,587 | | | 6 | % |
Other | — | | | — | | | — | | | — | % | | — | | | 905 | | | (905) | | | (100) | % |
Total operating revenues | 120,049 | | | 116,771 | | | 3,278 | | | 3 | % | | 347,771 | | | 329,089 | | | 18,682 | | | 6 | % |
Operating expenses: | | | | | | | | | | | | | | | |
Operating costs | 82,216 | | | 80,405 | | | 1,811 | | | 2 | % | | 239,657 | | | 224,112 | | | 15,545 | | | 7 | % |
Selling, general and administrative expenses | 22,143 | | | 21,342 | | | 801 | | | 4 | % | | 66,938 | | | 68,252 | | | (1,314) | | | (2) | % |
Depreciation and amortization | 7,252 | | | 7,986 | | | (734) | | | (9) | % | | 20,539 | | | 23,665 | | | (3,126) | | | (13) | % |
Integration and reorganization costs | 431 | | | 931 | | | (500) | | | (54) | % | | 875 | | | 1,301 | | | (426) | | | (33) | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Loss (gain) on sale or disposal of assets, net | 2 | | | (91) | | | 93 | | | *** | | 178 | | | (618) | | | 796 | | | *** |
Total operating expenses | 112,044 | | | 110,573 | | | 1,471 | | | 1 | % | | 328,187 | | | 316,712 | | | 11,475 | | | 4 | % |
Operating income | $ | 8,005 | | | $ | 6,198 | | | $ | 1,807 | | | 29 | % | | $ | 19,584 | | | $ | 12,377 | | | $ | 7,207 | | | 58 | % |
*** Indicates an absolute value percentage change greater than 100.
Operating revenues
For the three and nine months ended September 30, 2022, Advertising and marketing services revenues increased compared to the three and nine months ended September 30, 2021, primarily due to growth in the core direct business, as well as a growth in revenues associated with local markets, partially offset by the impact of the sunset of non-core products.
Operating expenses
For the three and nine months ended September 30, 2022, Operating costs increased $1.8 million and $15.5 million compared to the three and nine months ended September 30, 2021, respectively. The following table provides the breakout of Operating costs:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Outside services | $ | 72,016 | | | $ | 70,332 | | | $ | 1,684 | | | 2 | % | | $ | 209,281 | | | $ | 193,423 | | | $ | 15,858 | | | 8 | % |
Compensation and benefits | 8,530 | | | 7,593 | | | 937 | | | 12 | % | | 24,333 | | | 23,408 | | | 925 | | | 4 | % |
Other | 1,670 | | | 2,480 | | | (810) | | | (33) | % | | 6,043 | | | 7,281 | | | (1,238) | | | (17) | % |
Total operating costs | $ | 82,216 | | | $ | 80,405 | | | $ | 1,811 | | | 2 | % | | $ | 239,657 | | | $ | 224,112 | | | $ | 15,545 | | | 7 | % |
For the three and nine months ended September 30, 2022, Outside services costs, which includes professional services fulfilled by third parties, media fees and other digital costs, paid search and ad serving services, increased compared to the three and nine months ended September 30, 2021, due to an increase in expenses associated with third-party media fees, driven by a corresponding increase in revenues.
For the three and nine months ended September 30, 2022, Compensation and benefits costs increased compared to the three and nine months ended September 30, 2021, primarily due to an increase in payroll expense driven by higher headcount.
For the three and nine months ended September 30, 2022, Other costs decreased compared to the three and nine months ended September 30, 2021, primarily due to a decrease in lease costs, mainly driven by exiting leases for unused office space.
For the three and nine months ended September 30, 2022, Selling, general and administrative expenses increased $0.8 million and decreased $1.3 million compared to the three and nine months ended September 30, 2021. The following table provides the breakout of Selling, general and administrative expenses:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Compensation and benefits | $ | 19,258 | | | $ | 17,046 | | | $ | 2,212 | | | 13 | % | | $ | 56,691 | | | $ | 52,283 | | | $ | 4,408 | | | 8 | % |
Outside services and other | 2,885 | | | 4,296 | | | (1,411) | | | (33) | % | | 10,247 | | | 15,969 | | | (5,722) | | | (36) | % |
Total Selling, general and administrative expenses | $ | 22,143 | | | $ | 21,342 | | | $ | 801 | | | 4 | % | | $ | 66,938 | | | $ | 68,252 | | | $ | (1,314) | | | (2) | % |
For the three and nine months ended September 30, 2022, Compensation and benefits costs increased compared to the three and nine months ended September 30, 2021, primarily due to an increase in payroll expense driven by higher headcount as well as an increase in incentive pay, driven by a corresponding increase in revenues.
For the three and nine months ended September 30, 2022, Outside services and other costs decreased compared to the three and nine months ended September 30, 2021, due to a decrease in various miscellaneous expenses, including lower technology and software costs as well as lower bad debt expense.
For the three and nine months ended September 30, 2022, Depreciation and amortization expense decreased compared to the three and nine months ended September 30, 2021, primarily due to the impact of capitalized software fully amortized in the third quarter of 2021.
DMS segment Adjusted EBITDA
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Net income attributable to Gannett | $ | 5,385 | | | $ | 5,005 | | | $ | 380 | | | 8 | % | | $ | 14,948 | | | $ | 10,990 | | | $ | 3,958 | | | 36 | % |
Depreciation and amortization | 7,252 | | | 7,986 | | | (734) | | | (9) | % | | 20,539 | | | 23,665 | | | (3,126) | | | (13) | % |
Integration and reorganization costs | 431 | | | 931 | | | (500) | | | (54) | % | | 875 | | | 1,301 | | | (426) | | | (33) | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Loss (gain) on sale or disposal of assets, net | 2 | | | (91) | | | 93 | | | *** | | 178 | | | (618) | | | 796 | | | *** |
Other items | 2,620 | | | 1,193 | | | 1,427 | | | *** | | 4,636 | | | 1,387 | | | 3,249 | | | *** |
Adjusted EBITDA (non-GAAP basis)(a) | $ | 15,690 | | | $ | 15,024 | | | $ | 666 | | | 4 | % | | $ | 41,176 | | | $ | 36,725 | | | $ | 4,451 | | | 12 | % |
Net income attributable to Gannett margin | 4.5 | % | | 4.3 | % | | | | | | 4.3 | % | | 3.3 | % | | | | |
Adjusted EBITDA margin (non-GAAP basis)(a)(b) | 13.1 | % | | 12.9 | % | | | | | | 11.8 | % | | 11.2 | % | | | | |
*** Indicates an absolute value percentage change greater than 100.
(a)See "Non-GAAP Financial Measures" below for additional information about non-GAAP measures.
(b)We define Adjusted EBITDA margin as Adjusted EBITDA divided by total Operating revenues.
For the three and nine months ended September 30, 2022, the increase in Adjusted EBITDA compared to the three and nine months ended September 30, 2021 was primarily attributable to the changes discussed above.
Corporate and other category
For the three months ended September 30, 2022, Corporate and other operating revenues were $1.3 million compared to $1.6 million for the three months ended September 30, 2021. For the nine months ended September 30, 2022, Corporate and other operating revenues were $4.0 million compared to $6.4 million for the nine months ended September 30, 2021.
For the three and nine months ended September 30, 2022, Corporate and other operating expenses decreased $6.6 million and $13.8 million compared to the three and nine months ended September 30, 2021. The following table provides the breakout of Corporate and other operating expenses:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
| | | | | Change | | | | | | Change |
In thousands | 2022 | | 2021 | | $ | | % | | 2022 | | 2021 | | $ | | % |
Operating costs | $ | 2,372 | | | $ | 6,039 | | | $ | (3,667) | | | (61) | % | | $ | 2,589 | | | $ | 14,534 | | | $ | (11,945) | | | (82) | % |
Selling, general and administrative expenses | 13,524 | | | 15,222 | | | (1,698) | | | (11) | % | | 57,738 | | | 43,386 | | | 14,352 | | | 33 | % |
Depreciation and amortization | 4,705 | | | 4,260 | | | 445 | | | 10 | % | | 12,742 | | | 12,123 | | | 619 | | | 5 | % |
Integration and reorganization costs | 7,502 | | | 9,176 | | | (1,674) | | | (18) | % | | 17,439 | | | 23,525 | | | (6,086) | | | (26) | % |
(Gain) loss on sale or disposal of assets, net | (11) | | | 290 | | | (301) | | | *** | | (4) | | | 286 | | | (290) | | | *** |
Other operating expenses | 297 | | | 4 | | | 293 | | | *** | | 938 | | | 11,354 | | | (10,416) | | | (92) | % |
Total operating expenses | $ | 28,389 | | | $ | 34,991 | | | $ | (6,602) | | | (19) | % | | $ | 91,442 | | | $ | 105,208 | | | $ | (13,766) | | | (13) | % |
*** Indicates an absolute value percentage change greater than 100.
For the three and nine months ended September 30, 2022, Corporate and other operating expenses decreased compared to the three and nine months ended September 30, 2021. The decrease for the three months ended September 30, 2022 was primarily due to a decrease in Operating costs, mainly due to lower professional fees, a decrease in Selling, general and administrative expenses, primarily driven by a decrease in compensation and benefits costs and a decrease in Integration and reorganization costs, mainly driven by a decrease in costs related to systems implementation and outsourcing of corporate functions. The decrease for the nine months ended September 30, 2022, was primarily due to a decrease in Operating costs, mainly due to lower compensation costs and professional fees, a decrease in Integration and reorganization costs, mainly driven by a decline in costs related to systems implementation and outsourcing of corporate functions and a decrease in Other operating expenses, driven by the absence of $10.9 million of third-party fees related to our previous five-year, senior-secured
term loan facility which were expensed during the nine months ended September 30, 2021, partially offset by an increase in Selling, general and administrative expenses, primarily driven by higher outside services, including outsourcing and legal fees.
LIQUIDITY AND CAPITAL RESOURCES
Our primary cash requirements are for working capital, debt obligations, and capital expenditures.
We expect to fund our operations through cash provided by operating activities. We expect we will have adequate capital resources and liquidity to meet our ongoing working capital needs, borrowing obligations, and all required capital expenditures for at least the next twelve months. However, a further economic downturn or an increased rate of revenue declines would negatively impact our revenue, cash provided by operating activities and liquidity. We continue to implement cost reduction initiatives to reduce our ongoing level of operating expense. We believe our ability to realize benefits from our cost reduction initiatives will be necessary to offset the continued secular decline in our legacy print business revenue streams. We believe that these measures are important in response to the overall challenging macroeconomic environment that we are facing. Refer to "Overview - Outlook for 2022 - Macroeconomic Environment" above for further discussion.
Details of our cash flows are included in the table below:
| | | | | | | | | | | |
| Nine months ended September 30, |
In thousands | 2022 | | 2021 |
Cash provided by operating activities | $ | 32,982 | | | $ | 133,347 | |
Cash provided by investing activities | 19,081 | | | 39,236 | |
Cash used for financing activities | (58,044) | | | (212,284) | |
Effect of currency exchange rate change on cash | (1,447) | | | 389 | |
Decrease in cash, cash equivalents and restricted cash | $ | (7,428) | | | $ | (39,312) | |
Cash flows provided by operating activities: Our largest source of cash provided by our operations is Advertising revenues, primarily generated from Local and national advertising and marketing services revenues (retail, classified, and online). Additionally, we generate cash through circulation subscribers, commercial printing and delivery services to third parties, and events. Our primary uses of cash from our operating activities include compensation, newsprint, delivery, and outside services.
Our cash flow provided by operating activities was $33.0 million for the nine months ended September 30, 2022, compared to $133.3 million for the nine months ended September 30, 2021. The decrease in cash flow provided by operating activities was primarily due to lower cash receipts related to deferred revenues of $35.3 million, an increase in taxes paid, net of refunds, of $11.8 million and $16.4 million in Paycheck Protection Program funding received during the nine months ended September 30, 2021 that was not received in 2022, partially offset by lower severance payments of $6.2 million, a decrease in interest paid on debt of $29.3 million and a decrease in contributions to our pension and other postretirement benefit plans of $22.9 million.
Cash flows provided by investing activities: Cash flows provided by investing activities was $19.1 million for the nine months ended September 30, 2022, compared to $39.2 million for the nine months ended September 30, 2021. The decrease was primarily due to payments for acquisitions, net of cash acquired, of $15.4 million and an increase in purchases of property, plant and equipment of $8.7 million, offset by an increase in proceeds from the sale of real estate and other assets of $3.6 million.
Cash flows used for financing activities: Cash flows used for financing activities was $58.0 million for the nine months ended September 30, 2022, compared to $212.3 million for the nine months ended September 30, 2021. The decrease was primarily due to lower repayments, net under term loans of $163.5 million and a $33.0 million decrease in payments related to deferred financing costs, partially offset by repayments of $35.4 million related to the 2026 Senior Notes and payments related to treasury stock of $4.5 million, including $3.1 million related to the Stock Repurchase Program.
Debt
New Senior Secured Term Loan
On October 15, 2021, Gannett Holdings LLC ("Gannett Holdings"), our wholly-owned subsidiary, entered into the New Senior Secured Term Loan with Citibank N.A., as collateral agent and administrative agent for the lenders. On January 31, 2022, Gannett Holdings entered into an amendment (the "Term Loan Amendment") to its New Senior Secured Term Loan to provide for new incremental senior secured term loans (the "Incremental Term Loans") in an aggregate principal amount of $50 million. The Incremental Term Loans have substantially identical terms as the New Senior Secured Term Loan and are treated as a single tranche with the New Senior Secured Term Loan. The Term Loan Amendment also amended the New Senior Secured Term Loan to transition the interest rate base from LIBOR to Adjusted Term SOFR and to permit the repurchase of up to $50 million of the Company's Common Stock under the Stock Repurchase Program consummated on or prior to December 31, 2022, in addition to capacity for Gannett Holdings to make restricted payments, including stock repurchases, currently permitted under other provisions of the New Senior Secured Term Loan and our other debt facilities, including the 2026 Senior Secured Notes Indenture and the 2027 Notes Indenture (terms defined below). On March 21, 2022 and April 8, 2022, Gannett Holdings entered into amendments to its New Senior Secured Term Loan to provide for incremental senior secured term loans in an aggregate principal amount of $22.5 million and $7.5 million, respectively.
The New Senior Secured Term Loan bears interest at a per annum rate equal to Adjusted Term SOFR (which shall not be less than 0.50% per annum) plus a margin of 5.00% or an alternate base rate (which shall not be less than 1.50% per annum) plus a margin equal to 4.00%. Loans under the New Senior Secured Term Loan may be prepaid, at the option of Gannett Holdings, at any time without premium, except a premium equal to 1.00% of the aggregate principal amount of the loans being repaid in connection with certain refinancing or repricing events that reduce the all-in yield applicable to the loans and occur on or before October 15, 2022. In addition, we are required to repay the New Senior Secured Term Loan from time to time with (i) the proceeds of non-ordinary course asset sales and casualty and condemnation events, (ii) the proceeds of indebtedness not permitted under the New Senior Secured Term Loan, and (iii) the aggregate amount of cash and cash equivalents on hand at the Company and its restricted subsidiaries in excess of $100 million at the end of each fiscal year. The New Senior Secured Term Loan amortizes in equal quarterly installments, beginning June 30, 2022, at a rate equal to 10.00% per annum (or, if the ratio of debt secured on an equal basis with the New Senior Secured Term Loan less unrestricted cash of the Company and its restricted subsidiaries to Consolidated EBITDA (as such terms are defined in the New Senior Secured Term Loan ) (such ratio, the "First Lien Net Leverage Ratio"), for the most recently ended period of four consecutive fiscal quarters is equal to or less than 1.20 to 1.00, 5.00% per annum). All obligations under the New Senior Secured Term Loan are secured by all or substantially all of the assets of the Company and the wholly-owned domestic subsidiaries of the Company (the "New Senior Secured Term Loan Guarantors"). The obligations of Gannett Holdings under the New Senior Secured Term Loan are guaranteed on a senior secured basis by the Company and the New Senior Secured Term Loan Guarantors.
The New Senior Secured Term Loan contains usual and customary covenants for credit facilities of this type, including a requirement to have minimum unrestricted cash of $30 million as of the last day of each fiscal quarter, and restricts, among other things, our ability to incur debt, grant liens, sell assets, and make investments and pay dividends, in each case with customary exceptions, including an exception that permits dividends and repurchases of outstanding junior debt or equity in (i) an amount of up to $25 million per fiscal quarter if the First Lien Net Leverage Ratio for such fiscal quarter is equal to or less than 2.00 to 1.00, (ii) an amount of up to $50 million per fiscal quarter if the First Lien Net Leverage Ratio for such fiscal quarter is equal to or less than 1.50 to 1.00, and (iii) an unlimited amount if First Lien Net Leverage Ratio for such fiscal quarter is equal to or less than 1.00 to 1.00. As of September 30, 2022, we were in compliance with all of the covenants and obligations under the New Senior Secured Term Loan.
For the three and nine months ended September 30, 2022, we recognized interest expense of $8.9 million and $23.3 million, respectively, and paid interest expense of $8.9 million and $23.3 million, respectively. For the three and nine months ended September 30, 2022, we recognized amortization of original issue discount of $0.9 million and $2.7 million, respectively, and amortization of deferred financing costs of $0.2 million and $0.6 million, respectively. Additionally, during the three and nine months ended September 30, 2022, we recognized losses on early extinguishment of debt which were immaterial and $1.8 million, respectively, related to the write-off of original issue discount and deferred financing costs as a result of early prepayments on the New Senior Secured Term Loan.
For the three and nine months ended September 30, 2022, we made prepayments, inclusive of both mandatory and optional prepayments, totaling $17.3 million and $92.2 million, respectively, which were classified as financing activities in the condensed consolidated statements of cash flows. As of September 30, 2022, the effective interest rate for the New Senior Secured Term Loan was 6.4%.
Senior Secured Notes due 2026
On October 15, 2021, Gannett Holdings completed a private offering of $400 million aggregate principal amount of 6.00% first lien notes due November 1, 2026 (the "2026 Senior Notes"). The 2026 Senior Notes were issued pursuant to an indenture, dated October 15, 2021 (the "2026 Senior Notes Indenture") among Gannett Holdings, the Company, the guarantors from time to time party thereto (the "2026 Senior Notes Guarantors"), U.S. Bank National Association, as trustee, and U.S. Bank National Association, as collateral agent, registrar, paying agent and authenticating agent.
Interest on the 2026 Senior Notes is payable semi-annually in arrears, beginning on May 1, 2022. The 2026 Senior Notes mature on November 1, 2026, unless redeemed or repurchased earlier pursuant to the 2026 Senior Notes Indenture. The 2026 Senior Notes may be redeemed at the option of Gannett Holdings, in whole or in part, at any time and from time to time after November 1, 2023, at the redemption prices set forth in the 2026 Senior Notes Indenture. At any time prior to such date, Gannett Holdings will be entitled at its option to redeem all, but not less than all, of the 2026 Senior Notes at the "make-whole" redemption price set forth in the 2026 Senior Notes Indenture. Additionally, at any time prior to November 1, 2023, Gannett Holdings may, on one or more occasions, redeem up to 40% of the aggregate principal amount of the 2026 Senior Notes at the redemption price set forth in the 2026 Senior Notes Indenture with the net cash proceeds of certain equity offerings. If certain changes of control with respect to Gannett Holdings or the Company occur, Gannett Holdings must offer to purchase the 2026 Senior Notes at a purchase price in cash equal to 101% of the principal amount thereof on the date of purchase, plus accrued and unpaid interest to, but excluding, the date of purchase. In addition, during any twelve-month period commencing on or after October 15, 2021 and ending prior to November 1, 2023, up to 10% of the aggregate principal amount of the 2026 Senior Notes issued under the 2026 Senior Notes Indenture may be redeemed at a purchase price equal to 103% of the aggregate principal amount of the 2026 Senior Notes to be redeemed, plus accrued and unpaid interest, if any, to but excluding, the redemption date.
The 2026 Senior Notes are unconditionally guaranteed, jointly and severally, on a senior secured basis by the 2026 Senior Notes Guarantors. The 2026 Senior Notes and such guarantees are secured on a first-priority basis by the collateral, consisting of substantially all of the assets of Gannett Holdings and the 2026 Senior Notes Guarantors, subject to certain intercreditor arrangements.
The 2026 Senior Notes Indenture limits our and our restricted subsidiaries’ ability to, among other things, make investments, loans, advances, guarantees and acquisitions; incur or guarantee additional debt and issue certain disqualified equity interests and preferred stock; make certain restricted payments, including a limit on dividends on equity securities or payments to redeem, repurchase or retire equity securities or other indebtedness; dispose of assets; create liens on assets to secure debt; engage in transactions with affiliates; enter into certain restrictive agreements; and consolidate, merge, sell or otherwise dispose of all or substantially all of their or a 2026 Senior Notes Guarantor’s assets. These covenants are subject to a number of limitations and exceptions. The 2026 Senior Notes Indenture also contains customary events of default.
The unamortized deferred financing costs will be amortized over the remaining contractual life of the 2026 Senior Notes. For the three and nine months ended September 30, 2022, we recognized interest expense of $5.6 million and $17.1 million, respectively, and paid interest expense of $0.2 million and $13.1 million, respectively. For the three and nine months ended September 30, 2022, we recognized amortization of original issue discount of $0.7 million and $2.1 million, respectively, and amortization of deferred financing costs of $0.5 million and $1.6 million, respectively, in connection with the 2026 Senior Notes. As of September 30, 2022, the effective interest rate on the 2026 Senior Notes was 7.3%.
We entered into privately negotiated agreements with certain holders of our 2026 Senior Notes, and for the three and nine months ended September 30, 2022, repurchased $7.0 million and $37.0 million, respectively, of principal of our outstanding 2026 Senior Notes. In connection with these repurchases, we exchanged $30.0 million of our 2026 Senior Notes for $30.0 million of our New Senior Secured Term Loan. The repurchases were treated as an extinguishment of a portion of the 2026 Senior Notes, and as a result, we recognized a gain on the early extinguishment of debt of approximately $1.3 million for the three months ended September 30, 2022, and a loss on the early extinguishment of debt of approximately $0.4 million for the nine months ended September 30, 2022, related to the write-off of unamortized original issue discount and deferred financing costs.
Senior Secured Convertible Notes due 2027
We issued $497.1 million in aggregate principal amount of 6.0% Senior Secured Convertible Notes due 2027 (the "2027 Notes") pursuant to an Indenture dated as of November 17, 2020, as amended by the First Supplemental Indenture dated as of
December 21, 2020 and the Second Supplemental Indenture dated as of February 9, 2021 (collectively, the "2027 Notes Indenture"), between the Company and U.S. Bank National Association, as trustee.
In connection with the issuance of the 2027 Notes, we entered into an Investor Agreement (the "Investor Agreement") with the holders of the 2027 Notes (the "Holders") establishing certain terms and conditions concerning the rights and restrictions on the Holders with respect to the Holders' ownership of the 2027 Notes. We also entered into an amendment to the Registration Rights Agreement dated November 19, 2019, with FIG LLC, our former manager.
Interest on the 2027 Notes is payable semi-annually in arrears. The 2027 Notes mature on December 1, 2027, unless earlier repurchased or converted. The 2027 Notes may be converted at any time by the holders into cash, shares of Common Stock or any combination of cash and Common Stock, at our election. The initial conversion rate is 200 shares of Common Stock per $1,000 principal amount of the 2027 Notes, which is equal to a conversion price of $5.00 per share of Common Stock (the "Conversion Price").
The conversion rate is subject to customary adjustment provisions as provided in the 2027 Notes Indenture. In addition, the conversion rate will be subject to adjustment in the event of any issuance or sale of Common Stock (or securities convertible into Common Stock) at a price equal to or less than the Conversion Price in order to ensure that following such issuance or sale, the 2027 Notes would be convertible into approximately 42% (adjusted for repurchases and certain other events that reduce the outstanding amount of the 2027 Notes) of the Common Stock after giving effect to such issuance or sale (assuming the initial principal amount of the 2027 Notes remains outstanding). After giving effect to the repurchase of $11.8 million in aggregate principal outstanding of the 2027 Notes during the year ended December 31, 2021, such percentage is approximately 41%.
Upon the occurrence of a "Make-Whole Fundamental Change" (as defined in the 2027 Notes Indenture), we will in certain circumstances increase the conversion rate for a specified period of time. If a "Fundamental Change" (as defined in the 2027 Notes Indenture) occurs, we will be required to offer to repurchase the 2027 Notes at a repurchase price of 110% of the principal amount thereof.
Holders of the 2027 Notes will have the right to put up to approximately $100 million of the 2027 Notes at par on or after the date that is 91 days after the maturity date of the New Senior Secured Term Loan.
Under the 2027 Notes Indenture, we can only pay cash dividends up to an agreed-upon amount, provided the ratio of consolidated debt to EBITDA (as such terms are defined in the 2027 Notes Indenture) does not exceed a specified ratio. In addition, the 2027 Notes Indenture provides that, at any time that our Total Gross Leverage Ratio (as defined in the 2027 Notes Indenture) exceeds 1.5 and we approve the declaration of a dividend, we must offer to purchase a principal amount of 2027 Notes equal to the proposed amount of the dividend.
Until the four-year anniversary of the issuance date, we will have the right to redeem for cash up to approximately $99.4 million of the 2027 Notes at a redemption price of 130% of the principal amount thereof, with such amount reduced ratably by any principal amount of 2027 Notes that has been converted by the holders or redeemed or purchased by us.
The 2027 Notes are guaranteed by Gannett Holdings and any subsidiaries of the Company that guarantee the New Senior Secured Term Loan. The 2027 Notes are secured by the same collateral that secures the New Senior Secured Term Loan. The 2027 Notes rank as senior secured debt of the Company and are secured by a second priority lien on the same collateral package that secured the indebtedness incurred in connection with the New Senior Secured Term Loan.
The 2027 Notes Indenture includes affirmative and negative covenants, including limitations on liens, indebtedness, dispositions, loan, advances and investors, sale and leaseback transactions, restricted payments, transactions with affiliates, restrictions on dividends and other payment restrictions affecting restricted subsidiaries, negative pledges and modifications to certain agreements. The 2027 Notes Indenture also requires that we maintain, as of the last day of each fiscal quarter, at least $30.0 million of Qualified Cash (as defined in the 2027 Notes Indenture). The 2027 Notes Indenture includes customary events of default.
For the three and nine months ended September 30, 2022, we recognized interest expense of $7.3 million and $21.8 million, respectively, and paid no interest expense for the three months ended September 30, 2022 and paid interest expense of $14.6 million for the nine months ended September 30, 2022. For the three and nine months ended September 30, 2021, we recognized interest expense of $7.5 million and $22.4 million, respectively, and paid no interest expense for the three months ended September 30, 2021 and paid interest expense of $16.1 million for the nine months ended September 30, 2021. In addition, during the three and nine months ended September 30, 2022, we recognized amortization of the original issue discount
of $3.1 million and $8.9 million, respectively, and amortization of deferred financing costs related to the 2027 Notes was immaterial for the three and nine months ended September 30, 2022. For the three and nine months ended September 30, 2021, we recognized amortization of original issue discount of $2.9 million and $7.9 million, respectively, and amortization of deferred financing costs related to the 2027 Notes was immaterial and $0.2 million for the three and nine months ended September 30, 2021, respectively. The effective interest rate on the liability component of the 2027 Notes was 10.5% as of both September 30, 2022 and 2021.
For the nine months ended September 30, 2022, no shares were issued upon conversion, exercise, or satisfaction of the required conditions. Refer to Note 10 — Supplemental equity information for details on the convertible debt's impact to diluted earnings per share under the if-converted method.
Senior Convertible Notes due 2024
The $3.3 million principal value of the remaining 4.75% convertible senior notes due 2024 (the "2024 Notes") outstanding is reported as convertible debt in the condensed consolidated balance sheets. As of September 30, 2022, the effective interest rate on the 2024 Notes was 6.05%.
Additional information
We continue to evaluate our results of operations, liquidity and cash flows, and as part of these measures, we have taken steps to manage cash outflow by rationalizing expenses and implementing various cost containment initiatives. We do not presently pay a quarterly dividend and have no current intention to reinstate the dividend. In addition, the terms of our indebtedness, including our credit facility, the New Senior Secured Term Loan, the 2026 Senior Secured Notes Indenture and the 2027 Notes Indenture have terms that restrict our ability to pay dividends.
The CARES Act, enacted March 27, 2020, provided various forms of relief to companies impacted by the COVID-19 pandemic. As part of the relief available under the CARES Act, we deferred remittance of our 2020 Federal Insurance Contributions Act ("FICA") taxes as allowed by the legislation. We deferred $41.6 million of the employer portion of FICA taxes for payroll paid between March 27, 2020 and December 31, 2020. We paid 50% of the FICA deferral during the year ended December 31, 2021 with the remaining 50% expected to be remitted on January 3, 2023.
For the GR Plan in the U.S., we have deferred our contractual contribution and negotiated a contribution payment plan of $5.0 million per quarter through June 30, 2022. Additionally, in response to the COVID-19 pandemic, our GR Plan in the U.S. has deferred certain contractual contributions and negotiated a contribution payment plan of $5.0 million per quarter from December 31, 2020 through the end of June 30, 2022. Beginning with the quarter ending December 31, 2022, and ending with the quarter ending September 30, 2024, the GR Plan's appointed actuary will certify the GR Plan's funded status for each quarter (the "Quarterly Certification") in accordance with U.S. GAAP. If the GR Plan is less than 100% funded, the Company will make a $1.0 million contribution to the GR Plan no later than 60 days following the receipt of the Quarterly Certification, provided, however, that the Company's obligation to make additional contractual contributions will terminate the earlier of (a) the day following the date that a contractual contribution would be due for the quarter ending September 30, 2024, and (b) the date the Company has made a total of $5 million of contractual contributions subsequent to June 30, 2022. On August 31, 2022, Gannett Media Corp., our wholly-owned subsidiary, as sponsor of the GR Plan, entered into an agreement pursuant to which the GR Plan used a portion of its assets to purchase annuities from the Insurers and thereby transferred approximately $450 million of the GR Plan's pension liabilities and related pension assets. As of August 31, 2022, this agreement irrevocably transferred to the Insurers future GR Plan benefit obligations for certain Participants on the Effective Date and Gannett Media Corp. has no financial responsibility for the Participants' benefits on or after such date. As of the Effective Date, the Insurers have assumed responsibility for administrative and customer service support, including distribution of payments to the Participants. Participants' benefits were not reduced as a result of this transaction.
We expect our capital expenditures for the remainder of 2022 to total approximately $9.5 million. These capital expenditures are anticipated to be primarily comprised of projects related to digital product development, costs associated with our print and technology systems, and system upgrades.
During the three months ended September 30, 2022, we did not repurchase any shares of Common Stock under the Stock Repurchase Program. During the nine months ended September 30, 2022, we repurchased 800 thousand shares of Common Stock under the Stock Repurchase Program for approximately $3.1 million, excluding commissions. As of September 30, 2022, the remaining authorized amount under the Stock Repurchase Program was approximately $96.9 million.
Our leverage may adversely affect our business and financial performance and restricts our operating flexibility. The level of our indebtedness and our ongoing cash flow requirements may expose us to a risk that a substantial decrease in operating cash flows due to, among other things, continued or additional adverse economic conditions or adverse developments in our business, could make it difficult for us to meet the financial and operating covenants contained in our New Senior Secured Term Loan, the 2026 Senior Notes, and the 2027 Notes. In addition, our leverage may limit cash flow available for general corporate purposes such as capital expenditures as well as share repurchases and acquisitions and our flexibility to react to competitive, technological, and other changes in our industry and economic conditions generally.
Although we currently forecast sufficient liquidity, a resurgence of the COVID-19 pandemic and related counter-measures could have a material adverse impact on our liquidity and our ability to meet our ongoing obligations, including obligations under the New Senior Secured Term Loan, the 2026 Senior Notes, and the 2027 Notes. We continue to closely monitor the COVID-19 pandemic and other economic factors, including but not limited to the current inflationary market and rising interest rates, and we expect to continue to take the steps necessary to appropriately manage liquidity.
CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
See our most recent Annual Report on Form 10-K for the fiscal year ended December 31, 2021 for a discussion of our critical accounting policies and use of estimates. There have been no material changes to our critical accounting policies and use of estimates discussed in such report.
NON-GAAP FINANCIAL MEASURES
A non-GAAP financial measure is generally defined as one that purports to measure historical or future financial performance, financial position, or cash flows, but excludes or includes amounts that would not be so excluded or included in the most comparable U.S. generally accepted accounting principles ("U.S. GAAP") measure.
Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures we believe offer a useful view of the overall operation of our businesses and may be different than similarly-titled measures used by other companies. 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) Other operating expenses, including 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, and (13) certain other non-recurring charges. We define Adjusted EBITDA margin as Adjusted EBITDA divided by total Operating revenues.
Management’s use of Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA and Adjusted EBITDA margin are not measurements of financial performance under U.S. GAAP and should not be considered in isolation or as an alternative to income from operations, net income (loss), or any other measure of performance or liquidity derived in accordance with U.S. GAAP. We believe these non-GAAP financial 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 controllable 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 and Adjusted EBITDA margin 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 Adjusted EBITDA and Adjusted EBITDA margin
Adjusted EBITDA and Adjusted EBITDA margin 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 EBITDA margin and using these non-GAAP financial measures as compared to U.S. GAAP net income (loss) include: the cash portion of interest/financing expense, income tax (benefit) provision, and charges related to asset impairments, which 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 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 and Adjusted EBITDA margin are not alternatives to Net income (loss) attributable to Gannett and margin as calculated and presented 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 reconciliation of Net income (loss) attributable to Gannett to Adjusted EBITDA and Adjusted EBITDA margin along with our condensed consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q. We also strongly urge you not to rely on any single financial measure to evaluate our business. In addition, because Adjusted EBITDA and Adjusted EBITDA margin are not measures of financial performance under U.S. GAAP and are susceptible to varying calculations, the Adjusted EBITDA and Adjusted EBITDA margin measures as presented in this report may differ from and may not be comparable to similarly titled measures used by other companies.
The table below shows the reconciliation of Net income (loss) attributable to Gannett to Adjusted EBITDA and Net income (loss) attributable to Gannett margin to Adjusted EBITDA margin:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three months ended September 30, | | Nine months ended September 30, |
In thousands | 2022 | | 2021 | | 2022 | | 2021 |
Net income (loss) attributable to Gannett | $ | (54,114) | | | $ | 14,687 | | | $ | (110,769) | | | $ | (112,514) | |
Provision for income taxes | 18,098 | | | 2,984 | | | 32,649 | | | 11,567 | |
Interest expense | 27,750 | | | 34,603 | | | 79,840 | | | 109,370 | |
(Gain) loss on early extinguishment of debt | (1,228) | | | 3,761 | | | 2,264 | | | 25,996 | |
Non-operating pension income | (14,990) | | | (23,860) | | | (51,363) | | | (71,644) | |
Loss on convertible notes derivative | — | | | — | | | — | | | 126,600 | |
Depreciation and amortization | 44,778 | | | 48,107 | | | 142,091 | | | 154,452 | |
Integration and reorganization costs | 33,311 | | | 13,619 | | | 60,454 | | | 35,467 | |
Other operating expenses | 249 | | | 4 | | | 1,665 | | | 11,354 | |
Asset impairments | 71 | | | 2,301 | | | 1,010 | | | 3,134 | |
| | | | | | | |
(Gain) loss on sale or disposal of assets, net | (7,180) | | | (833) | | | (9,612) | | | 9,206 | |
Share-based compensation expense | 4,499 | | | 4,602 | | | 13,277 | | | 13,804 | |
Other Items | 665 | | | 2,092 | | | 5,425 | | | 1,509 | |
Adjusted EBITDA (non-GAAP basis) | $ | 51,909 | | | $ | 102,067 | | | $ | 166,931 | | | $ | 318,301 | |
Net income (loss) attributable to Gannett margin | (7.5) | % | | 1.8 | % | | (5.0) | % | | (4.7) | % |
Adjusted EBITDA margin (non-GAAP basis) | 7.2 | % | | 12.8 | % | | 7.5 | % | | 13.4 | % |