Edgar Filing: MEDIA GENERAL INC

media_10q-062412.htm

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC. 20549

Form 10-Q

[X]	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 24, 2012

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

For the transition period from to

Commission file number: 1-6383

MEDIA GENERAL, INC.

(Exact name of registrant as specified in its charter)

Commonwealth of Virginia	54-0850433
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

333 E. Franklin St., Richmond, VA	23219
(Address of principal executive offices)	(Zip Code)

(804) 649-6000

(Registrant's telephone number, including area code)

N/A

(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 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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company (as defined in Rule 12b-2 of the Exchange Act).

	Larger accelerated filer				Accelerated filer		X
	Non-accelerated filer				Smaller reporting company

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes

Indicate the number of shares outstanding of each of the issuer's classes of common stock as of July 29, 2012.

	Class A Common shares:		22,733,767
	Class B Common shares:		548,564

MEDIA GENERAL, INC.

TABLE OF CONTENTS

FORM 10-Q REPORT

June 24, 2012

			Page
Part I. Financial Information

	Item 1.	Financial Statements

		Consolidated Condensed Balance Sheets – June 24, 2012 and December 25, 2011	1

		Consolidated Condensed Statements of Operations and Comprehensive Loss – Three and six months ended June 24, 2012 and June 26, 2011	3

		Consolidated Condensed Statements of Cash Flows – Six months ended June 24, 2012 and June 26, 2011	4

		Notes to Consolidated Condensed Financial Statements	5

	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	23

	Item 3.	Quantitative and Qualitative Disclosure About Market Risk	30

	Item 4.	Controls and Procedures	30

Part II. Other Information

	Item 1A.	Risk Factors	31

	Item 6.	Exhibits	31

		(a) Exhibits

Signatures			32

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

MEDIA GENERAL, INC.

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(000's except shares)

	June 24, 2012		December 25, 2011

ASSETS

Current assets:
Cash and cash equivalents	$	16,661	$	23,108
Accounts receivable - net		60,702		59,260
Other		18,796		17,513
Assets of discontinued operations		183,615		337,853
Total current assets		279,774		437,734

Other assets		35,870		28,350

Property, plant and equipment - net		159,408		169,827

FCC licenses and other intangibles - net		201,250		203,023

Excess of cost over fair value of net identifiable assets of acquired businesses		247,107		247,107
	$	923,409	$	1,086,041

See accompanying notes.

MEDIA GENERAL, INC.

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(000's except shares and per share data)

	June 24, 2012			December 25, 2011

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
Accounts payable	$	19,334		$	16,631
Accrued expenses and other liabilities		54,644			46,815
Liabilities of discontinued operations		32,547			38,269
Total current liabilities		106,525			101,715

Long-term debt		651,911			658,199

Retirement, post-retirement and post-employment plans		218,820			223,132

Deferred income taxes		52,721			45,954

Other liabilities and deferred credits		22,694			23,088

Stockholders' equity (deficit):
Preferred stock ($5 cumulative convertible), par value $5 per share, authorized 5,000,000 shares; none outstanding
Common stock, par value $5 per share:
Class A, authorized 75,000,000 shares; issued 22,803,358 and 22,548,741 shares		114,017			112,744
Class B, authorized 600,000 shares; issued 548,564 shares		2,743			2,743
Additional paid-in capital		44,922			28,711
Accumulated other comprehensive loss		(185,116	)		(185,116	)
Retained earnings (accumulated deficit)		(105,828	)		74,871
Total stockholders' equity (deficit)		(129,262	)		33,953
	$	923,409		$	1,086,041

See accompanying notes.

MEDIA GENERAL, INC.

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE LOSS

(Unaudited)

(000's except for per share data)

	Three Months Ended						Six Months Ended
	June 24, 2012			June 26, 2011			June 24, 2012			June 26, 2011
Revenues
Broadcast television	$	80,631		$	68,833		$	152,783		$	132,778
Digital media and other		3,481			2,889			6,448			6,232
Total revenues		84,112			71,722			159,231			139,010
Operating costs:
Employee compensation		32,302			30,220			69,186			66,738
Production		18,923			17,779			37,011			34,882
Selling, general and administrative		10,423			10,263			19,189			19,104
Depreciation and amortization		6,110			7,279			13,425			14,497
Total operating costs		67,758			65,541			138,811			135,221
Operating income		16,354			6,181			20,420			3,789
Other income (expense):
Interest expense		(21,657	)		(17,190	)		(36,808	)		(33,753	)
Debt modification and extinguishment costs		(7,689	)		-			(18,097	)		-
Other, net		236			227			421			469
Total other expense		(29,110	)		(16,963	)		(54,484	)		(33,284	)

Loss from continuing operations before income taxes		(12,756	)		(10,782	)		(34,064	)		(29,495	)
Income tax expense		3,409			2,558			6,817			5,154
Loss from continuing operations		(16,165	)		(13,340	)		(40,881	)		(34,649	)
Discontinued operations:
Income (loss) from discontinued operations (net of taxes)		1,566			(2,042	)		(8,142	)		(6,537	)
Loss related to divestiture of discontinued operations (net of taxes)		(131,697	)		-			(131,697	)		-
Net loss		(146,296	)		(15,382	)		(180,720	)		(41,186	)
Unrealized gain on derivative contracts (net of deferred taxes of $997 and $1,955, respectively)		-			1,560			-			3,058
Comprehensive loss	$	(146,296	)	$	(13,822	)	$	(180,720	)	$	(38,128	)
Net loss per common share:
Loss from continuing operations	$	(0.71	)	$	(0.59	)	$	(1.81	)	$	(1.54	)
Discontinued operations		(5.77	)		(0.09	)		(6.20	)		(0.30	)
Net loss per common share – basic and assuming dilution	$	(6.48	)	$	(0.68	)	$	(8.01	)	$	(1.84	)

See accompanying notes.

MEDIA GENERAL, INC.

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

(000’s)

	Six Months Ended
	June 24, 2012			June 26, 2011
Operating activities:
Net loss	$	(180,720	)	$	(41,186	)
Adjustments to reconcile net loss:
Depreciation and amortization		21,086			26,060
Deferred income taxes		11,613			12,432
Loss related to divestiture of discontinued operations (net of taxes)		131,697			-
Goodwill and other asset impairment (net of taxes)		6,472			-
Non-cash interest expense		4,405			1,744
Debt modification and extinguishment costs		18,097			-
Change in assets and liabilities:
Accounts receivable and inventories		8,096			16,669
Accounts payable, accrued expenses, and other liabilities		9,819			(6,224	)
Retirement plan contributions		(4,440	)		(7,053	)
Other, net		(5,914	)		(5,380	)
Net cash provided (used) by operating activities		20,211			(2,938	)

Investing activities:
Capital expenditures		(4,253	)		(10,579	)
Collateral deposit related to letters of credit		(5,441	)		-
Other, net		1,836			259
Net cash used by investing activities		(7,858	)		(10,320	)

Financing activities:
Increase in borrowings		395,500			45,000
Repayment of borrowings		(387,098	)		(50,000	)
Debt issuance costs		(27,172	)		-
Other, net		(30	)		(3	)
Net cash used by financing activities		(18,800	)		(5,003	)

Net decrease in cash and cash equivalents		(6,447	)		(18,261	)
Cash and cash equivalents at beginning of period		23,108			31,860
Cash and cash equivalents at end of period	$	16,661		$	13,599

Cash paid for interest	$	29,833		$	32,288
Non-cash financing activites:
Issuance of common stock warrants	$	(16,912	)	$	-
Discount accretion		1,270			495
Payment-in-kind interest		972			-

See accompanying notes.

MEDIA GENERAL, INC.

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

(Unaudited)

1. The accompanying unaudited consolidated condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States, and with applicable quarterly reporting regulations of the Securities and Exchange Commission. They do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements and, accordingly, should be read in conjunction with the consolidated financial statements and related footnotes included in the Company's Annual Report on Form 10-K for the year ended December 25, 2011.

As explained further below, the Company has adjusted its historical financial statements to present certain components of the Company as discontinued operations for all periods presented. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of interim financial information have been included.

2. On the first day of the third quarter of 2012, the Company sold all of its newspapers (with the exception of the Tampa group) to World Media Enterprises, Inc. (World Media), a subsidiary of Berkshire Hathaway, for $142 million in cash subject to working capital adjustments and other specified items. The Company is in discussions with other prospective buyers for its Tampa print assets and associated websites. Additionally, in the second quarter of 2012, the Company sold DealTaker.com for a nominal amount and shut down its production services company which provided broadcast equipment and design services. As illustrated in the following chart, the results of these newspapers (as well as their associated web sites), DealTaker.com and the Company’s production services unit have been presented as discontinued operations in the accompanying consolidated condensed statements of operations for the second quarters and six months ended June 24, 2012, and June 26, 2011. Depreciation and amortization on assets related to these properties ceased during the second quarter of 2012. The accompanying consolidated condensed balance sheets have been adjusted to present assets and liabilities of discontinued operations separately from those of continuing operations. The Company also recorded a $132 million after-tax loss related to the expected divestiture of discontinued operations, in the second quarter. The total after-tax loss includes an estimated loss on the sale of newspapers to World Media of $110 million, an estimated loss on the sale of the Tampa print properties of $18 million, and a loss on the sale of DealTaker.com of $4 million. The Company will provide transition services to World Media over the next twelve months in the areas of human resources, information technology and digital support. Conversely, World Media will provide selected services (particularly the use of certain systems) which will primarily be utilized during the period the Company continues to operate the Tampa print properties.

	Three Months Ended		Three Months Ended			Six Months Ended			Six Months Ended
(In thousands)	June 24, 2012		June 26, 2011			June 24, 2012			June 26, 2011
Revenues	$	74,999	$	83,064		$	149,394		$	164,719
Costs and expense		71,034		82,445			156,350			165,933
Income before income taxes		3,965		619			(6,956	)		(1,214	)
Income taxes		2,399		2,661			1,186			5,323
Income (loss) from discontinued operations	$	1,566	$	(2,042	)	$	(8,142	)	$	(6,537	)

The Company performed an interim impairment test on DealTaker.com as of the end of the first quarter, which resulted in a non-cash goodwill and other intangible asset impairment charge of $6.5 million net of a tax benefit of $3.6 million. This impairment charge is included in the loss from discontinued operations for the six months ended June 24, 2012.

The assets of discontinued operations consisted of approximately $40 million and $47 million of current assets and $144 million and $291 million of long-lived assets at June 24, 2012 and December 25, 2011, respectively. Long-lived assets at June 24, 2012, included $200 million of fixed assets, $69 million of allocated goodwill, $2 million of other intangible assets, and $5 million of other assets (primarily software) which were offset by the $132 million loss related to divestiture of discontinued operations. Long-lived assets at December 25, 2011, included $205 million of fixed assets, $78 million of allocated goodwill, $3 million of other intangible assets, and $5 million of other assets (primarily software).

Liabilities of discontinued operations of approximately $33 million and $38 million at June 24, 2012 and December 25, 2011, respectively primarily represent accounts payable and accrued expenses.

3. The Consolidated Condensed Statements of Operations include amortization expense from amortizing intangible assets of $.4 million and $1.4 million for the second quarters of 2012 and 2011, respectively, and $1.8 million and $2.7 million for the respective first six months of 2012 and 2011. Currently, intangibles amortization expense is projected to be approximately $2.8 million in total for 2012, decreasing to $1.8 million in 2013 and for each year through 2017.

The Company has recorded pretax cumulative impairment losses related to goodwill approximating $724 million through June 24, 2012. For impairment tests, the Company compares the carrying value of the reporting unit or asset tested to its estimated fair value. The estimated fair value is determined using a combination of the income approach and the market approach. The income approach utilizes the estimated discounted cash flows expected to be generated by the assets. The market approach employs comparable company information, and where available, recent transaction information for similar assets. The determination of fair value requires the use of significant judgment and estimates about assumptions that management believes are appropriate in the circumstances although it is reasonably possible that actual performance will differ from these assumptions. These assumptions include those relating to revenue growth, compensation levels, capital expenditures, discount rates and market trading multiples for comparable assets. The fair value measurements determined for purposes of performing the Company’s impairment tests are considered to be Level 3 under the fair value hierarchy because they required significant unobservable inputs to be developed using estimates and assumptions determined by the Company and reflecting those that a market participant would use.

The following table shows the gross carrying amount and accumulated amortization for intangible assets as of June 24, 2012 and December 25, 2011:

	December 25, 2011				Change		June 24, 2012
(In thousands)	Gross Carrying Amount		Accumulated Amortization		Amortization Expense		Gross Carrying Amount		Accumulated Amortization
Amortizing intangible assets
(including network affiliation, advertiser and programming relationships):
Virginia/Tennessee	$	30,537	$	19,338	$	298	$	30,537	$	19,636
Florida		-		-		-		-		-
Mid-South		78,118		65,169		1,205		78,118		66,374
North Carolina		7,276		5,808		73		7,276		5,881
Ohio/Rhode Island		9,157		5,580		179		9,157		5,759
Advert. Serv. & Other		2,820		2,802		18		2,820		2,820
Total	$	127,908	$	98,697	$	1,773	$	127,908	$	100,470

Indefinite-lived intangible assets:
Goodwill:
Virginia/Tennessee	$	22,025					$	22,025
Florida		40,663						40,663
Mid-South		112,564						112,564
North Carolina		8,545						8,545
Ohio/Rhode Island		61,408						61,408
Advert. Serv. & Other		1,902						1,902
Total goodwill		247,107						247,107
FCC licenses
Virginia/Tennessee		20,000						20,000
Mid-South		93,694						93,694
North Carolina		24,000						24,000
Ohio/Rhode Island		36,004						36,004
Total FCC licenses		173,698						173,698
Other		114						114
Total	$	420,919					$	420,919

4. The Company recorded non-cash income tax expense from continuing operations of $3.4 million and $6.8 million in the second quarter and first six months of 2012, compared to $2.6 million and $5.2 million in the equivalent quarter and six months of 2011. The Company’s tax provision for each period had an unusual relationship to pretax loss mainly because of the existence of a full deferred tax asset valuation allowance at the beginning of each period. This circumstance generally results in a zero net tax provision since the income tax expense or benefit that would otherwise be recognized is offset by the change to the valuation allowance. However, tax expense recorded in the second quarters of 2012 and 2011 included the accrual of non-cash tax expense of approximately $3.4 million and $3.6 million, respectively, of additional valuation allowance in connection with the tax amortization of the Company’s indefinite-lived intangible assets that was not available to offset existing deferred tax assets (termed a “naked credit”). Both periods reflected approximately $6 million of non-cash tax expense in total that was allocated between continuing and discontinued operations. The “naked credit” expense was partially offset in the second quarter of 2011 by approximately $1 million of tax benefit related to the intraperiod allocation items in Other Comprehensive Income. After the sale of discontinued operations, the Company expects the naked credit to generate approximately $14 million of non-cash income tax expense from continuing operations for the full-year 2012; other discrete tax adjustments and intraperiod tax allocations that are difficult to forecast may impact the remainder of 2012. A full discussion of the naked credit issue is contained in Note 3 of Item 8 of the Company’s Form 10-K for the year ended December 25, 2011.

5. On May 24 2012, the Company consummated a financing arrangement with BH Finance LLC, an affiliate of Berkshire Hathaway, that provides the Company with a $400 million term loan and a $45 million revolving credit line. The funding of the new financing arrangement’s term loan and an initial draw of the revolving credit facility resulted in cash proceeds to the Company of $382.5 million, which were immediately used to fully repay all amounts outstanding under the Company’s existing credit facility, pay fees and expenses related to the financing and to fund working capital requirements. The new loan was issued at a discount of 11.5% and was secured pari passu with the Company’s existing 11.75% senior secured notes due 2017. The new term loan has an interest rate of 10.5%, which could step down to 9% if total leverage were to reach 3.50x. While the new financing arrangement does not contain financial covenants, there are restrictions, in whole or in part, on certain activities including the incurrence of additional debt, repurchase of shares, and the payment of dividends. The term loan may be voluntarily repaid prior to maturity, in whole or in part, at a price equal to 100% of the principal amount repaid plus accrued and unpaid interest, plus a premium as set forth in the agreement. Other factors, such as the sale of assets may result in a mandatory prepayment or an offer to prepay a portion of the term loan without premium or penalty. In addition, the Company may apply up to a maximum of $80 million of the proceeds from the sale of newspapers to World Media to its term loan at par without premium or penalty. The Company considers the prepayment feature to be an embedded derivative which it has bifurcated from the term loan as shown in the chart below. The new loan and revolving credit facility will mature in May of 2020 and is guaranteed by the Company’s subsidiaries. The revolving credit line bears interest at a rate of 10% and is subject to a 2% commitment fee.

Concurrent with the funding of the new financing arrangement and pursuant to a Warrant Agreement entered into on May 24, 2012, the Company issued warrants to Berkshire Hathaway to purchase 4.6 million shares of Class A common stock, which represented approximately 19.9% of the number of then outstanding shares of the Company’s common stock. The warrants are exercisable immediately at a price of $0.01 per share and expire on May 24, 2020. The Warrant Agreement contains customary anti-dilution provisions that increase the amount of shares that each warrant is exercisable for in the event that certain dilutive events occur.

In conjunction with the secured financing with Berkshire Hathaway and the repayment of the previous credit facility in the second quarter of 2012, the Company recorded debt modification and extinguishment costs of $7.7 million, primarily due to the write-off of unamortized fees related to the former credit agreement. In addition, the Company capitalized $11 million of arrangement and legal fees related to the new financing; these fees will be amortized as interest expense over the term of the new financing arrangement. In March of 2012, the Company amended its previous bank credit agreement which resulted in a $10.4 million of expense for debt modification and extinguishment costs including certain advisory, arrangement, and legal fees related to that refinancing.

The previous bank credit facility had an interest rate of LIBOR (with a 1.5% floor) plus a margin of 7% and commitment fees of 2.5%, which were determined by the Company’s leverage ratio, as defined in the agreement. In addition to this cash interest, the Company accrued payment-in-kind (PIK) interest of 1.5%. PIK interest increased the bank term loan by nearly $1 million between March and May and was paid in cash upon repayment of the entire facility.

As of June 24, 2012, the Company had in place a $400 million term loan that was fully drawn and a revolving credit facility with an $18.5 million outstanding balance and availability of $26.5 million. Also outstanding were 11.75% senior notes with a par value of $300 million that were sold at a discount and carried on the balance sheet at quarter end at $295 million. The new term loan with BH Finance matures in March 2020 and bears an interest rate of 10.5%, but could decrease to 9% based on the Company’s leverage ratio, as defined in the agreement. The Company was in compliance with all provisions at June 24, 2012. The chart below summarizes the carrying value of long-term debt at June 24, 2012:

	June 24, 2012
(In thousands)	Carrying Amount
Term loan:
Face value	$	400,000
Remaining original issue discount		(45,497	)
Remaining warrant discount		(16,727	)
Embedded derivative liability		8,809
Remaining embedded derivative discount		(8,713	)
Carrying value		337,872


Revolving credit facility ($26.5 million remaining availability)		18,500

Senior notes:
Face value		300,000
Remaining original issue discount		(4,595	)
Carrying value		295,405

Capital lease liability		134

Total carrying value	$	651,911

Subsequent to the end of the second quarter, the Company completed the sale of its newspapers to World Media Enterprises (a subsidiary of Berkshire Hathaway) for $142 million in cash, subject to normal adjustments. The Company has used the net proceeds from the newspaper sale to further reduce debt. The Company has repaid $54 million on the term loan at par and the $18.5 million balance on the revolver. On June 29, 2012, the Company commenced a cash tender offer to purchase up to $45 million of its 11.75% senior notes due 2017. The tender offer expired on July 30, 2012, with only $200,000 of acceptances received. The Company has offered and Berkshire Hathaway will accept repayment at par for the amount the noteholders elected not to take. Any early repayment will result in additional interest expense from accelerated recognition of a pro rata portion of discounts and deferred issuance costs.

In the third quarter of 2011, the Company’s last remaining interest rate swaps matured. Interest rate swaps were carried at fair value based on the present value of the estimated cash flows the Company would have received or paid to terminate the swaps; the Company applied a discount rate that was predicated on quoted LIBOR prices and current market spreads for unsecured borrowings. In the first six months of 2011, $5.4 million was reclassified from Other Comprehensive Income (OCI) into interest expense on the Consolidated Condensed Statement of Operations as the effective portion of the interest rate swap. The pretax change deferred in OCI in the first six months of 2011 was $5.0 million, which was recorded in the Consolidated Condensed Statement of Operations in the “Interest expense” line.

The following table includes information about the carrying values and estimated fair values of the Company’s financial instruments at June 24, 2012 and December 25, 2011:

	June 24, 2012				December 25, 2011
(In thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Assets:
Investments
Trading	$	180	$	180	$	205	$	205
Liabilities:
Long-term debt:
Revolving credit facility ($26.5 million available at 6/24/2012)		18,500		18,500		-		-
Term loan (including embedded derivative)		337,872		420,000		363,126		340,639
11.75% senior notes		295,405		322,500		294,919		285,000
Stockholders' Equity (Deficit):
Common stock warrants		16,912		18,585		-		-

Trading securities held by the Supplemental 401(k) Plan are carried at fair value and are determined by reference to quoted market prices. At June 24, 2012, the fair values of the revolving credit facility and term loan were determined using a discounted cash flow analysis and an estimate of the current yield by reference to market interest rates for the Company’s senior notes. At December 25, 2011, the fair value of the bank term loan debt was estimated using discounted cash flow analyses and the Company’s bank borrowing rate. The fair value of the 11.75% senior notes was valued by reference to the most recent trade prior to the end of the applicable period. The fair value of the common stock warrants at June 24, 2012, was determined by reference to a Black-Scholes model. Under the fair value hierarchy, the Company’s trading securities fall under Level 1 (quoted prices in active markets), its senior notes, its common stock warrants, and it term loan that existed at December 25, 2011, fall under Level 2 (other observable inputs). Its revolving credit facility and term loan at June 24, 2012, fall under Level 3 (unobservable inputs).

6. The Company is a diversified communications company located primarily in the southeastern United States. The Company is comprised of five geographic market segments (Virginia/Tennessee, Florida, Mid-South, North Carolina and Ohio/Rhode Island) along with a sixth segment that includes interactive advertising service companies. See Note 2 of this Form 10-Q for a complete discussion regarding what comprises discontinued operations and is consequently excluded from the following segment disclosure.

Revenues for the geographic markets include revenues from 18 network-affiliated television stations and their associated websites. Revenues for the sixth segment, Advertising Services & Other, are generated by two interactive advertising services companies.

Management measures segment performance based on profit or loss from operations before acquisition-related amortization, impairment charges, and other corporate-related charges such as debt modification and extinguishment costs. Impairment charges and amortization of acquired intangibles are not allocated to individual segments although the intangible assets themselves are included in identifiable assets for each segment. Intercompany sales are primarily accounted for as if the sales were at current market prices and are eliminated in the consolidated financial statements. The Company’s reportable segments are managed separately, largely based on geographic market considerations and a desire to provide services to customers regardless of media platform. In certain instances, operations have been aggregated based on similar economic characteristics.

The following table sets forth the Company’s current and prior-year financial performance by segment:

(In thousands)	Revenues			Depreciation and Amortization			Operating Profit (Loss)
Three Months Ended June 24, 2012
Virginia/Tennessee	$	6,736		$	(349	)	$	2,011
Florida		15,120			(383	)		5,646
Mid-South		36,588			(2,719	)		9,457
North Carolina		7,562			(371	)		1,790
Ohio/Rhode Island		17,146			(738	)		6,603
Advertising Services & Other		1,203			(544	)		(977	)
Eliminations		(243	)		-			32
								24,562
Unallocated amounts:
Acquisition intangibles amortization		-			(442	)		(442	)
Corporate expense		-			(564	)		(8,492	)
	$	84,112		$	(6,110	)

Corporate interest expense								(21,641	)
Debt modification and extinguishment costs								(7,689	)
Other								946

Consolidated loss from continuing operations before income taxes							$	(12,756	)

Three Months Ended June 26, 2011
Virginia/Tennessee	$	5,653		$	(378	)	$	1,039
Florida		12,944			(422	)		3,067
Mid-South		32,488			(2,557	)		6,567
North Carolina		5,840			(428	)		504
Ohio/Rhode Island		14,070			(752	)		3,540
Advertising Services & Other		1,009			(722	)		(1,033	)
Eliminations		(282	)		-			43
								13,727
Unallocated amounts:
Acquisition intangibles amortization		-			(1,361	)		(1,361	)
Corporate expense		-			(659	)		(8,423	)
	$	71,722		$	(7,279	)

Corporate interest expense								(17,180	)
Other								2,455

Consolidated loss from continuing operations before income taxes							$	(10,782	)

(In thousands)	Assets		Revenues			Depreciation and Amortization			Operating Profit (Loss)
Six Months Ended June 24, 2012
Virginia/Tennessee	$	65,342	$	12,644		$	(697	)	$	3,399
Florida		78,506		29,090			(793	)		9,996
Mid-South		332,163		71,662			(5,435	)		18,660
North Carolina		47,081		13,547			(742	)		2,179
Ohio/Rhode Island		130,099		30,476			(1,393	)		9,784
Advertising Services & Other		10,114		2,276			(1,094	)		(1,391	)
Eliminations		-		(464	)		-			59
										42,686
Unallocated amounts:
Acquisition intangibles amortization		-		-			(1,773	)		(1,773	)
Corporate		76,489		-			(1,498	)		(17,359	)
Assets of discontinued operations		183,615
	$	923,409	$	159,231		$	(13,425	)
Corporate interest expense										(36,777	)
Debt modification and extinguishment costs										(18,097	)
Other										(2,744	)

Consolidated loss from continuing operations before income taxes									$	(34,064	)


Six Months Ended June 26, 2011
Virginia/Tennessee	$	10,764		$	(760	)	$	1,754
Florida		25,826			(851	)		6,030
Mid-South		62,581			(5,091	)		11,630
North Carolina		11,151			(857	)		671
Ohio/Rhode Island		26,428			(1,525	)		5,883
Advertising Services & Other		2,738			(1,425	)		(1,481	)
Eliminations		(478	)		-			76
								24,563
Unallocated amounts:
Acquisition intangibles amortization		-			(2,709	)		(2,709	)
Corporate expense		-			(1,279	)		(17,292	)
	$	139,010		$	(14,497	)

Corporate interest expense								(33,733	)
Other								(324	)


Consolidated loss from continuing operations before income taxes							$	(29,495	)

7. The following table sets forth the computation of basic and diluted earnings per share. There were approximately 1.6 million shares and 0.8 million shares (representing the weighted-average of common stock warrants issued to Berkshire Hathaway) that were not included in the computation of diluted EPS for the second quarter and first six months of 2012, respectively, because to do so would have been anti-dilutive for the periods presented. Additionally, there were approximately 0 shares and 18,000 shares (representing the weighted-average of outstanding stock options) that were not included in the computation of diluted EPS for the second quarter and first six months of 2011, respectively, because to do so would have been anti-dilutive for the periods presented.

(In thousands, except per share amounts)	Three Months Ended June 24, 2012			Three Months Ended June 26, 2011

Numerator for basic and diluted earnings per share:
Loss from continuing operations available to common stockholders	$	(16,165	)	$	(13,340	)

Denominator for basic and diluted earnings per share:
Weighted average shares outstanding		22,563			22,488

Loss from continuing operations per common share (basic and diluted)	$	(0.71	)	$	(0.59	)

(In thousands, except per share amounts)	Six Months Ended June 24, 2012			Six Months Ended June 26, 2011

Numerator for basic and diluted earnings per share:
Loss from continuing operations available to common stockholders	$	(40,881	)	$	(34,649	)

Denominator for basic and diluted earnings per share:
Weighted average shares outstanding		22,559			22,444

Loss from continuing operations per common share (basic and diluted)	$	(1.81	)	$	(1.54	)

8. The following table provides the components of net periodic employee benefits expense for the Company’s benefit plans for the second quarters and first six months of 2012 and 2011:

	Three Months Ended
	Pension Benefits						Other Benefits
(In thousands)	June 24, 2012			June 26, 2011			June 24, 2012			June 26, 2011
Service cost	$	-		$	-		$	50		$	63
Interest cost		5,281			5,613			440			405
Expected return on plan assets		(5,927	)		(5,823	)		-			-
Amortization of prior-service cost		-			-			304			411
Amortization of net loss/(gain)		1,449			947			(235	)		(388	)
Net periodic benefit cost	$	803		$	737		$	559		$	491

	Six Months Ended
	Pension Benefits						Other Benefits
(In thousands)	June 24, 2012			June 26, 2011			June 24, 2012			June 26, 2011
Service cost	$	-		$	-		$	100		$	113
Interest cost		10,581			11,213			890			955
Expected return on plan assets		(11,852	)		(11,998	)		-			-
Amortization of prior-service cost		-			-			629			861
Amortization of net loss/(gain)		2,824			1,897			(410	)		(513	)
Net periodic benefit cost	$	1,553		$	1,112		$	1,209		$	1,416

9. The following table shows the Company’s Statement of Stockholders’ Equity (Deficit) as of June 24, 2012:

	Class A		Common Stock				Additional Paid-in			Accumulated Other Comprehensive			Retained Earnings (Accumulated
(In thousands, except shares and per share amounts)	Shares		Class A		Class B		Capital			Income (Loss)			Deficit)			Total
Balance at December 25, 2011		22,548,741	$	112,744	$	2,743	$	28,711		$	(185,116	)	$	74,871		$	33,953
Net loss				-		-		-			-			(180,720	)		(180,720	)
Exercise of stock options		20,899		104		-		(59	)		-			-			45
Performance accelerated restricted stock		233,553		1,168		-		(1,252	)		-			21			(63	)
Stock-based compensation				-		-		650			-			-			650
Issuance of common stock warrants				-		-		16,912			-			-			16,912
Other		165		1		-		(40	)		-			-			(39	)
Balance at June 24, 2012		22,803,358	$	114,017	$	2,743	$	44,922		$	(185,116	)	$	(105,828	)	$	(129,262	)

10. The Company’s network affiliation agreements with NBC were originally scheduled to expire on December 31, 2011 but have been extended through September 1, 2012, as negotiations for a long-term agreement continue.

11. The Company’s subsidiaries guarantee the debt securities of the parent company. The Company’s subsidiaries are 100% owned except for the Supplemental 401(k) Plan; all subsidiaries except those in the non-guarantor column (the Supplemental 401(k) Plan) currently guarantee the debt securities. These guarantees are full and unconditional and on a joint and several basis. The following financial information presents condensed consolidating balance sheets, statements of operations, and statements of cash flows for the parent company, the Guarantor Subsidiaries, and the Non-Guarantor Subsidiaries, together with certain eliminations.

Media General, Inc.

Condensed Consolidating Balance Sheet

As of June 24, 2012

(In thousands, unaudited)

	Media General Corporate			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Media General Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	15,419		$	1,242		$	-		$	-		$	16,661
Accounts receivable - net		-			60,702			-			-			60,702
Other		9,782			9,014			-			-			18,796
Assets of discontinued operations		-			183,615			-			-			183,615
Total current assets		25,201			254,573			-			-			279,774

Investment in and advances to subsidiaries		62,133			1,997,804			-			(2,059,937	)		-
Intercompany note receivable		677,941			-			-			(677,941	)		-
Other assets		29,244			6,446			180			-			35,870
Property, plant and equipment - net		22,445			136,963			-			-			159,408
FCC licenses and other intangibles - net		-			201,250			-			-			201,250
Excess cost over fair value of net identifiable assets of acquired businesses		-			247,107			-			-			247,107
TOTAL ASSETS	$	816,964		$	2,844,143		$	180		$	(2,737,878	)	$	923,409

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable	$	14,605		$	4,735		$	-		$	(6	)	$	19,334
Accrued expenses and other liabilities		39,374			15,270			-			-			54,644
Liabilities of discontinued operations		-			32,547			-			-			32,547
Total current liabilities		53,979			52,552			-			(6	)		106,525

Long-term debt		651,904			7			-			-			651,911
Intercompany loan		-			677,941			-			(677,941	)		-
Retirement, post-retirement and post-employment plans		218,820			-			-			-			218,820
Deferred income taxes		-			52,721			-			-			52,721
Other liabilities and deferred credits		19,456			2,463			775			-			22,694

Stockholders' equity (deficit):
Common stock		116,760			4,872			-			(4,872	)		116,760
Additional paid-in capital		46,989			2,435,790			(2,034	)		(2,435,823	)		44,922
Accumulated other comprehensive loss		(185,116	)		-			-			-			(185,116	)
Retained earnings (accumulated deficit)		(105,828	)		(382,203	)		1,439			380,764			(105,828	)
Total stockholders' equity (deficit)		(127,195	)		2,058,459			(595	)		(2,059,931	)		(129,262	)

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)	$	816,964		$	2,844,143		$	180		$	(2,737,878	)	$	923,409

Media General, Inc.

Condensed Consolidating Balance Sheet

As of December 25, 2011

(In thousands)

	Media General Corporate			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Media General Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	21,674		$	1,434		$	-		$	-		$	23,108
Accounts receivable - net		-			59,260			-			-			59,260
Other		3,698			13,815			-			-			17,513
Assets of discontinued operations		-			337,853			-			-			337,853
Total current assets		25,372			412,362			-			-			437,734

Investment in and advances to subsidiaries		233,450			1,985,266			-			(2,218,716	)		-
Intercompany note receivable		677,469			-			-			(677,469	)		-
Other assets		19,694			8,451			205			-			28,350
Property, plant and equipment - net		25,813			144,014			-			-			169,827
FCC licenses and other intangibles - net		-			203,023			-			-			203,023
Excess of cost over fair value of net identifiable assets of acquired businesses		-			247,107			-			-			247,107
TOTAL ASSETS	$	981,798		$	3,000,223		$	205		$	(2,896,185	)	$	1,086,041

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
Accounts payable	$	11,390		$	5,247		$	-		$	(6	)	$	16,631
Accrued expenses and other liabilities		33,430			13,385			-			-			46,815
Liabilities of discontinued operations		-			38,269			-			-			38,269
Total current liabilities		44,820			56,901			-			(6	)		101,715

Long-term debt		658,199			-			-			-			658,199
Intercompany loan		-			677,469			-			(677,469	)		-
Retirement, post-retirement and post-employment plans		223,132			-			-			-			223,132
Deferred income taxes		-			45,954			-			-			45,954
Other liabilities and deferred credits		19,403			2,890			795			-			23,088

Stockholders' equity (deficit):
Common stock		115,487			4,872			-			(4,872	)		115,487
Additional paid-in capital		31,002			2,435,790			(1,994	)		(2,436,087	)		28,711
Accumulated other comprehensive loss		(185,116	)		-			-			-			(185,116	)
Retained earnings (accumulated deficit)		74,871			(223,653	)		1,404			222,249			74,871