E. W. Scripps Company
SSP
#7691
Rank
$0.37 B
Marketcap
$4.11
Share price
2.49%
Change (1 day)
101.47%
Change (1 year)

E. W. Scripps Company - 10-Q quarterly report FY


Text size:
Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 


 

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2004

 

OR

 

¨TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND EXCHANGE ACT OF 1934

 

For the transition period from              to            

 

Commission File Number 0-16914

 


 

THE E. W. SCRIPPS COMPANY

(Exact name of registrant as specified in its charter)

 


 

Ohio 31-1223339

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification Number)

312 Walnut Street

Cincinnati, Ohio

 45202
(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (513) 977-3000

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report.)

 


 

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

 

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).    Yes  x    No  ¨

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of October 29, 2004 there were 126,330,865 of the Registrant’s Class A Common Shares outstanding and 36,738,226 of the Registrant’s Common Voting Shares outstanding.

 



Table of Contents

INDEX TO THE E. W. SCRIPPS COMPANY

 

REPORT ON FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2004

 

      

Item No.


    Page

  PART I - FINANCIAL INFORMATION   
1 Financial Statements  3
2 Management’s Discussion and Analysis of Financial Condition and Results of Operations  3
3 Quantitative and Qualitative Disclosures About Market Risk  3
4 Controls and Procedures  3
  PART II - OTHER INFORMATION   
1 Legal Proceedings  3
2 Changes in Securities and Use of Proceeds  3
3 Defaults Upon Senior Securities  3
4 Submission of Matters to a Vote of Security Holders  4
5 Other Information  4
6 Exhibits and Reports on Form 8-K  4
  Signatures  5

 

2


Table of Contents

PART I

 

As used in this Quarterly Report on Form 10-Q, the terms “we,” “our,” “us” or “Scripps” may, depending on the context, refer to The E.W. Scripps Company, to one or more of its consolidated subsidiary companies or to all of them taken as a whole.

 

ITEM 1. FINANCIAL STATEMENTS

 

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

 

ITEM 4. CONTROLS AND PROCEDURES

 

The information required by this item is filed as part of this Form 10-Q. See Index to Financial Information at page F-1 of this Form 10-Q.

 

PART II

 

ITEM 1. LEGAL PROCEEDINGS

 

We are involved in litigation arising in the ordinary course of business, such as defamation actions and various governmental and administrative proceedings, none of which is expected to result in material loss.

 

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

 

There were no changes in the rights of security holders during the quarter for which this report is filed.

 

There were no sales of unregistered equity securities during the quarter for which this report is filed.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

There were no defaults upon senior securities during the quarter for which this report is filed.

 

3


Table of Contents

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

There were no matters submitted to a vote of security holders during the quarter for which this report is filed.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

 

Exhibits

 

The information required by this item is filed as part of this Form 10-Q. See Index to Exhibits at page E-1 of this Form 10-Q.

 

Reports on Form 8-K

 

A Current Report on Form 8-K reporting the release of information regarding the results of operations for the quarter ended June 30, 2004, was filed on July 15, 2004.

 

A Current Report on Form 8-K reporting the Common Voting shareholders approved an amendment to the Articles of Incorporation increasing the number of authorized shares was filed on July 21, 2004.

 

A Current Report on Form 8-K reporting that our existing Competitive Advance and Revolving Credit Facilities had been replaced with a $450 million facility expiring in July 2009 was filed on August 2, 2004.

 

A Current Report on Form 8-K reporting the Board of Directors authorized a 2-for-1 stock split and declared a quarterly dividend was filed on August 2, 2004.

 

A Current Report on Form 8-K reporting the release of information regarding our consolidated revenue for the month ended July 31, 2004 and updating guidance previously provided in our second quarter earnings release dated July 15, 2004 and in our report on Form 10-Q for the quarter ended June 30, 2004, was filed on August 11, 2004.

 

A Current Report on Form 8-K reporting that the number of shares to be sold by the Scripps Trust has been increased from 6 million to 12 million as a result of the 2-for-1 stock split was filed on September 13, 2004.

 

A Current Report on Form 8-K reporting the release of information regarding our consolidated revenue for the month ended August 31, 2004, was filed on September 13, 2004.

 

A Current Report on Form 8-K reporting the release of information that, effective December 31, 2004, Alan M. Horton, Senior Vice President / Newspapers, and Stephen W. Sullivan, Vice President / Newspaper Operations, will retire and that Richard A. Boehne, Executive Vice President of Scripps, will be responsible for the day-to-day management of the newspaper division, was filed on October 8, 2004.

 

A Current Report on Form 8-K reporting that we have reached a definitive agreement to acquire the Great American Country network, was filed on October 13, 2004.

 

A Current Report on Form 8-K reporting the release of information regarding the results of operation for the quarter ended September 30, 2004, was filed on October 14, 2004.

 

4


Table of Contents

SIGNATURES

 

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  THE E. W. SCRIPPS COMPANY
Dated: November 1, 2004 BY: 

/s/ Joseph G. NeCastro


    Joseph G. NeCastro
    Senior Vice President and Chief Financial Officer

 

5


Table of Contents

THE E. W. SCRIPPS COMPANY

 

Index to Financial Information

 

Item


  Page

Consolidated Balance Sheets

  F-2

Consolidated Statements of Income

  F-4

Consolidated Statements of Cash Flows

  F-5

Consolidated Statements of Comprehensive Income and Shareholders’ Equity

  F-6

Condensed Notes to Consolidated Financial Statements

  F-7

Management’s Discussion and Analysis of Financial Condition and Results of Operations

   

Forward-Looking Statements

  F-29

Executive Overview

  F-29

Critical Accounting Policies and Estimates

  F-30

Results of Operations

   

Consolidated Results of Operations

  F-30

Business Segment Results

  F-33

Newspapers

  F-35

Scripps Networks

  F-38

Broadcast Television

  F-40

Shop At Home

  F-42

Liquidity and Capital Resources

  F-43

Quantitative and Qualitative Disclosures About Market Risk

  F-44

Controls and Procedures

  F-45

 

F-1


Table of Contents

CONSOLIDATED BALANCE SHEETS

 

(in thousands)


  

September 30,
2004

(Unaudited)


  As of
December 31,
2003


  

September 30,
2003

(Unaudited)


ASSETS

            

Current assets:

            

Cash and cash equivalents

  $14,738  $18,227  $20,222

Short-term investments

   4,000        

Accounts and notes receivable (less allowances - $17,804, $14,852, $18,730)

   333,738   336,681   271,930

Programs and program licenses

   145,909   120,721   118,189

Inventories

   32,193   29,946   29,589

Deferred income taxes

   22,596   25,264   20,700

Miscellaneous

   33,383   16,749   16,799
   

  

  

Total current assets

   586,557   547,588   477,429
   

  

  

Investments

   236,307   261,655   257,687
   

  

  

Property, plant and equipment

   496,226   478,462   470,316
   

  

  

Goodwill and other intangible assets:

            

Goodwill

   1,230,622   1,174,431   1,173,994

Other intangible assets

   242,814   63,289   65,445
   

  

  

Total goodwill and other intangible assets

   1,473,436   1,237,720   1,239,439
   

  

  

Other assets:

            

Programs and program licenses (less current portion)

   163,972   166,673   168,254

Unamortized network distribution incentives

   204,433   221,622   196,767

Note receivable from Summit America

       44,750   44,375

Prepaid pension

   36,349   14,849   8,783

Miscellaneous

   35,953   34,483   18,753
   

  

  

Total other assets

   440,707   482,377   436,932
   

  

  

TOTAL ASSETS

  $3,233,233  $3,007,802  $2,881,803
   

  

  

 

See notes to consolidated financial statements.

 

F-2


Table of Contents

CONSOLIDATED BALANCE SHEETS

 

(in thousands, except share data)


  

September 30,
2004

(Unaudited)


  As of
December 31,
2003


  

September 30,
2003

(Unaudited)


 
LIABILITIES AND SHAREHOLDERS’ EQUITY             

Current liabilities:

             

Accounts payable

  $100,372  $73,730  $70,667 

Customer deposits and unearned revenue

   49,584   53,596   47,771 

Accrued liabilities:

             

Employee compensation and benefits

   64,740   62,674   56,731 

Network distribution incentives

   43,663   53,275   49,601 

Miscellaneous

   64,844   63,975   68,968 

Other current liabilities

   25,119   24,909   22,323 
   


 


 


Total current liabilities

   348,322   332,159   316,061 
   


 


 


Deferred income taxes

   231,234   192,418   177,693 
   


 


 


Long-term debt (less current portion)

   492,135   509,117   550,692 
   


 


 


Other liabilities and minority interests (less current portion)

   145,221   151,577   131,619 
   


 


 


Shareholders’ equity:

             

Preferred stock, $.01 par - authorized: 25,000,000 shares; none outstanding Common stock, $.01 par:

             

Class A - authorized: 240,000,000 shares; issued and outstanding: 126,359,198, 125,197,894; and 124,723,896 shares

   1,264   1,252   1,247 

Voting - authorized: 60,000,000 shares; issued and outstanding: 36,738,226 shares

   367   367   367 
   


 


 


Total

   1,631   1,619   1,614 

Additional paid-in capital

   319,687   277,569   261,532 

Retained earnings

   1,712,263   1,546,522   1,457,125 

Accumulated other comprehensive income (loss), net of income taxes:

             

Unrealized gains (losses) on securities available for sale

   3,656   15,439   13,541 

Pension liability adjustments

   (14,713)  (14,713)  (22,650)

Foreign currency translation adjustment

   932   989   760 

Unvested restricted stock awards

   (7,135)  (4,894)  (6,184)
   


 


 


Total shareholders’ equity

   2,016,321   1,822,531   1,705,738 
   


 


 


TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  $3,233,233  $3,007,802  $2,881,803 
   


 


 


 

See notes to consolidated financial statements.

 

F-3


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 

(in thousands, except per share data)


  Three months ended
September 30,


  Nine months ended
September 30,


 
  2004

  2003

  2004

  2003

 

Operating Revenues:

                 

Advertising

  $338,632  $295,617  $1,056,184  $921,287 

Merchandise

   61,307   55,619   195,423   165,545 

Network affiliate fees, net

   37,073   23,490   104,504   69,047 

Circulation

   30,783   32,344   98,135   101,600 

Licensing

   17,209   18,652   59,805   59,201 

Other

   14,788   14,759   46,713   43,841 
   


 


 


 


Total operating revenues

   499,792   440,481   1,560,764   1,360,521 
   


 


 


 


Costs and Expenses:

                 

Employee compensation and benefits (exclusive of JOA editorial compensation costs)

   137,022   126,643   412,904   382,076 

Programs and program licenses

   57,259   46,047   158,602   129,364 

Costs of merchandise sold

   41,967   38,421   131,878   114,685 

Newsprint and ink

   18,615   17,473   58,476   53,347 

JOA editorial costs and expenses

   8,977   9,253   28,328   27,634 

Other costs and expenses

   131,115   111,231   406,066   351,835 
   


 


 


 


Total costs and expenses

   394,955   349,068   1,196,254   1,058,941 
   


 


 


 


Depreciation, Amortization, and (Gains) Losses:

                 

Depreciation

   16,744   16,021   47,300   46,785 

Amortization of intangible assets

   1,035   1,135   2,510   3,463 

Gain on sale of production facility

           (11,148)    
   


 


 


 


Net depreciation, amortization and (gains) losses

   17,779   17,156   38,662   50,248 
   


 


 


 


Operating income

   87,058   74,257   325,848   251,332 

Interest expense

   (7,149)  (7,944)  (22,816)  (23,779)

Equity in earnings of JOAs and other joint ventures

   22,341   20,830   59,216   60,894 

Interest and dividend income

   118   1,201   1,648   3,845 

Other investment results, net of expenses

           14,674   (3,200)

Miscellaneous, net

   121   (340)  124   (299)
   


 


 


 


Income before income taxes and minority interests

   102,489   88,004   378,694   288,793 

Provision for income taxes

   37,623   33,841   136,982   113,021 
   


 


 


 


Income before minority interests

   64,866   54,163   241,712   175,772 

Minority interests

   9,272   2,304   29,175   6,491 
   


 


 


 


Net income

  $55,594  $51,859  $212,537  $169,281 
   


 


 


 


Net income per share of common stock:

                 

Basic

  $.34  $.32  $1.31  $1.06 

Diluted

   .34   .32   1.29   1.04 

 

See notes to consolidated financial statements.

 

F-4


Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

(in thousands)


  Nine months ended
September 30,


 
  2004

  2003

 
Cash Flows from Operating Activities:         

Net income

  $212,537  $169,281 

Adjustments to reconcile net income to net cash flows from operating activities:

         

Depreciation and amortization

   49,810   50,248 

Gain on sale of production facility, net of deferred income tax

   (7,773)    

Investment gains, net of deferred income tax

   (9,695)  2,080 

Other effects of deferred income taxes

   22,494   37,766 

Tax benefits of stock compensation plans

   10,758   9,737 

Dividends received greater than equity in earnings of JOAs and other joint ventures

   5,539   13,363 

Stock and deferred compensation plans

   6,944   8,028 

Minority interests in income of subsidiary companies

   29,175   6,491 

Affiliate fees billed greater than amounts recognized as revenue

   17,259   9,167 

Network launch incentive payments

   (32,367)  (24,612)

Payments for programming less (greater) than program cost amortization

   (16,111)  (26,389)

Other changes in certain working capital accounts, net

   (27,064)  (1,165)

Miscellaneous, net

   2,164   2,921 
   


 


Net operating activities

   263,670   256,916 
   


 


Cash Flows from Investing Activities:         

Purchase of subsidiary companies and long-term investments

   (180,957)  (4,728)

Additions to property, plant and equipment

   (56,604)  (59,420)

Decrease (increase) in short-term investments

   (4,000)    

Sale of long-term investments

   14,223     

Proceeds from sale of production facility

   3,000     

Miscellaneous, net

   367   3,619 
   


 


Net investing activities

   (223,971)  (60,529)
   


 


Cash Flows from Financing Activities:         

Increase in long-term debt

       50,000 

Payments on long-term debt

   (16,871)  (225,409)

Dividends paid

   (46,796)  (36,183)

Dividends paid to minority interests

   (1,091)  (1,083)

Miscellaneous, net (primarily employee stock options)

   21,570   21,002 
   


 


Net financing activities

   (43,188)  (191,673)
   


 


Increase (decrease) in cash and cash equivalents

   (3,489)  4,714 

Cash and cash equivalents:

         

Beginning of year

   18,227   15,508 
   


 


End of period

  $14,738  $20,222 
   


 


Supplemental Cash Flow Disclosures:         

Interest paid, excluding amounts capitalized

  $23,011  $23,392 

Income taxes paid

   120,091   53,386 
Non-Cash Transactions:         

Assumption of Summit America note and preferred stock obligations

   48,424     

 

See notes to consolidated financial statements.

 

F-5


Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

AND SHAREHOLDERS’ EQUITY (UNAUDITED)

 

(in thousands, except share data)


  Common
Stock


  Additional
Paid-in
Capital


  Retained
Earnings


  Accumulated
Other
Comprehensive
Income (Loss)


  

Unvested
Restricted
Stock

Awards


  Total
Shareholders’
Equity


  Comprehensive
Income for the
Three Months
Ended Sept. 30


 

As of December 31, 2002

  $1,601  $217,823  $1,324,027  $(23,396) $(4,590) $1,515,465     

Comprehensive income:

                             

Net income

           169,281           169,281  $51,859 
           


 


     


 


Unrealized gains (losses), net of tax of $7,798 and $4,821

               14,483       14,483   8,953 

Adjustment for losses (gains) in income, net of tax of $2 and ($11)

               3       3   (21)
               


     


 


Change in unrealized gains (losses)

               14,486       14,486   8,932 

Currency translation, net of tax of $303 and $3

               561       561   300 
               


     


 


Total

           169,281   15,047       184,328  $61,091 
                           


Dividends: declared and paid - $.225 per share

           (36,183)          (36,183)    

Compensation plans, net: 1,506,618 shares issued; 112,764 shares repurchased; 6,400 shares forfeited

   13   33,972           (1,594)  32,391     

Tax benefits of compensation plans

       9,737               9,737     
   

  

  


 


 


 


    

As of September 30, 2003

  $1,614  $261,532  $1,457,125  $(8,349) $(6,184) $1,705,738     
   

  

  


 


 


 


    

As of December 31, 2003

  $1,619  $277,569  $1,546,522  $1,715  $(4,894) $1,822,531     

Comprehensive income:

                             

Net income

           212,537           212,537  $55,594 
           


 


     


 


Unrealized gains (losses), net of tax of ($1,732) and ($1,370)

               (3,220)      (3,220)  (2,545)

Adjustment for losses (gains) in income, net of tax of ($4,611) and ($38)

               (8,563)      (8,563)  (71)
               


     


 


Change in unrealized gains (losses)

               (11,783)      (11,783)  (2,616)

Currency translation, net of tax of $105 and $211

               (57)      (57)  285 
               


     


 


Total

           212,537   (11,840)      200,697  $53,263 
                           


Dividends: declared and paid - $.2875 per share

           (46,796)          (46,796)    

Compensation plans, net: 1,231,718 shares issued; 70,414 shares repurchased

   12   31,360           (2,241)  29,131     

Tax benefits of compensation plans

       10,758               10,758     
   

  

  


 


 


 


    

As of September 30, 2004

  $1,631  $319,687  $1,712,263  $(10,125) $(7,135) $2,016,321     
   

  

  


 


 


 


    

 

See notes to consolidated financial statements.

 

F-6


Table of Contents

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation - The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. The information disclosed in the notes to consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2003, has not changed materially. Financial information as of December 31, 2003, included in these financial statements has been derived from the audited consolidated financial statements included in that report. In management’s opinion all adjustments (consisting of normal recurring accruals) necessary for a fair presentation of the interim periods have been made.

 

Results of operations are not necessarily indicative of the results that may be expected for future interim periods or for the full year.

 

Nature of Operations - We are a diverse media concern with interests in newspaper publishing, national lifestyle television networks, broadcast television, television retailing, interactive media and licensing and syndication. All of our media businesses provide content and advertising services via the Internet. Our media businesses are organized into the following reportable business segments: Newspapers, Scripps Networks, Broadcast television and Shop At Home.

 

Our newspaper business segment includes daily and community newspapers in 18 markets in the U.S. Newspapers earn revenue primarily from the sale of advertising space to local and national advertisers and from the sale of newspapers to readers. Four of our newspapers are operated pursuant to the terms of joint operating agreements. See Note 6. Each of those newspapers maintains an independent editorial operation and receives a share of the operating profits of the combined newspaper operations. We solely manage and operate each of the other newspapers. Newspapers earn revenue primarily from the sale of advertising space to local and national advertisers and from the sale of newspapers to readers.

 

Scripps Networks includes our four national lifestyle television networks: Home & Garden Television (“HGTV”), Food Network, DIY - Do It Yourself Network (“DIY”) and Fine Living. Scripps Networks also includes our 12% interest in FOX Sports Net South, a regional television network. We own approximately 70% of Food Network and approximately 90% of Fine Living. Each of our networks is distributed by cable and satellite television systems. Scripps Networks earns revenue primarily from the sale of advertising time and from affiliate fees from cable and satellite television systems.

 

Broadcast television includes six ABC-affiliated stations, three NBC-affiliated stations and one independent. Each station is located in one of the 60 largest television markets in the U.S. Broadcast television stations earn revenue primarily from the sale of advertising time to local and national advertisers.

 

Shop At Home markets a range of consumer goods to television viewers and visitors to its Internet site. Shop At Home reaches approximately 51 million full-time equivalent households and can be viewed in more than 147 television markets, including 91 of the largest 100 television markets in the U.S. Shop At Home programming is distributed under the terms of affiliation agreements with broadcast television stations and cable and satellite television systems. In 2004, we acquired Summit America Television (“Summit America”) which owned a minority interest in Shop At Home and owned and operated five television stations that exclusively broadcast Shop At Home programming. Substantially all of Shop At Home’s revenues are earned from the sale of merchandise.

 

Financial information for each of our four business segments is presented in Note 16. Licensing and other media aggregates our operating segments that are too small to report separately, and primarily includes syndication and licensing of news features and comics.

 

Our operations are geographically dispersed and we have a diverse customer base. We believe bad debt losses resulting from default by a single customer, or defaults by customers in any depressed region or business sector, would not have a material effect on our financial position. Approximately 70% of our operating revenues are derived from advertising. Operating results can be affected by changes in the demand for advertising both nationally and in individual markets.

 

The six largest cable television systems and the two largest satellite television systems provide service to more than 90% of homes receiving HGTV and Food Network. The loss of distribution by any of these cable and satellite television systems could adversely affect our business. While no assurance can be given regarding renewal of our distribution contracts, we have not lost carriage upon the expiration of our distribution contracts with any of these cable and satellite television systems.

 

F-7


Table of Contents

Use of Estimates - The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires us to make a variety of decisions that affect the reported amounts and the related disclosures. Such decisions include the selection of accounting principles that reflect the economic substance of the underlying transactions and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions.

 

Our financial statements include estimates and assumptions used in accounting for our defined benefit pension plans; the recognition of certain revenues; product returns and rebates due to customers; the periods over which long-lived assets are depreciated or amortized; the fair value of securities that do not trade in a public market; income taxes payable; estimates for uncollectible accounts receivable; the fair value of our inventories and self-insured risks.

 

While we re-evaluate our estimates and assumptions on an ongoing basis, actual results could differ from those estimated at the time of preparation of the financial statements.

 

Newspaper Joint Operating Agreements (“JOA”) - We include our share of JOA earnings in “Equity in earnings of JOAs and other joint ventures” in our Consolidated Statements of Income. The related editorial costs and expenses are included in “JOA editorial costs and expenses.” Our residual interest in the net assets of the Denver and Albuquerque JOAs is classified as an investment in the Consolidated Balance Sheets. We do not have a residual interest in the net assets of the other JOAs.

 

Stock Split – On July 29, 2004, our Board of Directors authorized a two-for-one split of our shares of common stock in the form of a 100 percent stock dividend. As a result of the stock split, our shareholders received one additional share of our common stock for each share of common stock held at the close of business on August 31, 2004. All share and per share amounts in our consolidated financial statements and related notes have been retroactively adjusted to reflect the stock split for all periods presented.

 

Stock-Based Compensation - We have a stock-based compensation plan, which is described more fully in our Annual Report on Form 10-K for the year ended December 31, 2003. Options to purchase Class A Common shares (“stock options”) are granted under the plan with exercise prices not less than 100% of the fair market value on the date of the award. Awards of Class A Common shares (“restricted stock”) generally require no payment by the employee. Stock options and restricted stock generally vest over a three-year incentive period conditioned upon the individual’s continued employment through that period.

 

We measure compensation expense using the intrinsic-value based method of Accounting Principles Board Opinion 25 - Accounting for Stock Issued to Employees, and its related interpretations (collectively “APB 25”).

 

The grant-date fair value of time-vested restricted stock is amortized to expense over the vesting period. Cliff vested restricted stock is amortized on a straight-line basis over the vesting period and pro-rata vested restricted stock is amortized as each vesting period expires. Certain performance-vested restricted stock vests when the market price of our Class A Common shares reaches certain targets. Compensation expense for those awards is based upon the fair value of the shares on that date and is recognized in full when the awards vest.

 

The fair value of options granted, using the Black-Scholes model and the following assumptions, were as follows:

 

   

Three months ended

September 30,


  

Nine months ended

September 30,


 
   2004

  2003

  2004

  2003

 

Weighted-average fair value of options granted

  $12.38  $11.34  $11.86  $10.99 

Assumptions used to determine fair value:

                 

Dividend yield

   0.8%  0.8%  0.8%  0.8%

Expected volatility

   18.7%  22.0%  19.5%  22.0%

Risk-free rate of return

   3.8%  3.8%  3.5%  3.8%

Expected life of options

   6.5 years   7 years   6.5 years   7 years 

 

F-8


Table of Contents

The following table illustrates the effect on net income and earnings per share if we had applied the fair value recognition provisions of Financial Accounting Standard No. (“FAS”) 123 - Accounting for Stock-Based Compensation, as amended by FAS 148 - Accounting for Stock-Based Compensation - Transition and Disclosure, to all stock-based employee compensation for the periods covered in this report:

 

( in thousands, except per share data)


  Three months ended
September 30,


  Nine months ended
September 30,


 
  2004

  2003

  2004

  2003

 

Net income as reported

  $55,594  $51,859  $212,537  $169,281 

Add stock-based compensation included in reported income, net of related income tax effects:

                 

Restricted stock

   1,055   2,049   2,774   3,324 

Deduct stock-based compensation determined under fair value based method, net of related income tax effects:

                 

Restricted stock

   (1,055)  (2,049)  (2,774)  (3,324)

Stock option grants

   (4,108)  (3,973)  (11,835)  (11,401)

Stock option modifications

   (164)      (1,215)    
   


 


 


 


Pro forma net income

  $51,322  $47,886  $199,487  $157,880 
   


 


 


 


Net income per share of common stock Basic earnings per share:

                 

As reported

  $0.34  $0.32  $1.31  $1.06 

Additional stock-based compensation, net of income tax effects

   (0.03)  (0.02)  (0.08)  (0.07)
   


 


 


 


Pro forma basic earnings per share

  $0.32  $0.30  $1.23  $0.98 
   


 


 


 


Diluted earnings per share:

                 

As reported

  $0.34  $0.32  $1.29  $1.04 

Additional stock-based compensation, net of income tax effects

   (0.03)  (0.02)  (0.08)  (0.07)
   


 


 


 


Pro forma diluted earnings per share

  $0.31  $0.29  $1.21  $0.97 
   


 


 


 


 

Net income per share amounts may not foot since each is calculated independently.

 

 

On April 14, 2004, shareholders approved amendments to the 1997 Long-Term Incentive Plan (the “Plan”) that, among other things: (a) extended the term of the Plan to June 1, 2014 and (b) modified provisions with respect to vesting and the term of outstanding stock options when employment is terminated due to death, disability or “change in control.” Under the prior Plan provisions, stock options held by an employee whose employment was terminated due to death or disability were immediately vested with the exception of stock options granted less than one year prior to the termination of employment. The employee forfeited any stock options granted less than one year prior to termination of employment due to death or disability. Vested stock options granted prior to 1999 were exercisable for the lesser of one year or the remaining terms of the stock options, while vested stock options granted after 1998 were exercisable for the remaining terms of the stock options. The amended and restated Plan provides that all stock options held by an employee will immediately vest upon termination of employment due to death or disability and those stock options will remain exercisable for the remaining terms of the options.

 

The terms of approximately 3.4 million stock options, representing substantially all outstanding stock options granted after 1994 but before 1999, and from April 15, 2003, through April 14, 2004, were modified by the Plan amendments with respect to termination of employment due to death or disability. Because we are unable to estimate which employees, if any, will benefit from these modifications, the intrinsic-value based method of APB 25 requires us to record compensation expense for any such options that are held by an employee at the time their employment is terminated due to death or disability. Such compensation expense would be measured by the difference between the market price of our Class A Common Shares on the date of the modification and the exercise prices of the modified stock options held by the employee. No compensation expense would be recognized if such stock options were exercised or forfeited prior to termination of employment due to death or disability.

 

F-9


Table of Contents

Under the terms of the prior Plan, a change in control of The E.W. Scripps Company resulted in immediate vesting of all stock options held by employees, while a change in control of a subsidiary or division thereof (“subsidiary”) alone did not trigger vesting of stock options held by employees of that subsidiary. Vested stock options held by employees of a subsidiary whose employment was terminated due to a change in control of that subsidiary were exercisable for a period of 90 days. The amended and restated plan provides that all stock options held by an employee of a subsidiary will vest and remain exercisable for the remaining terms of the stock options upon termination of employment due to a change in control of that subsidiary.

 

The Plan amendments with respect to termination of employment due to change in control modified the terms of approximately 4.6 million stock options held by employees of subsidiary companies. Approximately 1.4 million of those stock options were also modified by the plan amendments with respect to termination of employment due to death or disability. Because we are unable to estimate which employees may benefit from the Plan modifications, the intrinsic-value based method of APB 25 requires us to record compensation expense for any such stock options that are held by an employee of a subsidiary company at the time their employment is terminated due to a change in control of that subsidiary. Such compensation expense would be measured by the difference between the market price of our Class A Common Shares on the date of the modification and the exercise prices of the modified stock options held by the employee. No compensation expense would be recognized if such options were exercised or forfeited prior to termination of employment due to a change in control.

 

While we measure compensation expense in our financial statements using the intrinsic-value based method of APB 25, we must also report pro forma net income and earnings per share assuming we had used the fair-value based methods of FAS 123. Both the amount of compensation expense and the timing of recognition of compensation expense resulting from the Plan modifications is different if fair-value based methods are used instead of intrinsic-value based methods. Under the fair-value based method, Plan modifications are accounted for as the retirement of the outstanding stock options and the issuance of new stock options at the modification date. The fair value of the modified stock options exceeds the fair value of the stock options held as of the date of the modifications by approximately $2.8 million. That compensation expense is recognized over the remaining vesting period of the stock options, or immediately for vested stock options. Included in the pro forma effects of stock option modifications in the preceding table is a $0.9 million after-tax charge for modified vested options.

 

Under current Financial Accounting Standard Board proposals, we will be required to account for options using the fair value provisions of FAS 123, as amended, beginning in July of 2005. Compensation expense recognized after July of 2005 related to the Plan modifications will be based upon the fair-value based methods of FAS 123, as amended, rather than the intrinsic-value based methods of APB 25.

 

Net Income Per Share - The following table presents information about basic and diluted weighted-average shares outstanding:

 

   Three months ended
September 30,


  Nine months ended
September 30,


( in thousands )


  2004

  2003

  2004

  2003

Basic weighted-average shares outstanding

  162,519  160,798  162,154  160,301

Effect of dilutive securities:

            

Unvested restricted stock held by employees

  353  416  353  348

Stock options held by employees and directors

  2,315  1,996  2,399  1,974
   
  
  
  

Diluted weighted-average shares outstanding

  165,187  163,210  164,906  162,623
   
  
  
  

 

Reclassifications - For comparative purposes, certain prior year amounts have been reclassified to conform to current classifications.

 

F-10


Table of Contents

2. ACCOUNTING CHANGES AND RECENTLY ISSUED ACCOUNTING STANDARDS

 

In 2003 we adopted FAS 132 (Revised) (“FAS 132-R”) - Employer’s Disclosure about Pensions and Other Postretirement Benefits. FAS 132-R retains disclosure requirements of the original FAS 132 and requires new disclosures in annual financial statements relating to plan assets, investment strategy, plan obligations, cash flows, and the components of net periodic benefit costs and requires certain disclosures to be included in interim financial statements. FAS 132-R also requires interim disclosure of the elements of net periodic benefit cost and the total amount of contributions paid or expected to be paid during the current fiscal year if significantly different from amounts previously disclosed. Additional disclosures regarding expected future benefit payments will become effective for fiscal years ending after June 15, 2004.

 

Effective June 30, 2004, we adopted Emerging Issues Task Force Issue (“EITF”) No. 03-01 - The Meaning of Other-Than-Temporary Impairments and its Application to Certain Investments. An impairment is considered other than temporary unless positive evidence indicating that the carrying value of the investment is recoverable in a reasonable time outweighs negative evidence to the contrary. The EITF also requires cost-basis investments to be tested for impairment whenever an indication of impairment is present. Adoption of the EITF had no effect on our financial statements.

 

In September 2004, the Securities and Exchange Commission Staff (“SEC”) made an announcement regarding the Use of the Residual Method to Value Acquired Assets Other than Goodwill (“Topic D-108”). The SEC concluded that the use of the residual method does not comply with the requirements of FASB Statement No. 141 – Business Combinations, and accordingly, should no longer be used. Instead, a direct value method should be used to determine the fair value of all intangible assets required to be recognized under Statement 141. For companies that have applied the residual value method to the valuation of intangible assets, including the use of the residual value method to test impairment of indefinite-lived intangible assets, Topic D-108 becomes effective in fiscal years beginning after December 15, 2004. We utilize the direct value method in determining the fair value of our intangible assets, accordingly adoption of the provisions of Topic D-108 will have no effect on our financial statements.

 

3. ACQUISITIONS

 

2004 - On April 14, 2004, we acquired Summit America. Summit America owned a 30% minority interest in Shop At Home and owned and operated five Shop At Home-affiliated broadcast television stations. The acquisition provided us with complete ownership of Shop At Home and secured distribution of the network in Summit America’s television markets.
  We paid $4.05 in cash per fully-diluted outstanding share of Summit America common stock, or approximately $180 million, which we financed through cash and short-term investments on hand and additional borrowings on our existing credit facilities. We also assumed Summit America’s obligations to us under the $47.5 million secured loans and the $3 million in redeemable preferred stock extended to Summit America as part of the 2002 acquisition of the controlling interest in Shop At Home.
  In the fourth quarter of 2004, we reached a definitive agreement to acquire the Great American Country (“GAC”) network. We will pay approximately $140 million in cash which we expect to finance through additional borrowings on our existing credit facilities. Assuming no unusual delays in receiving federal regulatory approvals, we expect the transaction will be completed in the fourth quarter of 2004. Acquiring GAC provides us with a recognized cable network brand that has secured distribution into 34 million homes.
2003 - In the first quarter of 2003, we acquired an additional interest of less than one percent in our Memphis newspaper for $3.5 million in cash.

 

F-11


Table of Contents

The following table summarizes the estimated fair values of the assets acquired and the liabilities assumed as of the dates of acquisition. The allocation of the purchase price to the Summit America assets and liabilities is based upon preliminary appraisals and estimates of the tax basis of the assets acquired, and is therefore subject to change.

 

   Nine months ended
September 30,


( in thousands )


  2004

  2003

Current assets

  $388    

Property, plant and equipment

   8,360    

Indefinite-lived intangible assets

   180,450    

Amortizable intangible assets

   1,320    

Goodwill

   56,191  $2,885

Other assets

   25    

Net operating loss carryforwards

   31,008    
   


 

Total assets acquired

   277,742   2,885

Current liabilities

   (904)   

Deferred income taxes

   (48,152)   

Obligations under notes receivable and redeemable preferred stock

   (48,424)   

Minority interest retired

       619
   


 

Cash paid

  $180,262  $3,504
   


 

 

Results of operations of Summit America are included in our Consolidated Statements of Income from the date of acquisition. Pro forma results of operations, assuming the acquisition had been completed as of the beginning of each period are not presented because the combined results of operations would not be significantly different than the reported amounts.

 

4. INVESTMENT RESULTS AND OTHER ITEMS

 

Reported results of operations include the following items which affect the comparability of year-over-year results.

 

2004Third quarter and year-to-date operating results were affected by the impact of hurricanes at our Florida operations. Our Florida operations sustained wind and water damage and the hurricanes interrupted operations at our affected businesses and at certain of their customers, resulting in lost revenues. Estimated asset impairment losses and restoration costs incurred through September 30, 2004, totaled $2.4 million, of which approximately $1.1 million relates to the newspaper segment and $1.3 million to the broadcast television segment. Net income was reduced by $1.5 million, $.01 per share. Additional restoration costs, which are not expected to be significant, will be expensed as incurred.

 

Our insurance program provides coverage for damage to property and interruption of business operations, including profit recovery and costs incurred to minimize the period and total cost of interruption. Business interruption losses through September 30, 2004, are estimated to be approximately $3.7 million. Insurance recoveries from both property and business interruption losses are subject to an approximate $1.0 million per occurrence, per location deductible. Insurance recoveries are recognized when they are probable of collection. We are currently in discussions with our insurance providers to assess the amount of the claim and the amount of the covered losses and accordingly, have not recorded any recovery of losses resulting from the hurricanes in our third quarter results of operations.

 

Year-to-date operating results include an $11.1 million pre-tax gain on the sale of our Cincinnati television station’s production facility to the City of Cincinnati. The gain on sale had previously been deferred while the station continued to use the facility until construction of a new production facility was complete. Net income was increased by $7.0 million, $.04 per share.

 

Year-to-date other investment results represent realized gains from the sale of certain investments, including Digital Theater Systems. Net income was increased by $9.5 million, $.06 per share.

 

2003 - Year-to-date other investment results in 2003 were a pre-tax charge of $3.2 million for write-downs associated with declines in value of certain investments in development-stage businesses. Other investment results reduced net income by $2.1 million, $.01 per share.

 

F-12


Table of Contents

5. INCOME TAXES

 

Food Network is operated under the terms of a general partnership agreement. Fine Living and Shop At Home are limited liability companies (“LLC”) and are treated as partnerships for tax purposes. As a result, federal and state income taxes for these “pass-through” entities accrue to the individual partners. Accordingly, our federal and state income tax returns include only our proportionate share of the taxable income or loss of pass-through entities. Our financial statements do not include any provision (benefit) for income taxes on the income (loss) of pass-through entities attributed to the non-controlling interests.

 

Consolidated income before income tax consisted of the following:

 

   Three months ended
September 30,


  Nine months ended
September 30,


( in thousands )


  2004

  2003

  2004

  2003

Income allocated to Scripps

  $93,896  $86,367  $351,496  $283,097

Income of pass-through entities allocated to non-controlling interests

   8,593   1,637   27,198   5,696
   

  

  

  

Income before income taxes

  $102,489  $88,004  $378,694  $288,793
   

  

  

  

 

The income tax provision for interim periods is determined based upon the expected effective income tax rate for the full year and the tax rate applicable to certain discreet transactions in the interim period. To determine the annual effective income tax rate for the full year period we must estimate both the total income before income tax for the full year and the jurisdictions in which that income is subject to tax. The actual effective income tax rate for the full year may differ from these estimates if income before income tax is greater or less than what was estimated or if the allocation of income to jurisdictions in which it is taxed is different from the estimated allocations. We review and adjust our estimated effective income tax rate for the full year each quarter based upon our most recent estimates of income before income tax for the full year and the jurisdictions in which we expect that income will be taxed.

 

Information regarding our expected effective income tax rate for the full year of 2004 and the actual effective income tax rate for the full year of 2003 is as follows:

 

   2004

  2003

 

Statutory rate

  35.0% 35.0%

Effect of:

       

State and local income taxes, net of federal income tax benefit

  3.7  3.8 

Income of pass-through entities allocated to non-controlling interests

  (2.5) (1.1)

Changes in estimates for prior year income taxes

     (5.0)

Adjustment of state net operating loss carryforward valuation allowance

     (1.4)

Miscellaneous

  0.1  1.3 
   

 

Effective income tax rate

  36.3% 32.6%
   

 

 

F-13


Table of Contents

The provision for income taxes consisted of the following:

 

( in thousands)


  Three months ended
September 30,


  Nine months ended
September 30,


 
  2004

  2003

  2004

  2003

 

Current:

                 

Federal

  $30  $6,504  $71,056  $44,134 

State and local

   6,592   5,789   21,021   18,435 

Foreign

   619   1,125   3,583   4,069 
   


 


 

  


Total

   7,241   13,418   95,660   66,638 

Tax benefits of compensation plans allocated to additional paid-in-capital

   1,135   808   10,758   9,737 
   


 


 

  


Total current income tax provision

   8,376   14,226   106,418   76,375 
   


 


 

  


Deferred:

                 

Federal

   28,419   21,923   24,316   40,032 

Other

   (369)  2,505   10   4,717 
   


 


 

  


Total

   28,050   24,428   24,326   44,749 

Deferred tax allocated to other comprehensive income

   1,197   (4,813)  6,238   (8,103)
   


 


 

  


Total deferred income tax provision

   29,247   19,615   30,564   36,646 
   


 


 

  


Provision for income taxes

  $37,623  $33,841  $136,982  $113,021 
   


 


 

  


 

The approximate effects of the temporary differences giving rise to deferred income tax liabilities (assets) were as follows:

 

( in thousands)


  September 30,
2004


  As of
December 31,
2003


  September 30,
2003


 

Property, plant and equipment

  $45,906  $37,340  $54,591 

Goodwill and other intangible assets

   199,870   161,348   139,609 

Network distribution incentives

   5,702   11,553   10,291 

Investments, primarily gains and losses not yet recognized for tax purposes

   39,083   8,750   5,676 

Accrued expenses not deductible until paid

   (12,691)  (10,035)  (10,420)

Deferred compensation and retiree benefits not deductible until paid

   (16,023)  (23,919)  (29,718)

Other temporary differences, net

   (6,469)  (7,680)  (9,707)
   


 


 


Total

   255,378   177,357   160,322 

Tax basis capital loss carryforwards

   (9,548)        

Federal net operating loss carryforwards

   (27,503)        

State net operating loss carryforwards

   (14,790)  (14,406)  (12,777)

Valuation allowance for state deferred tax assets

   5,101   4,203   9,448 
   


 


 


Net deferred tax liability

  $208,638  $167,154  $156,993 
   


 


 


 

Investment losses on our portfolio of investments in development-stage businesses were recognized for book purposes when it was determined the carrying values of the investment would not be recovered. For tax purposes such losses are generally recognized when the business ceases operations. Federal tax law provides that such losses may not be deducted from ordinary income, and that any losses in excess of capital gains can be carried forward for five years. At September 30, 2004, such capital loss carryforwards totaled $25.4 million. We expect to generate sufficient capital gains to fully utilize the capital loss carryforwards prior to the expiration of the carryforward periods in 2009.

 

At the date of acquisition Summit America had federal net operating loss carryforwards totaling $86.6 million which expire between 2020 and 2024. These federal net operating loss carryforwards totaled $78.6 million at September 30, 2004. We expect to be able to fully utilize the carryforwards on our federal income tax returns.

 

F-14


Table of Contents

At the date of acquisition Summit America had state tax loss carryforwards totaling $45.3 million. Total state net operating loss carryforwards, including those of certain of our other subsidiary companies, were $457 million at September 30, 2004. Our state tax loss carryforwards expire between 2004 and 2022. We generally file separate state income tax returns for each subsidiary company. Because separate state income tax returns are filed, we are not able to use state tax losses of a subsidiary company to offset state taxable income of another subsidiary company.

 

Federal and state carryforwards are recognized as deferred tax assets, subject to valuation allowances. At each balance sheet date we estimate the amount of carryforwards that are not expected to be used prior to expiration of the carryforward period. The tax effect of these unused carryforwards is included in the valuation allowance.

 

F-15


Table of Contents

6. JOINT OPERATING AGREEMENTS

 

Four of our newspapers are operated pursuant to the terms of joint operating agreements (“JOAs”). The Newspaper Preservation Act of 1970 provides a limited exemption from anti-trust laws, permitting competing newspapers in a market to combine their sales, production and business operations in order to reduce aggregate expenses and take advantage of economies of scale, thereby allowing the continuing operation of both newspapers in that market. Each newspaper in a JOA partnership maintains a separate and independent editorial operation.

 

The table below provides certain information about our JOAs.

 

Newspaper


  

Publisher of Other Newspaper


  Year JOA
Entered Into


  Year of JOA
Expiration


The Albuquerque Tribune

  Journal Publishing Company  1933  2022

Birmingham Post-Herald

  Newhouse Newspapers  1950  2015

The Cincinnati Post

  Gannett Newspapers  1977  2007

Denver Rocky Mountain News

  MediaNews Group, Inc.  2001  2051

 

The JOAs generally provide for renewals unless an advance termination notice ranging from two to five years is given to either party. Gannett Newspapers has notified us of its intent to terminate the Cincinnati JOA upon its expiration in 2007.

 

The combined sales, production and business operations of the newspapers are either jointly managed or are solely managed by one of the newspapers. The sales, production and business operations of the two Denver newspapers are operated by the Denver Newspaper Agency, a limited liability partnership (the “Denver JOA”). Each newspaper owns 50% of the Denver JOA and shares management of the combined newspaper operations. We have no management responsibilities for the combined operations of the other three JOAs.

 

The operating profits earned from the combined operations of the two newspapers are distributed to the partners in accordance with the terms of the joint operating agreement. We receive a 50% share of the Denver JOA profits and between 20% and 40% of the profits from the other three JOAs.

 

F-16


Table of Contents

7. INVESTMENTS

 

Investments consisted of the following:

 

( in thousands, except share data )


  September 30,
2004


  As of
December 31,
2003


  September 30,
2003


Securities available for sale (at market value):

            

Time Warner (2,017,000 common shares)

  $32,551  $36,283  $30,474

Digital Theater Systems (554,000 common shares)

       13,690   15,791

Other available-for-sale securities

   4,848   3,932   6,408
   

  

  

Total available-for-sale securities

   37,399   53,905   52,673

Denver JOA

   172,168   181,968   179,992

FOX Sports Net South and other joint ventures

   17,801   13,302   10,670

Summit America preferred stock, at cost plus accrued dividends

       3,240   3,195

Other equity securities

   8,939   9,240   11,157
   

  

  

Total investments

  $236,307  $261,655  $257,687
   

  

  

Unrealized gains (losses) on securities available for sale

  $5,623  $23,749  $20,829
   

  

  

Note receivable from Summit America, at initial fair value plus accreted discount

      $44,750  $44,375
       

  

 

Investments available for sale represent securities in publicly-traded companies. Investments available for sale are recorded at fair value. Fair value is based upon the closing price of the security on the reporting date. As of September 30, 2004, there were no unrealized losses on our available-for-sale securities. In the third quarter of 2003, Digital Theater Systems (“DTS”) completed an initial public offering of its common stock. This investment had previously been included in the other equity securities category. We sold our investment in DTS during the first quarter of 2004. See Note 4.

 

Other equity securities include securities that do not trade in public markets, so they do not have readily determinable fair values. We estimate the fair values of the other securities approximate their carrying values at September 30, 2004, however, many of the investees have had no rounds of equity financing in recent years. There can be no assurance we would realize the carrying values of these securities upon their sale.

 

In connection with the October 2002 acquisition of the controlling interest in Shop At Home, we purchased $3.0 million of Summit America 6.0% redeemable preferred stock. At Summit America’s option, dividends were deferred until the mandatory redemption of the preferred stock in 2005. We also loaned Summit America $47.5 million, to be repaid in 2005, at 6% interest. The note was recorded at fair value as of the date of acquisition of Shop At Home. The difference between the face value of the note and the fair value at the date of acquisition was accreted to income over the term of the note. In connection with our acquisition of Summit America, we agreed to assume Summit America’s obligations to us under the note and redeemable preferred stock.

 

8. PROPERTY, PLANT AND EQUIPMENT

 

Property,plant and equipment consisted of the following:

 

( in thousands )


  

September 30,

2004


  

As of
December 31,

2003


  

September 30,

2003


Land and improvements

  $53,561  $52,904  $52,585

Buildings and improvements

   276,678   249,116   262,218

Equipment

   645,896   630,712   629,023
   

  

  

Total

   976,135   932,732   943,826

Accumulated depreciation

   479,909   454,270   473,510
   

  

  

Net property, plant and equipment

  $496,226  $478,462  $470,316
   

  

  

 

F-17


Table of Contents

9. GOODWILL AND OTHER INTANGIBLE ASSETS

 

Goodwill and other intangible assets consisted of the following:

 

( in thousands )


  September 30,
2004


  As of
December 31,
2003


  September 30,
2003


 

Goodwill

  $1,230,622  $1,174,431  $1,173,994 
   


 


 


Other intangible assets:

             

Amortizable intangible assets:

             

Carrying amount:

             

Acquired network distribution

   5,887   4,757   23,308 

Broadcast television network affiliation relationships

   26,748         

Customer lists

   5,450   5,753   5,753 

Other

   7,575   7,525   7,525 
   


 


 


Total carrying amount

   45,660   18,035   36,586 
   


 


 


Accumulated amortization:

             

Acquired network distribution

   (3,868)  (2,822)  (20,722)

Customer lists

   (3,139)  (2,651)  (2,413)

Other

   (5,217)  (4,934)  (4,811)
   


 


 


Total accumulated amortization

   (12,224)  (10,407)  (27,946)
   


 


 


Total amortizable intangible assets

   33,436   7,628   8,640 
   


 


 


Other indefinite-lived intangible assets:

             

Broadcast television network affiliation relationships

       26,748   26,748 

FCC licenses

   205,622   25,622   25,622 

Other

   3,587   3,122   2,872 
   


 


 


Total other indefinite-lived intangible assets

   209,209   55,492   55,242 
   


 


 


Pension liability adjustments

   169   169   1,563 
   


 


 


Total other intangible assets

   242,814   63,289   65,445 
   


 


 


Total goodwill and other intangible assets

  $1,473,436  $1,237,720  $1,239,439 
   


 


 


 

Broadcast television network affiliation relationships represent the value assigned to an acquired broadcast television station’s relationship with a national television network. Broadcast television stations affiliated with national television networks typically have greater profit margins than independent television stations, primarily due to audience recognition of the television station as a network affiliate. National network affiliation agreements are generally renewable upon the mutual decision of the broadcast television station and the network. Our affiliated broadcast television stations have always maintained affiliation with one of the primary national broadcast television networks. Accordingly, these assets were classified as indefinite-lived intangible assets upon adoption of FAS 142 on January 1, 2002.

 

In accordance with FAS 142, we perform an annual impairment review of our indefinite-lived intangible assets and also assess whether our indefinite-lived intangible assets continue to have indefinite lives. In the fourth quarter of 2004, we determined that our broadcast television network affiliation relationships no longer have indefinite lives. Beginning in the fourth quarter of 2004, broadcast television network affiliation relationships will be amortized on a straight-line basis over their 20 to 25 year useful lives.

 

F-18


Table of Contents

Activity related to goodwill and other intangible assets by business segment was as follows:

 

( in thousands )


  Newspapers

  Scripps
Networks


  Broadcast
Television


  Shop At
Home


  Licensing
and Other


  Total

 

Goodwill:

                         

Balance as of December 31, 2002

  $780,825  $141,201  $219,367  $29,698  $18  $1,171,109 

Memphis minority interest

   2,885                   2,885 
   


 


 


 


 

  


Balance as of September 30, 2003

  $783,710  $141,201  $219,367  $29,698  $18  $1,173,994 
   


 


 


 


 

  


Balance as of December 31, 2003

  $783,710  $141,201  $219,367  $30,135  $18  $1,174,431 

Summit America acquisition

               56,191       56,191 
   


 


 


 


 

  


Balance as of September 30, 2004

  $783,710  $141,201  $219,367  $86,326  $18  $1,230,622 
   


 


 


 


 

  


Amortizable intangible assets:

                         

Balance as of December 31, 2002

  $3,772  $3,337  $223  $3,668      $11,000 

Additions

   185       918           1,103 

Amortization

   (517)  (1,722)  (95)  (1,129)      (3,463)
   


 


 


 


     


Balance as of September 30, 2003

  $3,440  $1,615  $1,046  $2,539      $8,640 
   


 


 


 


     


Balance as of December 31, 2003

  $3,333  $1,110  $999  $2,186      $7,628 

Summit America acquisition

               1,320       1,320 

Reclassification from indefinite-lived intangible assets

           26,748           26,748 

Other additions

   200       50           250 

Amortization

   (519)  (445)  (58)  (1,488)      (2,510)
   


 


 


 


     


Balance as of September 30, 2004

  $3,014  $665  $27,739  $2,018      $33,436 
   


 


 


 


     


Other indefinite-lived intangible assets:

                         

Balance as of December 31, 2002

  $1,153  $659  $52,370  $1,050      $55,232 

Additions

       10               10 
   


 


 


 


     


Balance as of September 30, 2003

  $1,153  $669  $52,370  $1,050      $55,242 
   


 


 


 


     


Balance as of December 31, 2003

  $1,153  $919  $52,370  $1,050      $55,492 

Summit America acquisition

               180,450       180,450 

Reclassification to amortizable intangible assets

           (26,748)          (26,748)

Other additions

   15                   15 
   


 


 


 


     


Balance as of September 30, 2004

  $1,168  $919  $25,622  $181,500      $209,209 
   


 


 


 


     


 

Amortizable intangible assets acquired in the Summit America acquisition include customer lists and network distribution relationships which are amortized over three years. Indefinite-lived assets acquired primarily consist of FCC licenses and trade and domain names. The allocation of the Summit America purchase price is based upon preliminary appraisals and estimates of the tax basis of the assets acquired and are subject to change.

 

Goodwill acquired in the Summit America acquisition was assigned to the Shop At Home business segment. Goodwill assigned in 2003 relates to the acquisition of minority interest in our Memphis newspaper. Goodwill acquired in these acquisitions is not expected to be deductible for income tax purposes.

 

Estimated amortization expense of intangible assets for each of the next five years, including amortization of broadcast television network affiliation relationships, is expected to be $1.0 million for the remainder of 2004, $3.1 million in 2005, $2.1 million in 2006, $1.7 million in 2007, $1.6 million in 2008, $1.5 million in 2009 and $22.4 million in later years.

 

F-19


Table of Contents

10. PROGRAMS AND PROGRAM LICENSES

 

Programs and program licenses consisted of the following:

 

( in thousands )


  

September 30,
2004


  

As of

December 31,
2003


  

September 30,
2003


      
             

Cost of programs available for broadcast

  $780,098  $681,079  $632,497

Accumulated amortization

   534,936   443,310   413,078
   

  

  

Total

   245,162   237,769   219,419

Progress payments on programs not yet available for broadcast

   64,719   49,625   67,024
   

  

  

Total programs and program licenses

  $309,881  $287,394  $286,443
   

  

  

 

In addition to the programs owned or licensed by us included in the table above, we have commitments to license certain programming that is not yet available for broadcast, including first-run syndicated programming. Such program licenses are recorded as assets when the programming is delivered to us and is available for broadcast. First-run syndicated programming is generally produced and delivered at or near its broadcast date. Such contracts may require progress payments or deposits prior to the program becoming available for broadcast. Remaining obligations under contracts to purchase or license programs not yet available for broadcast totaled approximately $253 million at September 30, 2004. If the programs are not produced, our obligations would generally expire without obligation.

 

Progress payments on programs not yet available for broadcast and the cost of programs and program licenses capitalized totaled $50.5 million in the third quarter of 2004 and $44.3 million in the third quarter of 2003. Year to date progress payments and capitalized programs totaled $153 million in 2004 and $127 million in 2003.

 

Estimated amortization of recorded program assets and program commitments for each of the next five years is as follows:

 

( in thousands )


  

Programs

Available for

Broadcast


  

Programs Not

Yet Available

for Broadcast


  

Total


      
      

Remainder of 2004

  $36,079  $17,500  $53,579

2005

   104,669   87,256   191,925

2006

   59,037   73,132   132,169

2007

   30,352   58,422   88,774

2008

   13,039   47,839   60,878

2009

   1,981   23,613   25,594

Later years

   5   9,785   9,790
   

  

  

Total

  $245,162  $317,547  $562,709
   

  

  

 

Actual amortization in each of the next five years will exceed the amounts presented above as our broadcast television stations and our national networks will continue to produce and license additional programs.

 

F-20


Table of Contents

11. UNAMORTIZED NETWORK DISTRIBUTION INCENTIVES

 

Unamortized network distribution incentives consisted of the following:

 

( in thousands )


  

September 30,

2004


  

As of

December 31,

2003


  

September 30,

2003


      
      

Network launch incentives

  $332,514  $332,876  $305,709

Accumulated amortization

   154,503   135,540   130,037
   

  

  

Net book value

   178,011   197,336   175,672

Unbilled affiliate fees

   26,422   24,286   21,095
   

  

  

Total unamortized network distribution incentives

  $204,433  $221,622  $196,767
   

  

  

 

We capitalized launch incentive payments in the third quarter totaling $0.4 million in 2004 and $5.6 million in 2003. Capitalized launch incentives were $2.4 million year to date in 2004 and $9.1 million year to date in 2003.

 

Amortization recorded as a reduction to affiliate fee revenue in the consolidated financial statements, and estimated amortization of recorded network launch incentives for each of the next five years, is presented below.

 

( in thousands )


  

Three months ended

September 30,


  

Nine months ended

September 30,


  2004

  2003

  2004

  2003

Amortization of network launch incentives

  $6,505  $6,969  $19,387  $19,184
   

  

  

  

Estimated amortization for the next five years is as follows:

                

Remainder of 2004

              $8,403

2005

               37,129

2006

               33,148

2007

               20,899

2008

               22,697

2009

               24,732

Later years

               31,003
               

Total

              $178,011
               

 

Actual amortization will be greater than the above amounts as additional incentive payments will be capitalized as we expand distribution of Scripps Networks.

 

F-21


Table of Contents

12. LONG-TERM DEBT

 

Long-term debt consisted of the following:

 

( in thousands )


  

September 30,

2004


  

As of

December 31,

2003


  

September 30,

2003


      
      

Variable-rate credit facilities, including commercial paper

  $40,434  $50,187  $88,552

$100 million, 6.625% notes, due in 2007

   99,957   99,946   99,942

$50 million, 3.75% notes, due in 2008

   50,000   50,000   50,000

$100 million, 4.25% notes, due in 2009

   99,503   99,430   99,406

$200 million, 5.75% notes, due in 2012

   199,028   198,934   198,903

Other notes

   3,198   10,318   12,939
   

  

  

Total face value of long-term debt less discounts

   492,120   508,815   549,742

Fair market value of interest rate swap

   15   302   950
   

  

  

Total long-term debt

  $492,135  $509,117  $550,692
   

  

  

 

We have a Competitive Advance and Revolving Credit Facility expiring in July 2009 (the “Revolver”) and a commercial paper program that collectively permit aggregate borrowings up to $450 million (the “Variable-Rate Credit Facilities”). Borrowings under the Revolver are available on a committed revolving credit basis at our choice of three short-term rates or through an auction procedure at the time of each borrowing. The Revolver is primarily used as credit support for our commercial paper program in lieu of direct borrowings under the Revolver. The weighted-average interest rate on borrowings under the Variable-Rate Credit Facilities was 1.9% at September 30, 2004, 1.1% at December 31, 2003, and 1.1% at September 30, 2003.

 

We have a U.S. shelf registration statement which allows us to borrow up to an additional $450 million as of September 30, 2004.

 

We entered into a receive-fixed, pay-floating interest rate swap to achieve a desired proportion of fixed-rate versus variable-rate debt. The interest rate swap expires upon the maturity of the $50 million, 3.75% notes in 2008, and effectively converts those fixed-rate notes into variable-rate borrowings. The variable interest rate was 2.1% at September 30, 2004, which was based on six-month LIBOR minus a rate spread. The swap agreement was designated as a fair-value hedge of the underlying fixed-rate notes. Accordingly, changes in the fair value of the interest rate swap agreement (due to movements in the benchmark interest rate) are recorded as adjustments to the carrying value of long-term debt with an offsetting adjustment to other non-current assets. The changes in the fair value of the interest rate swap agreements and the underlying fixed-rate obligation are recorded as equal and offsetting unrealized gains and losses in the Consolidated Statements of Income. We have structured the interest rate swap to be 100% effective. As a result, there is no current impact to earnings resulting from hedge ineffectiveness.

 

Certain long-term debt agreements contain maintenance requirements for net worth and coverage of interest expense and restrictions on incurrence of additional indebtedness. We were in compliance with all debt covenants.

 

Current maturities of long-term debt are classified as long-term to the extent they can be refinanced under existing long-term credit commitments.

 

F-22


Table of Contents

13. OTHER LIABILITIES AND MINORITY INTERESTS

 

Other liabilities and minority interests consisted of the following:

 

( in thousands )


  

September 30,

2004


  

As of
December 31,

2003


  

September 30,

2003


      

Program rights payable

  $37,955  $30,758  $36,377

Employee compensation and benefits

   76,544   75,310   77,923

Network distribution incentives

   47,227   76,668   51,754

Minority interests

   60,539   32,460   25,737

Deferred gain on sale of WCPO production facility

       7,649   7,649

Other

   13,349   15,238   17,864
   

  

  

Total other liabilities and minority interests

   235,614   238,083   217,304

Current portion of other liabilities

   90,393   86,506   85,685
   

  

  

Other liabilities and minority interests (less current portion)

  $145,221  $151,577  $131,619
   

  

  

 

Minority interests include non-controlling interests of approximately 8% in the capital stock of the subsidiary companies that publish our Memphis and Evansville newspapers. The capital stock of these companies does not provide for or require the redemption of the non-controlling interests by us.

 

Non-controlling interests hold an approximate 10% residual interest in Fine Living. The minority owners of Fine Living have the right to require us to repurchase their interests. We have an option to acquire their interests. The minority owners will receive the fair market value for their interests at the time their option is exercised. The put and call options become exercisable at various dates through 2016. Put options on an approximate 6% non-controlling interest in Fine Living are currently exercisable. The remaining put options become exercisable in 2006.

 

Non-controlling interests hold an approximate 30% residual interest in Food Network. The Food Network general partnership agreement terminates on December 31, 2012, unless amended or extended prior to that date. Upon termination, the assets of the partnership are to be liquidated and distributed to the partners in proportion to their partnership interests.

 

In 2002, we sold our Cincinnati television station production facility to the City of Cincinnati for $7.8 million in cash. The gain on the sale of the facility of $7.6 million was deferred until our station relocated to its new production facility. Our station relocated to its new production facility in May 2004. A pre-tax gain of $11.1 million, including incentive payments for relocating prior to June 1, 2004, was recognized in the second quarter of 2004. See Note 4.

 

F-23


Table of Contents

14. SUPPLEMENTAL CASH FLOW INFORMATION

 

The following table presents additional information about the change in certain working capital accounts:

 

( in thousands )


  Nine months ended
September 30,


 
  2004

  2003

 

Other changes in certain working capital accounts, net:

         

Accounts receivable

  $2,943  $8,422 

Prepaid and accrued pension expense

   (21,500)  (18,918)

Inventories

   (2,247)  (5,355)

Accounts payable

   5,669   2,771 

Accrued income taxes

   (24,881)  10,070 

Accrued employee compensation and benefits

   2   (2,999)

Accrued interest

   (277)  (475)

Other accrued liabilities

   13,364   6,421 

Other, net

   (137)  (1,102)
   


 


Total

  $(27,064) $(1,165)
   


 


 

15. EMPLOYEE BENEFIT PLANS

 

We sponsor defined benefit pension plans that cover substantially all non-union and certain union-represented employees. Benefits are generally based upon the employee’s compensation and years of service. We also sponsor a defined contribution plan that covers substantially all non-union and certain union employees. We match a portion of employee’s voluntary contributions to this plan.

 

Other union-represented employees are covered by defined benefit pension plans jointly sponsored by us and the union, or by union-sponsored multi-employer plans.

 

Retirement plans expense is based on valuations performed by plan actuaries as of the beginning of each fiscal year. The components of the expense consisted of the following:

 

( in thousands)


  Three months ended
September 30,


  Nine months ended
September 30,


 
  2004

  2003

  2004

  2003

 

Service cost

  $5,356  $4,667  $15,218  $13,191 

Interest cost

   6,099   5,656   17,845   16,462 

Expected return on plan assets, net of expenses

   (8,041)  (5,091)  (19,113)  (15,245)

Net amortization and deferral

   147   1,836   3,390   4,648 
   


 


 


 


Total for defined benefit plans

   3,561   7,068   17,340   19,056 

Multi-employer plans

   174   98   413   341 

Defined contribution plans

   1,751   1,576   5,310   4,788 
   


 


 


 


Total

  $5,486  $8,742  $23,063  $24,185 
   


 


 


 


 

For the year-to-date period of 2004, we made required contributions of $3.1 million and voluntary contributions of $34.3 million to our defined benefit plans. We do not anticipate contributing significant amounts to our defined benefit plans during the remainder of fiscal 2004.

 

F-24


Table of Contents

16. SEGMENT INFORMATION

 

We determine our business segments based upon our management and internal reporting structure. Our reportable segments are strategic businesses that offer different products and services. See Note 1.

 

The accounting policies of each of our business segments are those described in Note 1 in our Annual Report on Form 10-K for the year ended December 31, 2003.

 

Each of our segments may provide advertising, programming or other services to our other business segments. In addition, certain corporate costs and expenses, including information technology, pensions and other employee benefits, and other shared services, are allocated to our business segments. The allocations are generally amounts agreed upon by management, which may differ from amounts that would be incurred if such services were purchased separately by the business segment. Corporate assets are primarily cash, cash equivalent and other short-term investments, property and equipment primarily used for corporate purposes, and deferred income taxes.

 

Our chief operating decision maker (as defined by FAS 131 – Segment Reporting) evaluates the operating performance of our business segments and makes decisions about the allocation of resources to our business segments using a measure we call segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, restructuring activities, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America.

 

As discussed in Note 1, we account for our share of the earnings of JOAs using the equity method of accounting. Our equity in earnings of JOAs is included in “Equity in earnings of JOAs and other joint ventures” in our Consolidated Statements of Income. Newspaper segment profits include equity in earnings of JOAs. Scripps Networks segment profits include equity in earnings of FOX Sports Net South and certain other joint ventures.

 

F-25


Table of Contents

Information regarding our business segments follows:

 

( in thousands )


  Three months ended
September 30,


  Nine months ended
September 30,


 
  2004

  2003

  2004

  2003

 

Segment operating revenues:

                 

Newspapers managed solely by us

  $165,744  $163,828  $518,940  $509,202 

Newspapers operated pursuant to JOAs

   54   56   171   174 
   


 


 


 


Total newspapers

   165,798   163,884   519,111   509,376 

Scripps Networks

   167,546   121,549   519,135   380,042 

Broadcast television

   80,693   72,257   243,730   221,300 

Shop At Home

   63,439   58,425   203,725   173,380 

Licensing and other media

   22,316   24,366   75,063   76,423 
   


 


 


 


Total operating revenues

  $499,792  $440,481  $1,560,764  $1,360,521 
   


 


 


 


Segment profit (loss):

                 

Newspapers managed solely by us

  $45,040  $52,069  $149,206  $165,363 

Newspapers operated pursuant to JOAs

   10,185   8,811   23,673   26,390 
   


 


 


 


Total newspapers

   55,225   60,880   172,879   191,753 

Scripps Networks

   63,552   40,277   213,392   137,821 

Broadcast television

   23,040   18,713   68,482   58,841 

Shop At Home

   (7,576)  (3,753)  (13,937)  (15,293)

Licensing and other media

   3,085   4,489   11,716   12,977 

Corporate

   (10,148)  (8,363)  (28,806)  (23,625)
   


 


 


 


Total segment profit

   127,178   112,243   423,726   362,474 

Depreciation and amortization of intangibles

   (17,779)  (17,156)  (49,810)  (50,248)

Gain on sale of production facility

           11,148     

Interest expense

   (7,149)  (7,944)  (22,816)  (23,779)

Interest and dividend income

   118   1,201   1,648   3,845 

Other investment results, net of expenses

           14,674   (3,200)

Miscellaneous, net

   121   (340)  124   (299)
   


 


 


 


Income before income taxes and minority interests

  $102,489  $88,004  $378,694  $288,793 
   


 


 


 


Depreciation:

                 

Newspapers managed solely by us

  $5,703  $5,692  $16,025  $17,122 

Newspapers operated pursuant to JOAs

   303   324   897   966 
   


 


 


 


Total newspapers

   6,006   6,016   16,922   18,088 

Scripps Networks

   3,080   2,815   8,224   7,759 

Broadcast television

   4,981   4,889   14,480   14,568 

Shop At Home

   1,959   1,581   5,550   4,226 

Licensing and other media

   175   153   495   476 

Corporate

   543   567   1,629   1,668 
   


 


 


 


Total depreciation

  $16,744  $16,021  $47,300  $46,785 
   


 


 


 


Amortization of intangibles:

                 

Newspapers managed solely by us

  $107  $107  $319  $318 

Newspapers operated pursuant to JOAs

   66   67   200   200 
   


 


 


 


Total newspapers

   173   174   519   518 

Scripps Networks

   148   548   445   1,721 

Broadcast television

   21   32   58   95 

Shop At Home

   693   381   1,488   1,129 
   


 


 


 


Total amortization of intangibles

  $1,035  $1,135  $2,510  $3,463 
   


 


 


 


 

F-26


Table of Contents

( in thousands )


  Three months ended
September 30,


  Nine months ended
September 30,


  2004

  2003

  2004

  2003

Additions to property, plant and equipment:

                

Newspapers managed solely by us

  $4,930  $5,838  $19,146  $27,777

Newspapers operated pursuant to JOAs

   194   217   532   415
   

  

  

  

Total newspapers

   5,124   6,055   19,678   28,192

Scripps Networks

   4,147   1,714   18,749   4,114

Broadcast television

   2,647   10,107   11,967   22,048

Shop At Home

   1,490   744   4,529   2,457

Licensing and other media

   138   135   343   296

Corporate

   770   1,117   1,338   2,313
   

  

  

  

Total additions to property, plant and equipment

  $14,316  $19,872  $56,604  $59,420
   

  

  

  

Business acquisitions and other additions to long-lived assets:

                

Newspapers managed solely by us

      $400      $3,904

Newspapers operated pursuant to JOAs

       40       120
       

      

Total newspapers

       440       4,024

Scripps Networks

  $41,278   47,463  $145,342   132,870

Broadcast television

               918

Shop At Home

           228,686    

Investments

   27   170   615   704
   

  

  

  

Total

  $41,305  $48,073  $374,643  $138,516
   

  

  

  

Assets:

                

Newspapers managed solely by us

          $1,088,259  $1,077,751

Newspapers operated pursuant to JOAs

           189,321   198,121
           

  

Total newspapers

           1,277,580   1,275,872

Scripps Networks

           911,851   808,631

Broadcast television

           494,229   485,214

Shop At Home

           352,093   151,583

Licensing and other media

           23,550   26,199

Investments

           46,336   63,831

Corporate

           127,594   70,473
           

  

Total assets

          $3,233,233  $2,881,803
           

  

 

No single customer provides more than 10% of our revenue. International revenues are primarily derived from licensing comic characters and HGTV and Food Network programming in international markets. Licensing of comic characters in Japan provides approximately 50% of our international revenues, which are less than $60 million annually.

 

Other additions to long-lived assets include investments, capitalized intangible assets and Scripps Networks capitalized programs and network launch incentives.

 

F-27


Table of Contents

17. STOCK COMPENSATION PLANS

 

The following table presents information about stock options:

 

   

Number

of

Shares


  Weighted
Average
Exercise
Price


  Range of
Exercise
Prices


Options outstanding at December 31, 2002

  9,680,068  $27.20  $8 - 39

Options granted during the period

  2,227,400   40.04   40 - 44

Options exercised during the period

  (1,125,016)  20.16   8 - 38
   

 

  

Options outstanding at September 30, 2003

  10,782,452  $30.58  $8 - 44
   

 

  

Options outstanding at December 31, 2003

  10,347,790  $30.99  $9 - 46

Options granted during the period

  2,121,700   49.31   49 - 54

Options exercised during the period

  (1,061,308)  24.03   9 - 42

Options forfeited during the period

  (137,980)  34.62   17 - 52
   

 

  

Options outstanding at September 30, 2004

  11,270,202  $35.05  $9 - 54
   

 

  

 

Substantially all options granted prior to 2002 are exercisable. Options generally become exercisable over a one-to-three-year period. Information about options outstanding and options exercisable by year of grant is as follows:

 

   Options Outstanding

  Options Exercisable

Year of Grant


  

Options

on Shares
Outstanding


  Range of
Exercise
Prices


  Weighted
Average
Exercise Price


  

Options

on Shares
Exercisable


  Range of
Exercise
Prices


  Weighted
Average
Exercise Price


1994 - expire in 2004

  61,400  $9 - 10  $9.47  61,400  $9 - 10  $9.47

1996 - expire in 2006

  26,000   13 - 14   13.13  26,000   13 - 14   13.13

1997 - expire in 2007

  484,000   17 - 21   17.44  484,000   17 - 21   17.44

1998 - expire in 2008

  642,500   20 - 27   23.64  642,500   20 - 27   23.64

1999 - expire in 2009

  852,526   21 - 25   23.56  852,526   21 - 25   23.56

2000 - expire in 2010

  1,335,632   22 - 30   24.72  1,335,632   22 - 30   24.72

2001 - expire in 2011

  1,610,984   29 - 35   32.12  1,606,550   29 - 35   32.12

2002 - expire in 2012

  1,984,108   36 - 39   37.66  1,316,409   36 - 39   37.68

2003 - expire in 2013

  2,153,752   40 - 46   40.10  729,895   40 - 43   40.02

2004 - expire in 2014

  2,119,300   49 - 54   49.31  110,000   52 - 53   52.91
   
  

  

  
  

  

Total options on number of shares

  11,270,202  $9 - 54  $35.05  7,164,912  $9 - 53  $29.95
   
  

  

  
  

  

 

Information related to awards of Class A Common Shares is presented below:

 

   

Number

of

Shares


  Price at Award Dates

   

Weighted

Average


  

Range of

Prices


     

Unvested shares at December 31, 2002

  656,752  $27.89  $21 - 38

Shares awarded during the period

  323,638   39.46   39 - 40

Shares vested during the period

  (354,466)  26.32   21 - 38

Shares forfeited during the period

  (6,400)  25.20   25 - 28
   

 

  

Unvested shares at September 30, 2003

  619,524  $35.10  $22 - 40
   

 

  

Unvested shares at December 31, 2003

  605,936  $35.04  $23 - 47

Shares awarded during the period

  133,580   48.72   47 - 53

Shares vested during the period

  (225,190)  32.94   23 - 53

Shares forfeited during the period

  (4)  26.04   26
   

 

  

Unvested shares at September 30, 2004

  514,322  $39.61  $23 - 53
   

 

  

 

F-28


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

 

This discussion and analysis of financial condition and results of operations is based upon the consolidated financial statements and the condensed notes to the consolidated financial statements. You should read this discussion in conjunction with those financial statements.

 

FORWARD-LOOKING STATEMENTS

 

This discussion and the information contained in the condensed notes to the consolidated financial statements contain certain forward-looking statements that are based on our current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from the expectations expressed in the forward-looking statements. Such risks, trends and uncertainties, which in most instances are beyond our control, include changes in advertising demand and other economic conditions; consumers’ taste; newsprint prices; program costs; labor relations; technological developments; competitive pressures; interest rates; regulatory rulings; and reliance on third-party vendors for various products and services. The words “believe,” “expect,” “anticipate,” “estimate,” “intend” and similar expressions identify forward-looking statements. All forward-looking statements, which are as of the date of this filing, should be evaluated with the understanding of their inherent uncertainty. We undertake no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date the statement is made.

 

EXECUTIVE OVERVIEW

 

We are a diverse media concern with interests in newspapers, national television networks (“Scripps Networks”), broadcast television stations and television-retailing (“Shop At Home”). Scripps Networks includes four cable and satellite television programming services, Home & Garden Television (“HGTV”), Food Network, DIY – Do It Yourself Network (“DIY”) and Fine Living. Our media businesses provide high quality news, information and entertainment content to readers and viewers.

 

We place the highest priority on allocating capital generated by our operations in order to create the most value for our shareholders. In order to create new businesses or acquire businesses that are expected to significantly increase shareholder value, we operate our core media businesses to maximize cash flow. We have used a portion of the cash produced by our newspapers and broadcast television stations to develop HGTV, DIY and Fine Living and to acquire Food Network and Shop At Home.

 

In our most recent Annual Report on Form 10-K, we outlined several of our current value-creation objectives including the continued development of our national network brands, integrating Shop At Home’s management with that of Scripps Networks, strengthening the competitive positions of our strong local media franchises, and capitalizing on the growth opportunity of our joint operating agreement in the Denver market.

 

At Scripps Networks, we continue to invest in high quality, original programming, to undertake marketing campaigns designed to increase awareness of our national networks, and to expand distribution of DIY and Fine Living. In September 2004, HGTV’s primetime viewership increased 15% compared with September 2003, averaging 750,000 viewers each night, while primetime viewership at Food Network was up 5% with a nightly average of 520,000 households according to A.C. Nielsen Company (“Nielsen”) ratings. We also have begun developing original video content for the growing number of on-demand services and providing creative, short-form programming to keep pace with the growth of broadband internet services. DIY and Fine Living are not yet rated by Nielsen, however we estimate DIY reached an important distribution milestone during the third quarter, topping 30 million homes. Fine Living is available in 24 million households and can be seen in all of the country’s top 50 markets. During the fourth quarter of 2004, we announced we have reached a definitive agreement to acquire the Great American Country network. The acquisition of GAC provides a widely recognized brand with immediate entry into 34 million households.

 

At Shop At Home, we continue to create a commerce platform that complements our portfolio of lifestyle networks, including migrating Scripps Networks talent to Shop At Home. In the third quarter of 2004, we announced a multi-year marketing and product-development agreement with Carol Duvall, an HGTV personality.

 

At our newspapers, a number of economic factors have continued to hold back profits, including higher newsprint and employee benefit costs. To maintain competitive positions in our newspapers markets, we have introduced a number of new product initiatives. Examples include new zoned sections in Memphis and a popular Spanish-language publication in Ventura County. We are continuing to achieve significant increases in advertising revenues for these types of publications in hopes of offsetting some of the declines in traditional advertising revenue streams.

 

F-29


Table of Contents

Third quarter and year-to-date operating results were also affected by the impact of hurricanes at our Florida newspaper and broadcast television operations. Our Florida operations sustained wind and water damage and the hurricanes interrupted operations at our affected businesses and at certain of their customers, resulting in lost revenues.

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”) requires us to make a variety of decisions which affect reported amounts and related disclosures, including the selection of appropriate accounting principles and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions. We are committed to preparing financial statements incorporating accounting principles, assumptions and estimates that promote the representational faithfulness, verifiability, neutrality and transparency of the accounting information included in the financial statements.

 

Note 1 to the Consolidated Financial Statements included in our Annual Report on Form 10-K describes the significant accounting policies we have selected for use in the preparation of our financial statements and related disclosures. An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates that reasonably could have been used or changes in estimates that are likely to occur could materially change the financial statements. We believe the accounting for Network Affiliate Fees, Investments, Income Taxes and Pension Plans to be our most critical accounting policies and estimates. A detailed description of these accounting policies is included in the Critical Accounting Policies Section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2003. There have been no significant changes in those accounting policies.

 

RESULTS OF OPERATIONS

 

The trends and underlying economic conditions affecting the operating performance and future prospects differ for each of our four business segments. Accordingly, we believe the following discussion of our consolidated results of operations should be read in conjunction with the discussion of the operating performance of our business segments that follows on pages F-31 through F-42.

 

Consolidated Results of Operations - Consolidated results of operations were as follows:

 

   Quarter Period

  Year-to-Date

 

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

 

Operating revenues

  $499,792  13.5 % $440,481  $1,560,764  14.7% $1,360,521 

Costs and expenses

   (394,955) (13.1)%  (349,068)  (1,196,254) (13.0)%  (1,058,941)

Depreciation and amortization of intangibles

   (17,779) (3.6)%  (17,156)  (49,810) 0.9%  (50,248)

Gain on sale of production facility

              11,148        
   


 

 


 


 

 


Operating income

   87,058  17.2%  74,257   325,848  29.6%  251,332 

Interest expense

   (7,149) 10.0%  (7,944)  (22,816) 4.0%  (23,779)

Equity in earnings of JOAs and other joint ventures

   22,341  7.3%  20,830   59,216  (2.8)%  60,894 

Interest and dividend income

   118  (90.2)%  1,201   1,648  (57.1)%  3,845 

Other investment results, net of expenses

              14,674      (3,200)

Miscellaneous, net

   121      (340)  124      (299)
   


 

 


 


 

 


Income before income taxes and minority interests

   102,489  16.5%  88,004   378,694  31.1%  288,793 

Provision for income taxes

   37,623  11.2%  33,841   136,982  21.2%  113,021 
   


 

 


 


 

 


Income before minority interests

   64,866  19.8%  54,163   241,712  37.5%  175,772 

Minority interests

   9,272      2,304   29,175      6,491 
   


 

 


 


 

 


Net income

  $55,594  7.2% $51,859  $212,537  25.6% $169,281 
   


 

 


 


 

 


Net income per diluted share of common stock

  $.34  6.3% $.32  $1.29  24.0% $1.04 
   


 

 


 


 

 


 

F-30


Table of Contents

The increase in operating revenues was primarily attributed to the continued growth in advertising and network affiliate fee revenues at our national television networks, increases in merchandise sales at Shop At Home and the return of political advertising at our broadcast television stations. The growth in advertising revenues at Scripps Networks was primarily driven by increased viewership of our national networks. The growth in affiliate fee revenues at Scripps Networks is attributed to scheduled rate increases, wider distribution of our networks, and reaching several renewal agreements with cable television operators.

 

Increases in year-to-date cost and expenses were impacted by the expanded hours of original programming and costs to promote our national networks, increases in costs of merchandise sold at Shop At Home, increases in newsprint prices and increases in disability, pension and health costs provided to our employees.

 

Operating results include an $11.1 million pre-tax gain on the sale of our Cincinnati television station’s production facility to the City of Cincinnati. Net income was increased by $7.0 million, $.04 per share.

 

Third quarter and year-to-date operating results were affected by the impact of hurricanes at our Florida operations. Our Florida operations sustained wind and water damage and the hurricanes interrupted operations at our affected businesses and at certain of their customers, resulting in lost revenues. Estimated asset impairment losses and restoration costs incurred through September 30, 2004, totaled $2.4 million. Net income was reduced by $1.5 million, $.01 per share. Our insurance program provides coverage for damage to property and interruption of business operations, including profit recovery and costs incurred to minimize the period and total cost of interruption. Business interruption losses through September 30, 2004, are estimated to be approximately $3.7 million. See Note 4 to our consolidated financial statements.

 

Interest expense in the third quarter and year-to-date periods decreased due to lower average debt levels. The average balance of all interest bearing obligations was $511 million in the year-to-date period of 2004 compared with $640 million in the year-to-date period of 2003 and $516 million in the third quarter of 2004 compared with $572 million in the third quarter of 2003.

 

Year-to-date equity in earnings of JOAs includes a $2.5 million accrual the company recorded as a result of a court judgment involving The Birmingham News Co. Our newspaper, the Birmingham Post-Herald, is the minority, non-managing partner under a JOA with the Birmingham News Co.

 

Year-to-date other investment results represent realized gains from the sale of certain investments, including Digital Theater Systems. Net income was increased by $9.5 million, $.06 per share.

 

Information regarding our effective tax rate is a follows:

 

   

Quarter Period


  

Year-to-Date


 

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

 

Income before income taxes and minority interests as reported

  $102,489  16.5% $88,004  $378,694  31.1% $288,793 

Income allocated to non-controlling interests

   8,593      1,637   27,198      5,696 
   


    


 


    


Income allocated to Scripps

  $93,896     $86,367  $351,496     $283,097 
   


 

 


 


 

 


Provision for income taxes

  $37,623  11.2% $33,841  $136,982  21.2% $113,021 
   


 

 


 


 

 


Effective income tax rate as reported

   36.7%     38.5%  36.2%     39.1%

Effective income tax rate on income allocated to Scripps

   40.1%     39.2%  39.0%     39.9%
   


    


 


    


 

Our effective income tax rate is affected by the growing profitability of Food Network. Food Network is operated pursuant to the terms of a general partnership, in which we own an approximate 70% residual interest. Income taxes on partnership income accrue to the individual partners. While the income before income tax reported in our financial statements includes all of the income before tax of the partnership, our income tax provision does not include income taxes on the portion of Food Network income that is attributable to the non-controlling interest.

 

F-31


Table of Contents

The income tax provision for interim periods is determined by applying the expected effective income tax rate for the full year to year-to-date income before income tax. Tax provisions are separately provided for certain discreet transactions in interim periods. To determine the annual effective income tax rate for the full year period we must estimate both the total income before income tax for the full year and the jurisdictions in which that income is subject to tax. Our estimated tax rate for the full year of 2004 is less than the tax rate for the full year of 2003 due to lower effective state tax rates. We review and adjust our estimated effective income tax rate for the full year each quarter based upon our most recent estimates of income before income tax for the full year and the jurisdictions in which we expect that income will be taxed. The effects of changes made to the estimated effective income tax rate for the full year during a quarter are reflected in the tax provision for that quarter.

 

Minority interest increased in the third quarter and year-to-date periods primarily due to the operating performance of Food Network and profits being allocated based upon residual interests. Prior to the fourth quarter of 2003, Food Network profits were allocated solely to Class A partnership interests, of which we own approximately 87%. During the fourth quarter of 2003, Food Network profits began to be allocated in proportion to each partner’s residual interests in the partnership, of which we own approximately 70%. In the fourth quarter of 2004, we expect minority interest will be between $11 and $12 million.

 

F-32


Table of Contents

Business Segment Results - As discussed in Note 16 to the Consolidated Financial Statements our chief operating decision maker (as defined by FAS 131 - Segment Reporting) evaluates the operating performance of our business segments using a performance measure we call segment profits. Segment profits excludes interest, income taxes, depreciation and amortization, divested operating units, restructuring activities, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America.

 

Items excluded from segment profits generally result from decisions made in prior periods or from decisions made by corporate executives rather than the managers of the business segments. Depreciation and amortization charges are the result of decisions made in prior periods regarding the allocation of resources and are therefore excluded from the measure. Financing, tax structure and divestiture decisions are generally made by corporate executives. Excluding these items from our business segment performance measure enables us to evaluate business segment operating performance for the current period based upon current economic conditions and decisions made by the managers of those business segments in the current period.

 

Information regarding the operating performance of our business segments determined in accordance with FAS 131 and a reconciliation of such information to the consolidated financial statements is as follows:

 

   Quarter Period

  Year-to-Date

 

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

 

Segment operating revenues:

                       

Newspapers managed solely by us

  $165,744  1.2% $163,828  $518,940  1.9% $509,202 

Newspapers operated pursuant to JOAs

   54  (3.6)%  56   171  (1.7)%  174 
   


 

 


 


 

 


Total newspapers

   165,798  1.2%  163,884   519,111  1.9%  509,376 

Scripps Networks

   167,546  37.8%  121,549   519,135  36.6%  380,042 

Broadcast television

   80,693  11.7%  72,257   243,730  10.1%  221,300 

Shop At Home

   63,439  8.6%  58,425   203,725  17.5%  173,380 

Licensing and other media

   22,316  (8.4)%  24,366   75,063  (1.8)%  76,423 
   


 

 


 


 

 


Total operating revenues

  $499,792  13.5% $440,481  $1,560,764  14.7% $1,360,521 
   


 

 


 


 

 


Segment profit (loss):

                       

Newspapers managed solely by us

  $45,040  (13.5)% $52,069  $149,206  (9.8)% $165,363 

Newspapers operated pursuant to JOAs

   10,185  15.6%  8,811   23,673  (10.3)%  26,390 
   


 

 


 


 

 


Total newspapers

   55,225  (9.3)%  60,880   172,879  (9.8)%  191,753 

Scripps Networks

   63,552  57.8%  40,277   213,392  54.8%  137,821 

Broadcast television

   23,040  23.1%  18,713   68,482  16.4%  58,841 

Shop At Home

   (7,576)     (3,753)  (13,937) 8.9%  (15,293)

Licensing and other media

   3,085  (31.3)%  4,489   11,716  (9.7)%  12,977 

Corporate

   (10,148) (21.3)%  (8,363)  (28,806) (21.9)%  (23,625)
   


 

 


 


 

 


Total segment profit

   127,178  13.3%  112,243   423,726  16.9%  362,474 

Depreciation and amortization of intangibles

   (17,779) (3.6)%  (17,156)  (49,810) 0.9%  (50,248)

Gain on sale of production facility

              11,148        

Interest expense

   (7,149) 10.0%  (7,944)  (22,816) 4.0%  (23,779)

Interest and dividend income

   118  (90.2)%  1,201   1,648  (57.1)%  3,845 

Other investment results, net of expenses

              14,674      (3,200)

Miscellaneous, net

   121      (340)  124      (299)
   


 

 


 


 

 


Income before income taxes and minority interests

  $102,489  16.5% $88,004  $378,694  31.1% $288,793 
   


 

 


 


 

 


 

Discussions of the operating performance of each of our reportable business segments begin on page F-35.

 

Compliance with the Sarbanes-Oxley Act led to the increase in corporate expenses in 2004.

 

F-33


Table of Contents

Segment profits include our share of the earnings of JOAs and certain other investments included in our consolidated operating results using the equity method of accounting. Newspaper segment profits include equity in earnings of JOAs and other joint ventures. Scripps Networks segment profits include equity in earnings of FOX Sports Net South and other joint ventures.

 

A reconciliation of our equity in earnings of JOAs and other joint ventures included in segment profits to the amounts reported in our Consolidated Statements of Income is as follows:

 

   Quarter Period

  Year-to-Date

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

Newspapers:

                      

Equity in earnings of JOAs

  $19,108  6.1% $18,008  $51,830  (3.8)% $53,850

Equity in earnings (loss) of joint ventures

   (13)         (88)      

Scripps Networks:

                      

Equity in earnings of joint ventures

   3,246  15.0%  2,822   7,474  6.1%  7,044
   


 

 

  


 

 

Total equity in earnings of JOAs and other joint ventures

  $22,341  7.3% $20,830  $59,216  (2.8)% $60,894
   


 

 

  


 

 

 

Certain items required to reconcile segment profitability to consolidated results of operations determined in accordance with accounting principles generally accepted in the United States of America are attributed to particular business segments. Significant reconciling items attributable to each business segment are as follows:

 

   Quarter Period

  Year-to-Date

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

Depreciation and amortization:

                      

Newspapers managed solely by us

  $5,810  0.2% $5,799  $16,344  (6.3)% $17,440

Newspapers operated pursuant to JOAs

   369  (5.6)%  391   1,097  (5.9)%  1,166
   

  

 

  

  

 

Total newspapers

   6,179  (0.2)%  6,190   17,441  (6.3)%  18,606

Scripps Networks

   3,228  (4.0)%  3,363   8,669  (8.6)%  9,480

Broadcast television

   5,002  1.6%  4,921   14,538  (0.9)%  14,663

Shop At Home

   2,652  35.2%  1,962   7,038  31.4%  5,355

Licensing and other media

   175  14.4%  153   495  4.0%  476

Corporate

   543  (4.2)%  567   1,629  (2.3)%  1,668
   

  

 

  

  

 

Total depreciation and amortization

  $17,779  3.6% $17,156  $49,810  (0.9)% $50,248
   

  

 

  

  

 

Gain on sale of broadcast television production facility

             $11,148       
              

       

Interest and dividend income:

                      

Newspapers managed solely by us

  $63  16.7% $54  $190  (33.8)% $287

Newspapers operated pursuant to JOAs

   5  25.0%  4   16  14.3%  14
   

  

 

  

  

 

Total newspapers

   68  17.2%  58   206  (31.6)%  301

Summit America note

          1,133   1,306      3,458

Other

   50      10   136  58.1%  86
   

  

 

  

  

 

Total interest and dividend income

  $118  (90.2)% $1,201  $1,648  (57.1)% $3,845
   

  

 

  

  

 

 

F-34


Table of Contents

Newspapers - We operate daily and community newspapers in 18 markets in the U.S. Our newspapers earn revenue primarily from the sale of advertising space to local and national advertisers and from the sale of newspapers to readers. Four of our newspapers are operated pursuant to the terms of joint operating agreements. Each of those newspapers maintains an independent editorial operation and receives a share of the operating profits of the combined newspaper operations.

 

Newspapers managed solely by us: The newspapers managed solely by us operate in mid-size markets, focusing on news coverage within their local markets. Advertising and circulation revenues provide substantially all of each newspaper’s operating revenues and employee and newsprint costs are the primary expenses at each newspaper. Declines in circulation of daily newspapers have resulted in a loss of advertising market share throughout the newspaper industry. Further declines in circulation in our newspaper markets could adversely affect our newspapers.

 

The trends and underlying economic conditions affecting the operating performance of any of our newspapers are substantially the same as those affecting all of our newspapers. Our newspaper operating performance is most affected by newsprint prices and economic conditions, particularly within the retail, labor, housing and auto markets. From time-to-time, individual newspapers may perform better or worse than our newspaper group as a whole due to specific conditions at that newspaper or within its local economy. The operating performance of our Memphis newspaper was more adversely affected by the most recent recession, and its recovery has been more sluggish than our other newspapers. However, such variances between markets do not significantly affect the overall long-term operating performance of the newspaper segment.

 

Operating results for newspapers managed solely by us were as follows:

 

   Quarter Period

  Year-to-Date

( in thousands )


  2004

  Change

  2003

  2004

  Change

  2003

Segment operating revenues:

                      

Local

  $37,782  0.8% $37,480  $121,042  0.1% $120,919

Classified

   52,629  1.4%  51,889   163,569  2.7%  159,320

National

   9,749  3.0%  9,469   29,017  2.7%  28,267

Preprint and other

   31,179  6.3%  29,322   95,370  6.8%  89,261
   


 

 

  


 

 

Newspaper advertising

   131,339  2.5%  128,160   408,998  2.8%  397,767

Circulation

   30,783  (4.8)%  32,344   98,135  (3.4)%  101,600

Other

   3,622  9.0%  3,324   11,807  20.1%  9,835
   


 

 

  


 

 

Total operating revenues

   165,744  1.2%  163,828   518,940  1.9%  509,202
   


 

 

  


 

 

Segment costs and expenses:

                      

Employee compensation and benefits

   63,811  6.4%  59,990   195,650  5.3%  185,884

Newsprint and ink

   18,615  6.5%  17,473   58,476  9.6%  53,347

Other segment costs and expenses

   38,265  11.6%  34,296   115,520  10.4%  104,608
   


 

 

  


 

 

Total costs and expenses

   120,691  8.0%  111,759   369,646  7.5%  343,839
   


 

 

  


 

 

Contribution to segment profit before joint ventures

   45,053  (13.5)%  52,069   149,294  (9.7)%  165,363

Equity in earnings (loss) of joint ventures

   (13)         (88)      
   


 

 

  


 

 

Contribution to segment profit

  $45,040  (13.5)% $52,069  $149,206  (9.8)% $165,363
   


 

 

  


 

 

Supplemental Information:

                      

Depreciation and amortization

  $5,810     $5,799  $16,344     $17,440

Capital expenditures

   4,930      5,838   19,146      27,777

Business acquisitions and other additions to long-lived assets

          400          3,904

 

F-35


Table of Contents

Third quarter and year-to-date operating results were affected by the impact of hurricanes at our Florida operations. Our Florida operations sustained wind and water damage and the hurricanes interrupted operations at our affected businesses and at certain of their customers, resulting in lost revenues. Advertising revenues at our other newspapers increased 3% year-over-year in the third quarter.

 

Increases in preprint and other advertising reflect the development of new print and electronic products and services. These products include niche publications such as community newspapers, lifestyle magazines, publications focused upon the classified advertising categories of real estate, employment and auto, and other publications aimed at younger readers. Additionally, our Internet sites had advertising revenues of $3.8 million in the third quarter of 2004 compared with $2.9 million in the third quarter of 2003. Year-to-date Internet advertising revenues were $11.3 million in 2004 compared with $8.5 million in 2003. We expect continued growth in advertising on our Internet sites as we continue to leverage our local franchises in help wanted, automotive and real estate advertising.

 

Employee compensation and benefit expenses increased due primarily to higher employee benefit costs, including a $5.0 million year-to-date increase in health care and long-term disability costs.

 

Newsprint and ink costs increased primarily due to increases in newsprint prices.

 

Total segment costs and expenses and depreciation and amortization include $1.1 million of estimated asset impairment and restoration costs incurred as a result of the Florida hurricanes.

 

F-36


Table of Contents

Newspapers operated under Joint Operating Agreements (“JOAs”): Four of our newspapers are operated pursuant to the terms of joint operating agreements (“JOAs”). The table below provides certain information about our JOAs.

 

Newspaper


 

Publisher of Other Newspaper


 

Year JOA

Entered Into


 

Year of JOA

Expiration


The Albuquerque Tribune

 Journal Publishing Company 1933 2022

Birmingham Post-Herald

 Newhouse Newspapers 1950 2015

The Cincinnati Post

 Gannett Newspapers 1977 2007

Denver Rocky Mountain News

 MediaNews Group, Inc. 2001 2051

 

The operating profits earned from the combined operations of the two newspapers are distributed to the partners in accordance with the terms of the joint operating agreement. We receive a 50% share of the Denver JOA profits and between 20% and 40% of the profits from the other three JOAs.

 

Operating results for our newspapers operated under JOAs were as follows:

 

( in thousands )


  Quarter Period

  Year-to-Date

  2004

  Change

  2003

  2004

  Change

  2003

Equity in earnings of JOAs included in segment profit:

                      

Denver

  $8,706  8.1% $8,051  $23,901  (1.8)% $24,345

Cincinnati

   6,011  12.0%  5,367   16,540  2.3%  16,167

Other

   4,391  (4.3)%  4,590   11,389  (14.6)%  13,338
   

  

 

  

  

 

Total equity in earnings of JOAs included in segment profit

   19,108  6.1%  18,008   51,830  (3.8)%  53,850

Operating revenues

   54  (3.6)%  56   171  (1.7)%  174
   

  

 

  

  

 

Total

   19,162  6.1%  18,064   52,001  (3.7)%  54,024
   

  

 

  

  

 

JOA editorial costs and expenses:

                      

Denver

   5,495  (3.7)%  5,708   17,310  3.1%  16,787

Cincinnati

   1,878  1.2%  1,856   5,929  3.1%  5,752

Other

   1,604  (5.0)%  1,689   5,089  (0.1)%  5,095
   

  

 

  

  

 

Total JOA editorial costs and expenses

   8,977  (3.0)%  9,253   28,328  2.5%  27,634
   

  

 

  

  

 

JOAs contribution to segment profit:

                      

Denver

   3,242  36.5%  2,375   6,698  (12.7)%  7,671

Cincinnati

   4,132  17.7%  3,511   10,611  1.9%  10,415

Other

   2,811  (3.9)%  2,925   6,364  (23.4)%  8,304
   

  

 

  

  

 

Total JOA contribution to segment profit

  $10,185  15.6% $8,811  $23,673  (10.3)% $26,390
   

  

 

  

  

 

Supplemental Information:

                      

Depreciation and amortization

  $369     $391  $1,097     $1,166

Capital expenditures

   194      217   532      415

 

Year-to-date JOA equity in earnings was reduced by a $2.5 million accrual recorded as a result of a court judgment involving The Birmingham News Co. Our newspaper, the Birmingham Post-Herald, is the minority, non-managing partner under a joint operating agreement with The Birmingham News Co. In June, the Alabama Supreme Court upheld an arbitration panel’s decision in favor of former contract newspaper carriers who challenged actions by The Birmingham News Co. that resulted in agreements with The Birmingham News Co. either not being renewed or being terminated before normal expiration.

 

Gannett Newspapers has notified us of its intent to terminate the Cincinnati JOA upon its expiration in 2007.

 

F-37


Table of Contents

Scripps Networks - Scripps Networks includes our national lifestyle television networks: Home & Garden Television (“HGTV”), Food Network, DIY– Do It Yourself Network (“DIY”), and Fine Living. Programming from our networks can be viewed on demand (“VOD”) on cable television systems in about 84 markets across the United States. Scripps Networks also includes our 12% interest in FOX Sports Net South, a regional television network. On October 12, 2004, we announced a definitive agreement to acquire the Great American Country network.

 

We launched HGTV in 1994. Food Network launched in 1993, and we acquired our controlling interest in 1997. We launched DIY in the fourth quarter of 1999 and Fine Living in the first quarter of 2002. We have used a similar strategy in developing each of our networks. Our initial focus is to gain distribution on cable and satellite television systems. We may offer incentives in the form of cash payments or an initial period in which payment of affiliate fees by the systems is waived in exchange for long-term distribution contracts. We create new and original programming and undertake promotion and marketing campaigns designed to increase viewer awareness. We expect to incur operating losses until network distribution and audience size are sufficient to attract national advertisers. As distribution of the network increases, we make additional investments in the quality and variety of programming and increase the number of hours of original programming offered on the network. Such investments are expected to result in increases in viewership, yielding higher advertising revenues.

 

While we have employed similar development strategies with each of our networks, there can be no assurance DIY and Fine Living will achieve operating performances similar to HGTV and Food Network. There has been considerable consolidation among cable and satellite television operators, with the eight largest providing services to approximately 90% of the homes that receive cable and satellite television programming. At the same time, there has been an expansion in the number of programming services seeking distribution on those systems, with the number of networks more than doubling since 1996. DIY, Fine Living and our VOD and broadband initiatives are expected to reduce segment profits by approximately $10 million in the fourth quarter of 2004.

 

Operating results for each of our four national networks were as follows:

 

( in thousands )


  Quarter Period

  Year-to-Date

 
  2004

  Change

  2003

  2004

  Change

  2003

 

Operating revenues:

                       

HGTV

  $88,694  26.6% $70,074  $275,182  27.3% $216,124 

Food Network

   66,614  49.8%  44,464   208,067  43.1%  145,446 

DIY

   7,775  55.6%  4,997   22,749  69.4%  13,426 

Fine Living

   4,286      1,973   12,811      4,794 

Other

   177      41   326  29.4%  252 
   


 

 


 


 

 


Total segment operating revenues

   167,546  37.8%  121,549  $519,135  36.6% $380,042 
   


 

 


 


 

 


Contribution to segment profit (loss):

                       

HGTV

   42,203  28.6%  32,828  $142,764  31.9% $108,208 

Food Network

   29,896  93.6%  15,440   94,980  66.1%  57,194 

DIY

   (2,607) (3.9)%  (2,510)  (6,831) 22.1%  (8,769)

Fine Living

   (5,710) 9.5%  (6,309)  (15,944) 20.2%  (19,992)

Other

   (230)     828   (1,577)     1,180 
   


 

 


 


 

 


Total segment profit

  $63,552  57.8% $40,277  $213,392  54.8% $137,821 
   


 

 


 


 

 


Homes reached in September (1):

                       

HGTV

              87,200  5.4%  82,700 

Food Network

              85,500  4.8%  81,600 

DIY

              30,000  36.4%  22,000 

Fine Living

              24,000  26.3%  19,000 

(1)Approximately 93 million homes in the United States receive cable or satellite television. Homes reached are according to the Nielsen Homevideo Index (“Nielsen”), with the exception of DIY and Fine Living which are not yet rated by Nielsen and represent comparable amounts calculated by us.

 

Each of our four national television networks is a targeted lifestyle-oriented network. Advertising and network affiliate fees provide substantially all of each network’s operating revenues and employee costs and programming costs are the primary expenses. The trends and underlying economic conditions affecting each of our networks are substantially the same as those affecting all of our networks, primarily the demand for national advertising.

 

F-38


Table of Contents

Operating results for Scripps Networks were as follows:

 

( in thousands )


  Quarter Period

  Year-to-Date

 
  2004

  Change

  2003

  2004

  Change

  2003

 

Segment operating revenues:

                       

Advertising

  $128,156  32.6% $96,631  $408,042  33.1% $306,560 

Network affiliate fees, net

   37,073  57.8%  23,490   104,504  51.4%  69,047 

Other

   2,317  62.3%  1,428   6,589  48.6%  4,435 
   

  

 


 


 

 


Total segment operating revenues

   167,546  37.8%  121,549   519,135  36.6%  380,042 
   

  

 


 


 

 


Segment costs and expenses:

                       

Employee compensation and benefits

   24,330  13.0%  21,540   70,305  12.2%  62,635 

Programs and program licenses

   45,031  30.7%  34,446   122,852  28.1%  95,876 

Other segment costs and expenses

   37,879  34.8%  28,108   120,060  32.3%  90,754 
   

  

 


 


 

 


Total segment costs and expenses

   107,240  27.5%  84,094   313,217  25.7%  249,265 
   

  

 


 


 

 


Segment profit before joint ventures

   60,306  61.0%  37,455   205,918  57.5%  130,777 

Equity in income of joint ventures

   3,246  15.0%  2,822   7,474  6.1%  7,044 
   

  

 


 


 

 


Segment profit

  $63,552  57.8% $40,277  $213,392  54.8% $137,821 
   

  

 


 


 

 


Supplemental Information:

                       

Billed network affiliate fees

  $42,956  58.9% $27,032  $121,763  55.7% $78,214 

Network launch incentive payments

   2,973      4,674   32,367      24,612 

Payments for programming less (greater) than program cost amortization

   3,172      (12,944)  (15,383)     (27,632)

Depreciation and amortization

   3,228      3,363   8,669      9,480 

Capital expenditures

   4,147      1,714   18,749      4,114 

Business acquisitions and other additions to long-lived assets

   41,278      47,463   145,342      132,870 

 

Increased viewership of our networks led to increased demand for advertising time and higher advertising rates. Increased viewership has been driven by wider distribution of the networks and higher ratings resulting from our investments in the quality and hours of original programming and marketing campaigns to promote consumer awareness of the networks. Advertising revenues are expected to increase approximately 25% year-over-year in the fourth quarter of 2004.

 

The increase in network affiliate fees reflects both scheduled rate increases and wider distribution of the networks. In addition, the charter distribution agreements for Food Network provided the programming to cable television systems without charge for the initial 10-year term of the agreement. Charter distribution agreements with cable television systems distributing our programming to approximately 25 million homes expired at the end of 2003. Distribution agreements with cable and satellite television systems currently in force require the payment of affiliate fees over the terms of the agreements. Third quarter 2004 affiliate fee revenue was also favorably affected by the completion of several renewal agreements with cable television operators. Network affiliate fees are expected to increase approximately 45% year-over-year in the fourth quarter of 2004.

 

Employee compensation and benefit expenses increased due to the hiring of additional employees to support the growth of Fine Living and DIY.

 

Programs and program licenses and other costs and expenses increased due to the improved quality and variety of programming, expanded hours of original programming and continued efforts to promote the programming in order to attract a larger audience. Our continued investment in building viewership across all four networks is expected to increase programming and marketing expenses approximately 30% year-over-year in the fourth quarter of 2004.

 

We anticipate the acquisition of the Great American Country network to close in later November 2004. Accordingly, we expect the acquisition to have minimal effect on our fourth quarter 2004 results.

 

F-39


Table of Contents

Broadcast Television – Broadcast television includes six ABC-affiliated stations, three NBC-affiliated stations and one independent. Each station is located in one of the 60 largest television markets in the U.S. Our broadcast television stations earn revenue primarily from the sale of advertising time to local and national advertisers.

 

National broadcast television networks offer affiliates a variety of programs and sell the majority of advertising within those programs. We may receive compensation from the network for carrying its programming. In addition to network programs, we broadcast locally produced programs, syndicated programs, sporting events, and other programs of interest in each station’s market. News is the primary focus of our locally-produced programming.

 

Advertising provides substantially all of each station’s operating revenues. Employee and programming costs are the primary expenses. Increased viewing choices on cable and satellite television systems and the growth of alternative electronic entertainment devices has resulted in fragmentation of the viewing audience. Further audience fragmentation could adversely affect our broadcast television stations.

 

The trends and underlying economic conditions affecting the operating performance of any of our broadcast television stations are substantially the same as those affecting all of our stations. The operating performance of our broadcast television group is most affected by the health of the economy, particularly conditions within the retail and auto markets, and by the volume of advertising time purchased by campaigns for elective office and for political issues. The demand for political advertising is significantly higher in even-numbered years, when congressional and presidential elections occur, than in odd-numbered years. From time-to-time, individual television stations may perform better or worse than our television station group as a whole due to specific conditions at that station or within its local economy. However, such variances do not significantly affect the overall long-term operating performance of the broadcast television segment.

 

Operating results for broadcast television were as follows:

 

( in thousands )


  Quarter Period

  Year-to-Date

  2004

  Change

  2003

  2004

  Change

  2003

Segment operating revenues:

                      

Local

  $42,440  (2.7)% $43,624  $136,904  1.4% $135,070

National

   23,981  1.3%  23,667   73,462  1.8%  72,164

Political

   10,206      1,013   20,530      2,021

Network compensation

   2,135  (4.1)%  2,227   6,680  (1.3)%  6,767

Other

   1,931  11.9%  1,726   6,154  16.6%  5,278
   


 

 

  


 

 

Total segment operating revenues

   80,693  11.7%  72,257   243,730  10.1%  221,300
   


 

 

  


 

 

Segment costs and expenses:

                      

Employee compensation and benefits

   29,403  3.0%  28,552   90,831  4.8%  86,686

Programs and program licenses

   12,228  5.4%  11,601   35,750  6.8%  33,488

Other segment costs and expenses

   16,022  19.6%  13,391   48,667  15.1%  42,285
   


 

 

  


 

 

Total segment costs and expenses

   57,653  7.7%  53,544   175,248  7.9%  162,459
   


 

 

  


 

 

Segment profit

  $23,040  23.1% $18,713  $68,482  16.4% $58,841
   


 

 

  


 

 

Supplemental Information:

                      

Payments for programming less (greater) than program cost amortization

  $(147)    $354  $(728)    $1,243

Depreciation and amortization

   5,002      4,921   14,538      14,663

Capital expenditures

   2,647      10,107   11,967      22,048

Business acquisitions and other additions to long-lived assets

                     918

 

F-40


Table of Contents

Third quarter and year-to-date operating results were affected by the impact of hurricanes at our Florida operations. Our Florida operations sustained wind and water damage and the hurricanes interrupted operations at our affected businesses and at certain of their customers, resulting in lost revenues. Revenues at our other television stations increased 10% year-over-year in the third quarter.

 

Broadcast television operating results are significantly affected by the political cycle. Our stations, while reaching approximately 10% of U.S. television households, are located in states with 22% of the electoral vote. We operate four television stations in the key electoral states of Ohio and Florida. We currently expect the year-over-year percentage increase in advertising revenues, including political advertising, to be in the mid-teens in the fourth quarter.

 

Our six ABC affiliation agreements expire in 2004 through 2006. Our ABC affiliates recognized $2.1 million of network compensation revenue in the third quarter of 2004 and 2003. Year-to-date network compensation revenue was $6.5 million in 2004 and 2003. We are currently negotiating renewal of our affiliation agreements with ABC. While we expect network compensation will be reduced under the new agreements, we are unable to predict the amount of network compensation we may receive upon renewal of these agreements.

 

Total segment costs and expenses and depreciation and amortization include $1.3 million of estimated asset impairment and restoration costs incurred as a result of the Florida hurricanes.

 

F-41


Table of Contents

Shop At Home - On April 14, 2004, we completed our acquisition of Summit America Television Inc. (“Summit America”). Summit America owned a 30% minority interest in Shop At Home and owned and operated five Shop At Home-affiliated broadcast television stations.

 

Shop At Home markets a range of consumer goods directly to television viewers and visitors to its Web site. Programming is distributed on a full or part-time basis under the terms of affiliation agreements with broadcast television stations and cable and satellite television systems. Affiliates are paid a fee (“network distribution fee”) based upon the number of cable and direct broadcast satellite households reached by the affiliate.

 

Retail merchandise sales provide substantially all of Shop At Home’s operating revenues and cost of merchandise sold and network distribution costs are the primary expenses. Shop At Home’s operating results are influenced by the distribution of the network, our ability to attract an audience, our selection and mix of product, and by consumers’ discretionary spending.

 

Operating results for Shop At Home were as follows:

 

( in thousands )


  Quarter Period

  Year-to-Date

 
  2004

  Change

  2003

  2004

  Change

  2003

 

Segment operating revenues:

                       

Retail merchandise

  $60,178  10.0% $54,703  $191,824  17.5% $163,237 

Shipping and handling

   3,044  (11.5)%  3,439   10,279  11.8%  9,192 

Other

   217  (23.3)%  283   1,622  70.6%  951 
   


 

 


 


 

 


Total segment operating revenues

   63,439  8.6%  58,425   203,725  17.5%  173,380 
   


 

 


 


 

 


Segment costs and expenses:

                       

Cost of merchandise sold

   41,308  8.5%  38,056   130,307  14.4%  113,859 

Network distribution fees

   14,516  2.0%  14,236   43,171  (5.3)%  45,579 

Employee compensation and benefits

   8,597  41.6%  6,073   24,070  41.8%  16,977 

Other segment costs and expenses

   6,594  72.9%  3,813   20,114  64.1%  12,258 
   


 

 


 


 

 


Total segment costs and expenses

   71,015  14.2%  62,178   217,662  15.4%  188,673 
   


 

 


 


 

 


Segment profit (loss)

  $(7,576)    $(3,753) $(13,937) 8.9% $(15,293)
   


    


 


 

 


Supplemental Information:

                       

Interest and dividend income from Summit America

         $1,133  $1,306     $3,458 

Depreciation and amortization

  $2,652      1,962   7,038      5,355 

Capital expenditures

   1,490      744   4,529      2,457 

Business acquisitions and other additions to long-lived assets

              228,686        

 

We continue to integrate management of Shop At Home with that of Scripps Networks and to shift the mix of retail products offered for sale by Shop At Home to parallel the consumer categories targeted by our lifestyle programming networks. Sales of products for the home and cookware were approximately 9% of total revenue in the third quarter of 2004 compared to 7% in the third quarter of 2003. Year-to-date sales of products for the home and cookware were approximately 9% of total revenue in 2004 compared to 6% in 2003.

 

In connection with the acquisition of Summit America, we assumed Summit America’s obligations to us under the $47.5 million secured loan and $3 million redeemable preferred stock extended to Summit America as part of the 2002 acquisition of the controlling interest in Shop At Home. We also assumed Summit America’s rights under the Shop At Home affiliation agreements with the Summit America broadcast television stations. Accordingly, interest and dividend income from Summit America and network distribution fees paid to the Summit America broadcast television stations ceased upon the acquisition of Summit America.

 

Segment losses at Shop At Home are expected to be approximately $7 million in the fourth quarter of 2004.

 

F-42


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

 

Our primary source of liquidity is our cash flow from operating activities. Advertising has historically provided 70% of total operating revenues, so cash flow from operating activities is adversely affected during recessionary periods. Information about our use of cash flow from operating activities is presented in the following table:

 

   Nine months ended September 30,

 

( in thousands )


  2004

  2003

 

Net cash provided by operating activities

  $263,670  $256,916 

Capital expenditures

   (56,604)  (59,420)

Dividends paid, including to minority interests

   (47,887)  (37,266)

Other - primarily stock option proceeds

   21,570   21,002 
   


 


Cash flow available for acquisitions and debt repayment

  $180,749  $181,232 
   


 


Use of available cash flow:

         

Business acquisitions and net investment activity

  $(170,734) $(4,728)

Other investing activity

   3,367   3,619 

Increase (decrease) in long-term debt

   (16,871)  (175,409)
   


 


 

Our cash flow has been used primarily to fund acquisitions and investments and to develop new businesses. There are no significant legal or other restrictions on the transfer of funds among our business segments.

 

Net cash provided by operating activities increased year-over-year due to the improved operating performance of our business segments. Cash required for the development of our emerging brands (DIY, Fine Living, VOD and Shop At Home) was approximately $70 million for the year-to-date period of 2004. We expect cash flow from operating activities in 2004 will provide sufficient liquidity to continue the development of our emerging brands and to fund the capital expenditures necessary to support our businesses.

 

In October 2004, we reached a definitive agreement to acquire the Great American Country network. We will pay approximately $140 million in cash which we expect to finance through additional borrowings on our existing credit facilities.

 

On April 14, 2004, we completed the acquisition of Summit America Television Inc. for approximately $180 million in cash. The acquisition of Summit America was financed through cash and short-term investments on hand and additional borrowings on our existing credit facilities.

 

In the second quarter of 2004, the Denver JOA entered into an $88 million financing arrangement with a group of banks to construct a new office building for the non-production related employees of the Denver JOA and the editorial departments of both the Rocky Mountain News and Media News Group’s (“MNG”) Denver Post. Upon completion of construction, which is expected to take approximately 24 months, the Denver JOA will lease the building for an initial term of five years. Scripps and MNG are not parties to the arrangement and have not guaranteed any of the Denver JOA’s obligations under the arrangement. At the end of the initial lease term the Denver JOA will either renegotiate an additional lease term, relocate to an alternative building or acquire the building. Relocation or acquisition of the building may require capital contributions by the JOA partners.

 

We have a credit facility that permits $450 million in aggregate borrowings and expires in July 2009. Total borrowings under the facilities were $40 million at September 30, 2004.

 

Our access to commercial paper markets can be affected by macroeconomic factors outside of our control. In addition to macroeconomic factors, our access to commercial paper markets and our borrowing costs are affected by short and long-term debt ratings assigned by independent rating agencies.

 

We have a U.S. shelf registration statement which allows us to borrow up to an additional $450 million as of September 30, 2004.

 

F-43


Table of Contents

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Earnings and cash flow can be affected by, among other things, economic conditions, interest rate changes, foreign currency fluctuations (primarily in the exchange rate for the Japanese yen) and changes in the price of newsprint. We are also exposed to changes in the market value of our investments.

 

We may use foreign currency forward and option contracts to hedge our cash flow exposures that are denominated in Japanese yen and forward contracts to reduce the risk of changes in the price of newsprint on anticipated newsprint purchases. We held no foreign currency or newsprint derivative financial instruments at September 30, 2004.

 

The following table presents additional information about market-risk-sensitive financial instruments:

 

   As of September 30, 2004

 As of December 31, 2003

( in thousands, except share data )


  

Cost

Basis


  

Fair

Value


 

Cost

Basis


  

Fair

Value


Financial instruments subject to interest rate risk:

               

Variable-rate credit facilities, including commercial paper

  $40,434  $40,434 $50,187  $50,187

$100 million, 6.625% notes, due in 2007

   99,957   112,625  99,946   113,146

$50 million, 3.75% notes, due in 2008

   50,000   50,015  50,000   50,302

$100 million, 4.25% notes, due in 2009

   99,503   100,509  99,430   102,160

$200 million, 5.75% notes, due in 2012

   199,028   213,549  198,934   214,863

Other notes

   3,198   2,968  10,318   9,604
   

  

 

  

Total long-term debt including current portion

  $492,120  $520,100 $508,815  $540,262
   

  

 

  

Interest rate swap

  $15  $15 $302  $302
   

  

 

  

Note from Summit America, including accreted discount (c)

         $44,750  $46,000
          

  

Financial instruments subject to market value risk:

               

Time Warner (2,017,000 common shares)

  $29,667  $32,551 $29,667  $36,283

Digital Theater Systems (“DTS”) (554,000 common shares) (b)

          11   13,690

Other available-for-sale securities

   2,109   4,848  478   3,932
   

  

 

  

Total investments in publicly-traded companies

   31,776   37,399  30,156   53,905

Summit America preferred stock (c)

          3,240   (a)

Other equity securities

   8,939   (a)  9,240   (a)
   

  

 

  


(a)Includes securities that do not trade in public markets, so the securities do not have readily determinable fair values. We estimate the fair value of these securities approximates their carrying value. However, many of the investees have had no rounds of equity financing in recent years. There can be no assurance that we would realize the carrying value upon sale of the securities.
(b)Our shares in DTS were sold during the first quarter of 2004.
(c)On April 14, 2004, we completed the acquisition of Summit America Television Inc. As part of the transaction, we assumed Summit America’s obligations to us under the note and redeemable preferred stock.

 

Our objectives in managing interest rate risk are to limit the impact of interest rate changes on our earnings and cash flows and to reduce our overall borrowing costs. We manage interest rate risk primarily by maintaining a mix of fixed-rate and variable-rate debt. In February 2003, we issued $50 million of 3.75% notes due in 2008. Concurrently, we entered into a receive-fixed, pay-floating interest rate swap, effectively converting the notes to a variable-rate obligation indexed to LIBOR. We account for the interest rate swap as a fair value hedge of the underlying fixed-rate notes. As a result, changes in the fair value of the interest rate swap are offset by changes in the fair value of the swapped notes and no net gain or loss is recognized in earnings.

 

F-44


Table of Contents

CONTROLS AND PROCEDURES

 

Scripps’ management is responsible for the preparation, integrity and objectivity of the consolidated financial statements and other information presented in this report. The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and reflect certain estimates and adjustments by management. In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, we must make a variety of decisions that affect the reported amounts and the related disclosures. Such decisions include the selection of accounting principles that reflect the economic substance of the underlying transactions and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions. We re-evaluate our estimates and assumptions on an ongoing basis. While actual results could differ from those estimated at the time of preparation of the financial statements, we are committed to preparing financial statements incorporating accounting principles, assumptions and estimates that promote the representational faithfulness, verifiability, neutrality and transparency of the accounting information included in the financial statements.

 

We maintain a system of internal accounting controls and procedures, which management believes provide reasonable assurance that transactions are properly recorded and that assets are protected from loss or unauthorized use.

 

We maintain a system of disclosure controls and procedures to ensure timely collection and evaluation of information subject to disclosure, to ensure the selection of appropriate accounting polices, and to ensure compliance with our accounting policies and procedures. Our disclosure control systems and procedures include the certification of financial information provided from each of our businesses by the management of those businesses.

 

The integrity of the internal accounting and disclosure control systems is based on written policies and procedures, the careful selection and training of qualified financial personnel, a program of internal audits and direct management review. Our disclosure control committee meets periodically to review our systems and procedures and to review our financial statements and related disclosures.

 

Both the internal and independent auditors have direct and private access to the Audit Committee.

 

The effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-14(c) under the Securities Exchange Act of 1934) was evaluated as of the date of the financial statements. This evaluation was carried out under the supervision of and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures are effective. There were no significant changes in internal controls or in other factors that could significantly affect these controls subsequent to the date of the most recent evaluation.

 

F-45


Table of Contents

THE E. W. SCRIPPS COMPANY

 

Index to Exhibits

 

Exhibit
No.


 

Item


10.64 Amended and Restated Scripps Supplemental Executive Retirement Plan
10.65 Scripps Senior Executive Change in Control Plan
10.66 Scripps Executive Deferred Compensation Plan
12 Ratio of Earnings to Fixed Charges
31(a) Rule 13a-14(a)/15d-14(a) Certifications
31(b) Rule 13a-14(a)/15d-14(a) Certifications
32(a) Section 1350 Certifications
32(b) Section 1350 Certifications