E. W. Scripps Company
SSP
#7691
Rank
$0.37 B
Marketcap
$4.11
Share price
2.49%
Change (1 day)
85.14%
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



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

For the quarterly period ended June 30, 2002

OR


  o 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
(State or other jurisdiction of
incorporation or organization)
  31-1223339
(I.R.S. Employer
Identification Number)
 

  312 Walnut Street
Cincinnati, Ohio
(Address of principal executive offices)
 
45202
(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 o

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of July 31, 2002 there were 61,319,717 of the Registrant’s Class A Common Shares outstanding and 18,616,913 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 JUNE 30, 2002

  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
   
   
   
PART II OTHER INFORMATION  
   
1 Legal Proceedings 3
   
2 Changes in Securities 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 5
   
2


Table of Contents

PART I

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.

PART II

ITEM 1.    LEGAL PROCEEDINGS

The Company is involved in litigation arising in the ordinary course of business, such as defamation actions and various governmental and administrative proceedings relating to renewal of broadcast licenses, none of which is expected to result in material loss.

ITEM 2.     CHANGES IN SECURITIES

There were no changes in the rights of security holders 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

The following table presents information on matters submitted to a vote of security holders at the 2002 Annual Meeting of Shareholders.

Description of Matters Submitted In Favor Against Abstain Broker
Non-Votes





Class A Common Shares:             
   Election of Directors:             
   Nicholas B. Paumgarten  54,852,511  899,827       
   Ronald W. Tysoe  55,372,320  380,018       
   Julie A. Wrigley  55,366,557  385,781       
Common Voting Shares:             
   Election of Directors:             
   William R. Burleigh  18,960,813          
   John H. Burlingame  18,960,813          
   Kenneth W. Lowe  18,960,813          
   Lee Masters  18,960,813          
   Nackey E. Scagliotti  18,960,813          
   Charles E. Scripps  18,960,813          
   Edward W. Scripps  18,960,813          
   Paul K. Scripps  18,960,813          
              
   Amend the 1997 Long-Term Incentive Plan  18,960,813          

ITEM 5.    OTHER INFORMATION

None.

4


Table of Contents

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

No reports on Form 8-K were filed during the quarter for which this report is filed.


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:    August 12, 2002  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 Stockholders’ 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-16
  
        Results of Operations F-16
  
        Newspapers F-19
  
        Scripps Networks F-20
  
        Broadcast Television F-22
  
        Liquidity and Capital Resources F-23
  
        Market Risk F-24
  

F-1


Table of Contents

CONSOLIDATED BALANCE SHEETS

( in thousands) June 30,
2002
As of
December 31,
2001
June 30,
2001
(Unaudited) (Unaudited)




    ASSETS
          
Current Assets:          
   Cash and cash equivalents $18,004 $17,419 $16,519 
   Accounts and notes receivable (less allowances - $18,772,
      $13,964, $13,618)
  233,965  236,311  250,845 
   Program rights and production costs  124,429  120,715  108,561 
   Inventories  6,955  7,345  9,350 
   Deferred income taxes  34,795  30,850  29,967 
   Miscellaneous  35,918  38,018  36,035 



   Total current assets  454,066  450,658  451,277 



Investments  257,248  331,542  403,088 



Property, Plant and Equipment  403,735  394,677  383,480 



Goodwill  1,143,467  1,138,232  1,151,351 



Other Assets:          
   Program rights and production costs (less current portion)  119,497  122,620  99,185 
   Network distribution contracts  161,826  124,639  66,701 
   Other intangible assets  63,292  64,959  68,224 
   Miscellaneous  12,711  16,433  17,278 



   Total other assets  357,326  328,651  251,388 



TOTAL ASSETS  $2,615,842 $2,643,760 $2,640,584 



See notes to consolidated financial statements.

F-2


Table of Contents

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data) June 30,
2002
As of
December 31,
2001
June 30,
2001
(Unaudited) (Unaudited)




    LIABILITIES AND STOCKHOLDERS’ EQUITY
          
Current Liabilities:          
   Current portion of long-term debt $554,902 $613,878 $202,758 
   Accounts payable  59,291  81,690  62,902 
   Customer deposits and unearned revenue  28,618  29,381  35,158 
   Accrued liabilities:          
     Employee compensation and benefits  42,005  44,792  36,488 
     Network distribution contracts  37,786  61,624  54,779 
     Miscellaneous  68,391  74,146  83,118 



   Total current liabilities  790,993  905,511  475,203 



Deferred Income Taxes  141,516  146,989  161,987 



Long-Term Debt (less current portion)  113,996  109,966  508,555 



Other Long-Term Obligations and Minority Interests (less current
   portion)
  135,910  129,394  129,470 



Stockholders’ Equity:          
   Preferred stock, $.01 par - authorized: 25,000,000 shares; none
      outstanding
          
   Common stock, $.01 par:          
     Class A - authorized: 120,000,000 shares; issued and outstanding:
        60,810,692; 60,103,746; and 60,203,383 shares
  608  601  602 
     Voting - authorized: 30,000,000 shares; issued and outstanding:
        19,096,913 shares
  191  191  191 



   Total  799  792  793 
   Additional paid-in capital  211,664  174,485  183,435 
   Retained earnings  1,226,549  1,183,595  1,175,191 
   Unrealized gains on securities available for sale  1,715  5,067  17,950 
   Foreign currency translation adjustment  5  (554) (58)
   Unvested restricted stock awards  (7,305) (11,485) (11,942)



   Total stockholders’ equity  1,433,427  1,351,900  1,365,369 



TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $2,615,842 $2,643,760 $2,640,584 



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
June 30,
Six months ended
June 30,


2002 2001 2002 2001




Operating Revenues:             
   Advertising $296,386 $284,451 $560,182 $557,224 
   Circulation  34,396  34,058  69,819  70,240 
   Affiliate fees  20,348  14,290  38,508  28,748 
   Licensing  18,068  17,251  34,266  35,251 
   Share of joint operating agency profits  19,498  7,727  34,595  16,784 
   Other  11,237  10,631  22,345  22,241 




   Total operating revenues  399,933  368,408  759,715  730,488 




Operating Expenses:             
   Employee compensation and benefits  123,160  118,087  244,983  236,842 
   Newsprint and ink  16,210  22,383  34,119  48,624 
   Amortization of program rights and production costs  38,964  33,694  75,832  65,789 
   Other operating expenses  96,234  93,196  183,117  192,171 
   Depreciation  14,458  13,595  27,317  27,952 
   Amortization of goodwill and other intangible assets  970  11,122  1,994  21,530 




   Total operating expenses  289,996  292,077  567,362  592,908 




Operating Income  109,937  76,331  192,353  137,580 




Other Credits (Charges):             
   Interest expense  (6,629) (10,859) (13,221) (23,320)
   Investment results, net of expenses  (65,551) 2,957  (73,939) 61,742 
   Miscellaneous, net  (764) 480  (618) 833 




   Net other credits (charges)  (72,944) (7,422) (87,778) 39,255 




Income Before Taxes and Minority Interests  36,993  68,909  104,575  176,835 
Provision for Income Taxes  9,085  28,584  35,953  69,226 




Income Before Minority Interests  27,908  40,325  68,622  107,609 
Minority Interests  952  975  1,786  1,821 




Net Income $26,956 $39,350 $66,836 $105,788 




Net Income per Share of Common Stock:             
   Basic $.34 $.50 $.84 $1.34 
   Diluted  .33  .49  .83  1.32 





See notes to consolidated financial statements.

F-4


Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS ( UNAUDITED )

( in thousands ) Six months ended
June 30,

2002 2001


Cash Flows from Operating Activities:       
Net income $66,836 $105,788 
Adjustments to reconcile net income       
   to net cash flows from operating activities:       
   Depreciation and amortization  29,311  49,008 
   Net investment results and other nonrecurring items  39,376  (43,717)
   Tax benefits of stock compensation plans  12,931  7,050 
   Cash received greater than share of profits of JOAs and equity method investments  4,954  23,776 
   Stock and deferred compensation plans  8,410  2,813 
   Minority interests in income of subsidiary companies  1,786  1,821 
   Deferred income taxes  16,851  5,381 
   Cash received for affiliate fees, net of launch incentive payments, greater (less) than
      affiliate fees revenue
  (63,133) 3,945 
   Program cost amortization greater (less) than payments  (13,639) (17,024)
   Other changes in certain working capital accounts, net  (7,410) (19,031)
   Miscellaneous, net  4,495  3,597 


Net operating activities  100,768  123,407 


Cash Flows from Investing Activities:       
Additions to property, plant and equipment  (36,763) (29,095)
Purchase of subsidiary companies and long-term investments  (11,395) (23,923)
Investments in Denver JOA     (62,520)
Sale of investments  229  14,048 
Miscellaneous, net  4,460  1,298 


Net investing activities  (43,469) (100,192)


Cash Flows from Financing Activities:       
Increase in long-term debt  4,099  6,790 
Payments on long-term debt  (59,063) (10,103)
Dividends paid  (23,882) (23,735)
Dividends paid to minority interests  (783) (784)
Repurchase Class A Common shares     (1,988)
Miscellaneous, net (primarily employee stock options)  22,915  9,012 


Net financing activities  (56,714) (20,808)


Increase in Cash and Cash Equivalents  585  2,407 
Cash and Cash Equivalents:       


Beginning of year  17,419  14,112 


End of period $18,004 $16,519 


Supplemental Cash Flow Disclosures:       
   Interest paid, excluding amounts capitalized $13,639 $22,966 
   Income taxes paid  33,081  19,989 
   Denver newspaper assets contributed to JOA     162,227 



See notes to consolidated financial statements.

F-5


Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
AND STOCKHOLDERS’ EQUITY ( UNAUDITED )

( in thousands, except share data ) Common
Stock
Additional
Paid-in
Capital
Retained
Earnings
Accumulated
Other
Comprehensive
Income
Unvested
Restricted
Stock
Awards
Total
Stockholders’
Equity
Comprehensive
Income for the
Three Months
Ended June 30








As of December 31, 2000 $787 $157,394 $1,093,138 $32,238 $(5,747)$1,277,810    
Comprehensive income:                      
   Net income        105,788        105,788 $39,350 







   Unrealized gains, net of tax of $19,655 and $14,213           36,523     36,523  26,313 
   Adjustment for losses (gains) in income, net of tax of
      ($27,165) and ($4,084)
           (50,450)    (50,450) (7,584)







   Increase (decrease) in unrealized gains           (13,927)    (13,927) 18,729 
   Currency translation           (419)    (419) 163 

   Total        105,788  (14,346)    91,442 $58,242 

Dividends: declared and paid - $.30 per share        (23,735)       (23,735)   
Repurchase 35,200 Class A Common Shares     (1,988)          (1,988)   
Compensation plans, net: 706,660 shares issued; 108,505
   shares repurchased; 1,400 shares forfeited
  6  20,979        (6,195) 14,790    
Tax benefits of compensation plans     7,050           7,050    






As of June 30, 2001 $793 $183,435 $1,175,191 $17,892 $(11,942)$1,365,369    






As of December 31, 2001 $792 $174,485 $1,183,595 $4,513 $(11,485)$1,351,900    
Comprehensive income:                      
   Net income        66,836        66,836 $26,956 







   Unrealized gains (losses), net of tax of ($1,789)
      and $4,881
           (3,288)    (3,288) 9,099 
   Adjustment for losses (gains) in income,net of tax of
      ($35) and ($2)
           (64)    (64) (3)







   Increase (decrease) in unrealized gains (losses)           (3,352)    (3,352) 9,096 
   Currency translation, net of tax of $45           559     559  452 







   Total        66,836  (2,793)    64,043 $36,504 

Dividends: declared and paid - $.30 per share        (23,882)       (23,882)   
Compensation plans, net: 744,166 shares issued; 37,020
   shares repurchased; 200 shares forfeited
  7  24,248        4,180  28,435    
Tax benefits of compensation plans     12,931           12,931    






As of June 30, 2002 $799 $211,664 $1,226,549 $1,720 $(7,305)$1,433,427    







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 condensed 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 the Company’s Annual Report on Form 10-K for the year ended December 31, 2001, has not changed materially unless otherwise disclosed herein. Financial information as of December 31, 2001, 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.

Use of Estimates - Preparation of the financial statements requires the use of estimates. The Company’s financial statements include estimates for such items as self-insured risks and income taxes payable. The Company self-insures for employees’ medical and disability income benefits, workers’ compensation and general liability. The recorded liability for self-insured risks is calculated using actuarial methods and is not discounted. The recorded liability for self-insured risks totaled $20.9 million at June 30, 2002. Management does not believe it is likely that its estimates for self-insured risks will change materially in the near term.

The Company reached agreement with the Internal Revenue Service (“IRS”) to settle the audit of its 1992 through 1995 consolidated federal income tax returns in the second quarter of 2002. As a result, the Company reduced its estimated liability for prior year income taxes by $8.0 million. The Company’s 1996 through 2000 consolidated federal income tax returns are currently under examination by the IRS. Management believes that adequate provision has been made for all open years.

Joint Operating Agencies - The joint operating agency (“JOA”) between the Company’s Denver Rocky Mountain News (“RMN”) and MediaNews Group Inc.’s Denver Post was approved by the U.S. Attorney General in January 2001. The 50-year agreement created a new entity called the Denver Newspaper Agency L.L.P., which is 50% owned by each partner. Both partners contributed certain assets used in the operations of their newspapers to the new entity. In addition, the Company paid $60 million to MediaNews Group Inc. The JOA commenced operations on January 22, 2001.

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

( in thousands ) Three months ended
June 30,
Six months ended
June 30,



2002 2001 2002 2001




Basic weighted-average shares outstanding  79,546  78,844  79,282  78,781 
Effect of dilutive securities:             
   Unvested restricted stock held by employees  150  160  162  153 
   Stock options held by employees and directors  1,033  998  1,052  999 




Diluted weighted-average shares outstanding  80,729  80,002  80,496  79,933 




F-7


Table of Contents

Goodwill and Other Intangible Assets - The Company adopted Financial Accounting Standard (“FAS”) No. 142 – Goodwill and Other Intangible Assets effective January 1, 2002. Recorded goodwill and intangible assets with indefinite lives are no longer amortized, but instead are tested for impairment at least annually. Other intangible assets are reviewed for impairment in accordance with FAS No. 144. The Company has determined that there was no impairment of goodwill or other intangible assets on the date of adoption of FAS No. 142.


If the non-amortization provisions of FAS No. 142 had been effective in 2001, reported results of operations would have been as follows:

( in thousands, except per share data ) Three months ended
June 30, 2001
Six months ended
June 30, 2001



Net
Income
Basic
EPS
Diluted
EPS
Net
Income
Basic
EPS
Diluted
EPS






As reported $39,350 $0.50 $0.49 $105,788 $1.34 $1.32 
Add back amortization of:                   
   Goodwill  6,882  .09  .09  13,599  .17  .17 
   FCC licenses  117  .00  .00  235  .00  .00 
   Network affiliation and other  58  .00  .00  116  .00  .00 






As adjusted $46,407 $0.59 $0.58 $119,738 $1.52 $1.50 







Reclassifications - For comparative purposes, certain 2001 amounts have been reclassified to conform to 2002 classifications.

F-8


Table of Contents

2.     ACQUISITIONS AND DIVESTITURES

Acquisitions

2002 -In the first quarter the Company acquired an additional 1% interest in The Television Food Network (“Food Network”) for $5.2 million in cash, increasing the Company’s residual interest in Food Network to 69%.
  
2001 -In the first quarter the Company acquired an additional 3% interest in Food Network for $14.4 million. In the fourth quarter the Company acquired an additional 1% interest in Food Network for $5.0 million.


The acquisitions have been accounted for as purchases.


3.     UNUSUAL CREDITS AND CHARGES

2002 -Net investment results decreased net income $42.6 million ($.53 per share) in the quarter and $48.0 million ($.60 per share) year-to-date. Included in net investment results for the quarter were $61.8 million in write-downs for several investments, including a $35.1 million write-down of the Company’s investment in AOL Time Warner (“AOL”) and $3.6 million of costs associated with winding down the Company’s venture capital funds. Year-to-date write-downs totaled $69.0 million.

The reduction in the estimated liability for prior year income taxes increased net income by $8.0 million ($.10 per share) in the quarter and year-to-date periods.

The combined effect of the above items was to decrease second quarter 2002 net income by $34.6 million ($.43 per share) and to decrease year-to-date 2002 net income by $40.0 million ($.50 per share).
  
2001 -Net investment results increased net income $1.9 million ($.02 per share) in the quarter and $40.5 million ($.51 per share) year-to-date. Included in net investment results for the quarter were i) a gain of $11.7 million on the sale of a portion of the Company’s investment in Centra Software, ii) $4.9 million in write-downs for several investments, and iii) a $3.1 million increase in accrued incentive compensation, to $3.1 million at June 30, 2001. Year-to-date realized gains totaled $77.7 million, including $65.9 million on the exchange of the Company’s investment in Time Warner for America Online, which acquired Time Warner, in January 2001. Write-downs totaled $22.6 million in the year-to-date period, while accrued incentive compensation decreased $8.4 million.

Costs associated with workforce reductions, including the Company’s share of such costs at the Denver JOA, reduced operating income $11.2 million in the second quarter and year-to-date periods. Net income was reduced $7.1 million ($.09 per share).

The combined effect of the above items was to reduce second quarter 2001 net income $5.1 million ($.07 per share) and to increase 2001 year-to-date net income $33.4 million ($.42 per share).

 

F-9


Table of Contents

4.     LONG-TERM DEBT

Long-term debt consisted of the following:

( in thousands ) June 30,
2002
As of
December 31,
2001
June 30,
2001




Variable rate credit facilities $454,829 $513,855 $502,718 
$100 million, 6.375% note, due in 2002  99,993  99,983  99,973 
$100 million, 6.625% note, due in 2007  99,923  99,916  99,908 
Other notes  14,153  10,090  8,714 



Total long-term debt  668,898  723,844  711,313 
Current portion of long-term debt  554,902  613,878  202,758 



Long-term debt (less current portion) $113,996 $109,966 $508,555 




The Company has two Competitive Advance and Revolving Credit Facilities (the “Revolver”) and a commercial paper program that collectively permit aggregate borrowings up to $675 million (the “Variable Rate Credit Facilities”). The Revolver expires in September 2002. Borrowings under the Revolver are available on a committed revolving credit basis at the Company’s 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 the commercial paper program in lieu of direct borrowings under the Revolver. The weighted-average interest rates on the Variable Rate Credit Facilities were 1.8% at June 30, 2002, 2.0% at December 31, 2001, and 4.1 % at June 30, 2001.


In July 2002 the Company issued $200 million of 5.75% notes due in 2012. The proceeds from the note issuance will be used to repay the $100 million in notes due in October 2002 and to reduce the Company’s commercial paper borrowings.

The Revolver is expected to be replaced with a similar facility prior to expiration.

F-10


Table of Contents

5.     INVESTMENTS

Investments consisted of the following:

( in thousands, except share data ) June 30,
2002
As of
December 31,
2001
June 30,
2001




Securities available for sale (at market value):          
   AOL Time Warner (2,017,000 common shares) $29,667 $64,740 $106,891 
   Centra Software (700,500 common shares)  1,303  5,604  11,901 
   Other  3,731  4,213  4,601 



Total available-for-sale securities  34,701  74,557  123,393 
Denver newspaper JOA  192,496  198,527  199,695 
FOX SportSouth and other joint ventures  6,422  6,744  8,787 
Other equity investments  23,629  51,714  71,213 



Total investments $257,248 $331,542 $403,088 



Unrealized gains on securities available for sale $2,686 $7,793 $27,607 




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.

Other equity investments include securities that do not trade in public markets, so they do not have readily determinable fair values. Management estimates the fair value of these securities approximates their carrying value at June 30, 2002. However, many of the investees have not issued new equity in the past two years and there can be no assurance that the Company would realize the carrying value of these securities upon their sale.

During the second quarter of 2002, the Company ceased active management of Scripps Ventures Funds I and II (“Scripps Ventures”). Scripps Ventures invested approximately $100 million in new businesses focusing primarily on new media technology.

F-11


Table of Contents

6.     SEGMENT INFORMATION

Financial information for the Company’s business segments is as follows:

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




OPERATING REVENUES             
Newspapers $189,772 $181,902 $373,805 $371,450 
Scripps Networks  110,967  93,537  199,668  175,855 
Broadcast television  75,721  74,199  141,242  140,120 
Licensing and other media  23,473  22,819  45,000  47,112 




Total  399,933  372,457  759,715  734,537 
Unusual item     (4,049)    (4,049)




Per consolidated financial statements $399,933 $368,408 $759,715 $730,488 




EBITDA             
Newspapers $70,620 $60,059 $134,333 $114,282 
Scripps Networks  32,976  26,593  52,850  42,414 
Broadcast television  24,810  25,255  40,777  41,342 
Licensing and other media  4,657  3,902  8,744  8,641 
Corporate  (7,698) (4,048) (15,040) (8,904)




Total  125,365  111,761  221,664  197,775 
Unusual items     (10,713)    (10,713)




Per consolidated financial statements $125,365 $101,048 $221,664 $187,062 




DEPRECIATION             
Newspapers $6,708 $6,085 $12,719 $13,230 
Scripps Networks  2,384  1,958  4,288  3,843 
Broadcast television  4,889  5,076  9,417  9,992 
Licensing and other media  193  190  384  384 
Corporate  284  223  509  440 




Total  14,458  13,532  27,317  27,889 
Unusual items     63     63 




Per consolidated financial statements $14,458 $13,595 $27,317 $27,952 




AMORTIZATION OF INTANGIBLE ASSETS             
Newspapers $169 $156 $337 $257 
Scripps Networks  769  941  1,594  1,880 
Broadcast television  32  25  63  27 




Total  970  1,122  1,994  2,164 
Amortization of goodwill and intangible assets with indefinite
   lives
     9,589     18,955 
Unusual items     411     411 




Per consolidated financial statements $970 $11,122 $1,994 $21,530 




OPERATING INCOME             
Newspapers $63,743 $53,818 $121,277 $100,795 
Scripps Networks  29,823  23,694  46,968  36,691 
Broadcast television  19,889  20,154  31,297  31,323 
Licensing and other media  4,464  3,712  8,360  8,257 
Corporate  (7,982) (4,271) (15,549) (9,344)




Total  109,937  97,107  192,353  167,722 
Amortization of goodwill and intangible assets with indefinite
   lives
     (9,589)    (18,955)
Unusual items     (11,187)    (11,187)




Per consolidated financial statements $109,937 $76,331 $192,353 $137,580 






F-12


Table of Contents

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




ADDITIONS TO PROPERTY, PLANT AND EQUIPMENT             
Newspapers $8,917 $5,375 $20,260 $15,763 
Scripps Networks  4,144  3,650  5,918  5,289 
Broadcast television  1,901  4,816  8,008  7,344 
Licensing and other media  38  182  82  280 
Corporate  385  356  2,495  419 




Per consolidated financial statements $15,385 $14,379 $36,763 $29,095 




BUSINESS ACQUISITIONS AND             
OTHER ADDITIONS TO LONG-LIVED ASSETS             
Newspapers $40 $382 $64 $64,650 
Scripps Networks  27,281  9,299  50,232  27,850 
Broadcast television     27  20  27 
Venture capital and other investments  2,002  3,161  6,071  7,372 




Total $29,323 $12,869 $56,387 $99,899 




ASSETS             
Newspapers       $1,269,005 $1,282,545 
Scripps Networks        707,881  569,280 
Broadcast television        478,916  488,683 
Licensing and other media        23,047  33,760 
Venture capital and other investments        58,792  196,066 
Corporate        78,201  70,250 


Per consolidated financial statements       $2,615,842 $2,640,584 



Other additions to long-lived assets include investments and launch incentives capitalized. Corporate assets are primarily cash, cash equivalent and other short-term investments, and refundable and deferred income taxes.

F-13


Table of Contents

7.     STOCK COMPENSATION PLANS

The Company’s Long-Term Incentive Plans (the “Plans”) provide for the award of incentive and nonqualified stock options with 10-year terms, stock appreciation rights, performance units and restricted and unresticted Class A Common Shares to key employees and directors. The Plans expire in 2007, except for awards then outstanding.

Stock options may be awarded to purchase Class A Common Shares at not less than 100% of the fair market value on the date the option is granted. Stock options vest over an incentive period, conditioned upon the individual’s employment throughout that period. The following table presents information about stock options:

Six months ended June 30, 2002 Six months ended June 30, 2001


Number
of
Shares
Weighted
Average
Exercise
Price
Range of
Exercise
Prices
Number
of
Shares
Weighted
Average
Exercise
Price
Range of
Exercise
Prices






Options granted during the period  1,083,650 $75.26 $75 - 78  1,078,050 $64.22 $58 - 68 
Options exercised during the
   period
  719,838  29.49  15 - 67  525,126  27.50  11 - 56 
Options forfeited during the period           47,898  48.72  35 - 64 
Options outstanding at end of
   period
  4,895,350  53.93  15 - 78  4,755,463  44.07  12 - 68 
Options exercisable at end of
   period
  2,897,843  43.50  15 - 68  2,839,618  35.14  12 - 56 
Weighted-average fair value of
   options granted
    $22.18       $18.92    
Assumptions used to determine fair
   value:
                   
   Dividend yield     0.8%       1.5%   
   Expected volatility     22.1%       23.0%   
   Risk-free rate of return     4.5%       5.5%   
   Expected life of options     7 years        7 years    

Awards of Class A Common Shares vest over an incentive period conditioned upon the individual’s employment throughout that period. During the vesting period shares issued are nontransferable, but the shares are entitled to all the rights of an outstanding share. Information related to awards of Class A Common shares is presented below:

Six months ended June 30, 2002 Six months ended June 30, 2001


Number Price at Award Dates Number Price at Award Dates


of
Shares
Weighted
Average
Range of
Prices
of
Shares
Weighted
Average
Range of
Prices






Shares awarded during the period  4,500 $75.55 $75 - 77  161,820 $63.32 $57 - 67 
Shares vested during the period  113,615  61.97  42 - 84  117,597  49.31  45 - 56 
Shares forfeited during the period  200  47.25  47 - 47  1,400  45.40  45 - 47 
Unvested shares at end of period  313,566  54.24  43 - 77  436,754  49.64  26 - 66 







F-14


Table of Contents

The Company has adopted the “disclosure-only” provisions of FAS No. 123. Compensation expense is determined by the intrinsic value of the stock option or restricted stock award at the grant date, or on the vesting date for certain restricted stock awards which vest based upon the Company’s stock price. Therefore, no compensation expense is recognized for stock options unless the terms of the options are modified subsequent to the grant date.

Compensation expense recognized in the Company’s financial statements and pro forma net income assuming compensation expense had been determined based upon the fair value provisions of FAS No. 123 (determined using the Black-Scholes option pricing model) are as follows:

( in thousands ) Three months ended
June 30,
Six months ended
June 30,


2002 2001 2002 2001




COMPENSATION EXPENSE RECOGNIZED             
Restricted stock awards $2,568 $1,377 $5,268 $2,401 
Stock options     1,053     1,053 




PRO FORMA RESULTS UNDER FAS NO. 123             
Net income as reported $26,956 $39,350 $66,836 $105,788 
Additional stock option expense, net of income tax effects  (3,673) (3,033) (6,456) (5,693)




Pro forma net income $23,283 $36,317 $60,380 $100,095 




Pro forma net income per share of common stock:             
   Basic $0.29 $0.46 $0.76 $1.27 
   Diluted  0.29  0.45  0.75  1.25 





F-15


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The Company operates in three reportable segments: newspapers, cable television networks (referred to as “Scripps Networks”), and broadcast television.

FORWARD-LOOKING STATEMENTS

This discussion and the information contained in the notes to the consolidated financial statements contain certain forward-looking statements that are based on management’s 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 the Company’s 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.

RESULTS OF OPERATIONS

Income from core operations represents net income as defined under generally accepted accounting principles (“GAAP”) excluding certain unusual items. These items are excluded because management believes the items are unlikely to recur or they otherwise impede analysis of the Company’s on-going operations.

Management uses earnings before interest, income taxes, depreciation and amortization (“EBITDA”), along with operating income and other GAAP measures to evaluate the performance of the Company’s operating segments. Management uses EBITDA to evaluate the performance of the Company’s operating segments because:

EBITDA, combined with information on historical and planned capital spending, is a useful and reliable measure of year-over-year operating performance.

Banks and other lenders use EBITDA and other cash flow measures to evaluate the Company’s ability to meet its debt service requirements and its other obligations.

Financial analysts and investors use EBITDA, combined with capital spending requirements, to estimate the value of communications media companies.

Income from core operations and EBITDA should not be construed as alternative measures of, but as supplemental information to, the Company’s net income and cash flows from operating activities as defined under GAAP.

Acquisitions and divestitures can affect the comparability of year-over-year reported results. The accompanying tables include the results of operations for acquired operations from the dates of acquisition. Divested operating units are removed from segment operating results and reported separately because management believes they impede analysis of the Company’s on-going operations.

See Note 2 to the Consolidated Financial Statements on page F-9 regarding acquisitions and divestitures.

The application for a 50-year Joint Operating Agency (“JOA”) between the Company’s Denver Rocky Mountain News (“RMN”) and MediaNews Group Inc.’s (“MediaNews”) Denver Post was approved in January 2001 by the U.S. Department of Justice. The JOA commenced operations on January 22, 2001. The RMN received a 50% interest in the JOA in exchange for the contribution of most of its assets to the JOA and the payment of $60 million to MediaNews.

The RMN’s 50% share of the operating profit (loss) of the Denver JOA is reported as “Share of Joint Operating Agency Profits” in the financial statements. Editorial costs associated with the RMN are included in operating expenses. The financial statements do not include advertising and other revenue of the JOA, nor the costs to produce, distribute and market the newspapers, nor related depreciation. The RMN is reported separately in Management’s Discussion and Analysis.

F-16


Table of Contents

Consolidated results of operations were as follows:

( in thousands, except per share data ) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001






Operating revenues:                 
   Newspapers excluding RMN $181,547  0.2%$181,166 $360,324  0.1%$359,874 
   Rocky Mountain News  8,225     736  13,481     11,576 






   Total newspapers  189,772  4.3% 181,902  373,805  0.6% 371,450 
   Scripps Networks  110,967  18.6% 93,537  199,668  13.5% 175,855 
   Broadcast television  75,721  2.1% 74,199  141,242  0.8% 140,120 
   Licensing and other media  23,473  2.9% 22,819  45,000  (4.5)% 47,112 






Revenues from core operations $399,933  7.4%$372,457 $759,715  3.4%$734,537 






Operating income:                   
   Newspapers excluding RMN $61,018  4.7%$58,298 $118,544  5.3%$112,574 
   Rocky Mountain News  2,725     (4,480) 2,733     (11,779)






   Total newspapers  63,743  18.4% 53,818  121,277  20.3% 100,795 
   Scripps Networks  29,823  25.9% 23,694  46,968  28.0% 36,691 
   Broadcast television  19,889  (1.3)% 20,154  31,297  (0.1)% 31,323 
   Licensing and other media  4,464  20.3% 3,712  8,360  1.2% 8,257 
   Corporate  (7,982)    (4,271) (15,549)    (9,344)






Operating income from core
   operations
  109,937  13.2% 97,107  192,353  14.7% 167,722 
Interest expense  (6,629)    (10,859) (13,221)    (23,320)
Miscellaneous, net  (764)    480  (618)    833 
Income taxes  (40,031)    (34,198) (69,861)    (57,052)
Minority interest  (952)    (975) (1,786)    (1,821)






Income from core operations  61,561  19.4% 51,555  106,867  23.7% 86,362 
Unusual credits (charges):                   
   Employee work force reduction        (11,187)       (11,187)
   Amortization of goodwill and
      intangible assets with
      indefinite lives
        (9,589)       (18,955)
   Investment results, net of
      expenses
  (65,551)    2,957  (73,939)    61,742 
   Tax effect of unusual credits
      (charges)
  22,946     5,614  25,908     (12,174)
   Prior year tax liability
      adjustments
  8,000        8,000       






Net income $26,956  (31.5)%$39,350 $66,836  (36.8)%$105,788 






Per share of common stock:                   
   Income from core operations $.76  18.8%$.64 $1.33  23.1%$1.08 
   Unusual credits (charges):                   
     Employee work force
        reduction
        (.09)       (.09)
     Amortization of goodwill and
        intangible assets with
        indefinite lives
        (.09)       (.17)
     Net investment results  (.53)    .02  (.60)    .51 
     Prior year tax liability
        adjustments
  .10        .10       






   Net income $.33  (32.7)%$.49 $.83  (37.1)%$1.32 






Weighted-average shares
   outstanding
  80,729     80,002  80,496     79,933 





See Note 1 – Goodwill and Other Intangible Assets on page F-8 and Note 3 on page F-9 regarding items excluded from core operations.

All per share disclosures are on a diluted basis.

F-17


Table of Contents

Other financial and statistical data, excluding unusual items, are as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Total advertising revenues $296,386  4.2% $284,451 $560,182  2.5% $546,445 






Advertising revenues as a
   percentage of total revenues
  75.7%    76.5% 75.1%    75.6%






EBITDA:                   
   Newspapers excluding RMN $67,769  5.2%$64,413 $131,355  5.1%$124,954 
   Rocky Mountain News  2,851     (4,354) 2,978     (10,672)






   Total newspapers  70,620  17.6% 60,059  134,333  17.5% 114,282 
   Scripps Networks  32,976  24.0% 26,593  52,850  24.6% 42,414 
   Broadcast television  24,810  (1.8)% 25,255  40,777  (1.4)% 41,342 
   Licensing and other media  4,657  19.3% 3,902  8,744  1.2% 8,641 
   Corporate  (7,698)    (4,048) (15,040)    (8,904)






EBITDA from core operations $125,365  12.2%$111,761 $221,664  12.1%$197,775 






Effective income tax rate for
   core operations
  39.0%    39.4% 39.1%    39.3%






Net cash provided by operating
   activities
 $55,208    $47,992 $100,768    $123,407 
Capital expenditures  (15,385)    (14,379) (36,763)    (29,095)
Business acquisitions and
   investments
  (2,042)    (3,575) (11,395)    (86,443)
Increase (decrease) in long-
   term debt
  (36,730)    (34,848) (54,964)    (3,313)
Dividends paid, including to
   minority interests
  (12,369)    (12,274) (24,665)    (24,519)
Purchase and retirement of
   common stock
                 (1,988)







Certain restricted stock awards issued in 2001 are earned based upon the market price of the Company’s Class A Common Shares. The Company records expense related to these awards when the shares are earned. Corporate expense increased year-over-year in the first quarter when 20,000 shares were earned. An additional 20,000 shares were earned in April 2002. The remaining 20,000 shares under the award can be earned in 2003 if certain targets are met in 2003.

Corporate expenses in the second quarter of 2002 also include the accrual of performance bonuses, which were not earned in 2001.

Lower borrowing rates under short-term credit facilities led to lower period-over-period interest expense. Average daily borrowings under short-term credit facilities in the second quarter were $459 million in 2002 and $534 million in 2001. The weighted-average interest rate on such borrowings in the second quarter was 1.8% in 2002 and 4.5% in 2001. For the year-to-date period the weighted-average interest rate was 1.8% in 2002 and 5.2% in 2001.

The Company is currently rolling over short-term debt at an effective 90-day yield of 1.7%. The average balance of all interest bearing obligations for the first six months of the year was $724 million in 2002 and $770 million in 2001.

Interest capitalized in the year-to-date period was $0.3 million in 2002 and $0.4 million in 2001.

The Company adopted Financial Accounting Standard (“FAS”) No. 142 - Goodwill and Other Intangible Assets effective January 1, 2002. See Note 1 to the Consolidated Financial Statements. If FAS No. 142’s provisions regarding not amortizing goodwill and intangible assets with indefinite lives had been effective in 2001, amortization of goodwill and other intangible assets would have been $9.6 million less, increasing earnings per share by $.09 in the second quarter. Year-to-date amortization would have been $19.0 million less, increasing earnings per share by $.17.

Operating results for each of the Company’s reportable segments, excluding divested operating units and unusual items, are presented on the following pages.

F-18


Table of Contents

NEWSPAPERS – RMN operating results are presented separately as a single line item to enhance comparability of year-over-year Newspaper operating results. Excluding unusual items, operating results were as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Operating revenues:                   
   Local $44,798  (2.2)%$45,814 $89,973  (0.5)%$90,413 
   Classified  55,612  (1.1)% 56,242  109,830  (3.3)% 113,552 
   National  8,209  (7.5)% 8,871  16,065  (2.1)% 16,402 
   Preprint and other  24,342  8.4% 22,446  47,417  9.7% 43,206 






   Newspaper advertising  132,961  (0.3)% 133,373  263,285  (0.1)% 263,573 
   Circulation  34,396  1.0% 34,058  69,819  0.5% 69,460 
   Share of joint operating
      agency profits
  11,351  2.7% 11,051  21,193  1.3% 20,927 
   Other  2,839  5.8% 2,684  6,027  1.9% 5,914 






Total operating revenues  181,547  0.2% 181,166  360,324  0.1% 359,874 






Expenses, excluding
   depreciation and
   amortization:
                   
   Editorial and newspaper
      content
  21,942  0.3% 21,883  44,002  0.5% 43,772 
   Newsprint and ink  15,671  (27.4)% 21,582  33,160  (24.6)% 43,972 
   Other press and production  17,944  4.0% 17,249  35,387  2.9% 34,389 
   Circulation and distribution  16,397  2.8% 15,948  32,773  3.1% 31,784 
   Other advertising, internet
      and printing
  8,063  9.2% 7,383  15,465  5.9% 14,598 
   Advertising sales and
      marketing
  16,909  4.1% 16,246  33,653  4.3% 32,272 
   General and administrative  16,732  5.9% 15,801  34,268  4.8% 32,702 






Total  113,658  (2.1)% 116,092  228,708  (2.0)% 233,489 






EBITDA before equity-method
   investments
  67,889  4.3% 65,074  131,616  4.1% 126,385 
Share of pre-tax earnings
   (losses)of equity-method
   investments
  (120)    (661) (261)    (1,431)






EBITDA  67,769  5.2% 64,413  131,355  5.1% 124,954 
Depreciation and amortization  6,751  10.4% 6,115  12,811  3.5% 12,380 






Operating income before RMN  61,018  4.7% 58,298  118,544  5.3% 112,574 
Rocky Mountain News  2,725     (4,480) 2,733     (11,779)






Operating income $63,743  18.4%$53,818 $121,277  20.3%$100,795 






Other Financial and Statistical
   Data:
                   
Percent of operating revenues:                   
   EBITDA  37.3%    35.6% 36.5%    34.7%
   Operating income  33.6%    32.2% 32.9%    31.3%






Cash received greater than
   share of profits of JOAs and
   equity-method investments
 $4,707    $13,754 $6,159    $22,843 
Capital expenditures  8,917     5,375  20,260     15,763 
Business acquisitions and other
   additions to long-lived assets
  40     382  64     64,650 







The demand for advertising improved in many of the Company’s markets in the second quarter of 2002, although help wanted advertising volume remains below that of prior periods. Newspaper advertising revenues are expected to be flat year-over-year in the third quarter.

Newsprint and ink decreased in the quarter primarily due to a 30% decrease in year-over-year newsprint prices.

Second quarter and year-to-date results at the Denver newspaper were substantially improved over 2001 due to advertising and circulation rate increases and cost cutting measures implemented by the JOA, including the publication of combined weekend editions and a single classified advertising section distributed daily in both newspapers. The Company expects continued improvement in operating results in the Denver market, but expects the rate of improvement in year-over-year results will be lower than that of the first and second quarters.

F-19


Table of Contents

SCRIPPS NETWORKS – Operating results, excluding unusual items, were as follows:

(in thousands) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001







Operating revenues:                   
   Advertising $89,116  14.4%$77,920 $158,542  9.7%$144,519 
   Affiliate fees  20,348  42.4% 14,290  38,508  34.0% 28,748 
   Other  1,503  13.3% 1,327  2,618  1.2% 2,588 






Total operating revenues  110,967  18.6% 93,537  199,668  13.5% 175,855 






Operating expenses, excluding
   depreciation and amortization:
                   
   Programming and production  31,330  25.2% 25,025  60,226  22.7% 49,086 
   Operations and distribution  7,801  (15.9)% 9,278  17,186  (9.2)% 18,917 
   Sales and marketing  20,791  (1.1)% 21,012  36,741  (7.2)% 39,606 
   General and administrative  19,194  47.4% 13,021  34,590  24.1% 27,864 






Total  79,116  15.8% 68,336  148,743  9.8% 135,473 






EBITDA before equity-method
   investments
  31,851  26.4% 25,201  50,925  26.1% 40,382 
Share of pre-tax earnings of
   equity-method investments
  1,125     1,392  1,925     2,032 






EBITDA  32,976  24.0% 26,593  52,850  24.6% 42,414 
Depreciation and amortization  3,153  8.8% 2,899  5,882  2.8% 5,723 






Operating income $29,823  25.9%$23,694 $46,968  28.0%$36,691 






Other Financial and Statistical
   Data:
                   
Percent of operating revenues:                   
   EBITDA  29.7%    28.4% 26.5%    24.1%
   Operating income  26.9%    25.3% 23.5%    20.9%






Payments for programming less
   (greater)than amounts
   recognized as expense
 $(3,827)   $(7,117)$(13,825)   $(18,388)
Cash received for affiliate fees, net
   of launch incentive payments,
   greater (less) than amounts
   recognized as affiliate fee
   revenue
  (39,325)    (352) (63,133)    3,945 
Cash received greater (less) than
   share of earnings of equity-
   method investments
  (405)    (612) (1,205)    909 
Capital expenditures  4,144     3,650  5,918     5,289 
Business acquisitions and
   investments
           5,240     14,429 
Other information:                   
   Program assets capitalized in
      the period
  36,755     22,110  71,647     60,834 
   Launch incentives capitalized in
      the period
  27,281     9,299  44,992     13,421 







According to the Nielsen Homevideo Index, HGTV was distributed to 78.6 million homes in June 2002, up 8.1 million from June 2001 and 0.9 million in the quarter. Food Network was distributed to 75.3 million homes in June 2002, up 14.9 million from June 2001 and 1.5 million in the quarter.

Affiliate fee revenue increased 36% for HGTV and 7% for Food Network in the year-to-date period. The Company changed its estimate of the lives of certain network distribution contracts in the second quarter of 2002, increasing affiliate fee revenue by $1.7 million.

Programming and production expenses have increased as the Company improves the quality and variety of programming and expands the hours of original programming presented on its networks. Programming expense increased 16% for HGTV and 31% for Food Network in the year-to-date period.

Reduced marketing, advertising and promotional expenses led to the decrease in operations and distribution expense and sales and marketing expense. In the second quarter the Company increased its allowance for uncollectible accounts receivable due to the bankruptcy of Adelphia Communications, reducing EBITDA by $2.5 million.

F-20


Table of Contents

The Company launched DIY in the fourth quarter of 1999 and launched Fine Living, its fourth network, in March 2002. Start-up losses associated with DIY and Fine Living reduced EBITDA in the second quarter by $9.3 million in 2002 compared to $4.9 million in the second quarter of 2001. For the year-to-date period, start-up losses reduced EBITDA by $21.4 million in 2002 and $10.3 million in 2001. Full year start-up losses are currently projected to reduce EBITDA by approximately $30 million to $35 million in 2002.

Excluding the start-up expenses of the new networks, EBITDA increased 34% in the quarter and 41% year-to-date.

F-21


Table of Contents

BROADCAST TELEVISION – Operating results, excluding unusual items, were as follows:

( in thousands ) 2002 Quarterly Period
Change
2001 2002 Year-to-Date
Change
2001






Operating revenues:                   
   Local $44,900  3.0%      $43,585 $85,100  3.1%      $82,538 
   National  26,365  0.4%       26,266  47,702  (2.8) %       49,069 
   Political  705     304  983     304 
   Network compensation  1,968  (20.8) %       2,486  3,909  (27.0) %       5,354 
   Other  1,783  14.4%       1,558  3,548  24.3%       2,855 






Total operating revenues  75,721  2.1%       74,199  141,242  0.8%       140,120 






Operating expenses,
   excluding depreciation and
   amortization:
                   
   Programming and station
      operations
  34,917  2.8%       33,976  69,656  1.3%       68,731 
   Sales and marketing  9,628  3.4%       9,308  18,207  1.0%       18,027 
   General and administrative  6,366  12.5%       5,660  12,602  4.8%       12,020 






Total  50,911  4.0%       48,944  100,465  1.7%       98,778 






EBITDA  24,810  (1.8) %       25,255  40,777  (1.4) %       41,342 
Depreciation and
   amortization
  4,921  (3.5) %       5,101  9,480  (5.4) %       10,019 






Operating income $19,889  (1.3) %      $20,154 $31,297  (0.1) %      $31,323 






Other Financial and
   Statistical Data
:
                   
Percent of operating
   revenues:
                   
   EBITDA  32.8%    34.0% 28.9%    29.5%
   Operating income  26.3%    27.2% 22.2%    22.4%






Payments for programming
   greater (less) than amounts
   recognized as expense
 $939    $1,437 $186    $1,364 
Capital expenditures  1,901     4,816  8,008     7,344 
Business acquisitions and
   other additions to
   long-lived assets
        27  20     27 
Other information:                   
   Program assets capitalized
      in the period
  2,116     230  5,368     886 

Improved demand for advertising and additional advertising in the Company’s Detroit market tied to the Stanley Cup playoffs led to the increase in advertising revenues in the second quarter.

The Company continues to be affected by its relatively high exposure to the ABC television network, for which audience levels have generally declined in recent years. Six of the Company’s 10 television stations are ABC affiliates. Excluding the effects of the Stanley Cup playoffs, revenues at the ABC affiliates decreased approximately 1% year-over-year in the second quarter.

Revenue for the Company’s three NBC affiliates increased 5.7% year-over-year in the second quarter.

In 2001 the Company renegotiated and extended its affiliation agreements with NBC, which were originally scheduled to expire in 2004. Network compensation is sharply reduced under the new agreements, which expire in 2009. The Company’s ABC affiliation agreements expire on various dates during the period 2004 through 2006.

F-22


Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

The Company’s primary source of liquidity is cash flow from operating activities. Advertising provides 70% to 80% of the Company’s total revenues, so the Company’s cash flow from operating activities is adversely affected during recessionary periods. The Company’s cash flow from operating activities in the first half of the year was $101 million in 2002 and $123 million in 2001. Increased launch incentive payments to expand distribution of Scripps Networks was the primary cause of the decrease. The Company expects to continue to increase the distribution of Scripps Networks.

Cash flow from operating activities exceeded capital expenditures and cash dividends by $39 million in the first six months and is expected to substantially exceed the total of its capital expenditure requirements and cash dividends in 2002, as it has each year since 1992.

The excess cash flow from existing businesses and the Company’s substantial borrowing capacity have been used primarily to fund acquisitions, investments, and to develop new businesses. There are essentially no legal or other restrictions on the transfer of funds among the Company’s business segments.

Repurchase of a total of six million Class A Common shares was authorized by the Board of Directors in 1998. The balance remaining on this authorization is 1.7 million shares.

Net debt (borrowings less cash equivalents and other short-term investments) decreased $53 million in the first six months of 2002, to $669 million at June 30, 2002. Net debt includes commercial paper borrowings totaling $455 million, with average maturities of 90 days or less. Commercial paper borrowings are supported by bank credit facilities which permit maximum borrowings of $675 million and expire in September 2002. The facility is expected to be replaced with a similar facility prior to expiration. The Company’s access to commercial paper markets can be affected by macroeconomic factors outside of its control. In addition to macroeconomic factors, the Company’s access to commercial paper markets and its borrowing costs are affected by short and long-term debt ratings assigned by independent rating agencies.

The Company issued $200 million of 5.75% notes due in 2012 in July. The proceeds from the notes will be used to repay the Company’s 6.375% notes due in October 2002 and to reduce the Company’s commercial paper borrowings.

F-23


Table of Contents

MARKET RISK

The Company’s 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. The Company is also exposed to changes in the market value of its investments. The information disclosed in Market Risk in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001, has not changed materially unless otherwise disclosed herein.

The Company held no foreign currency or newsprint derivative financial instruments at June 30, 2002, or at December 31, 2001.

The following table presents additional information about the Company’s market-risk-sensitive financial instruments:

( in thousands, except share data ) As of June 30, 2002 As of December 31, 2001


Cost
Basis
Fair
Value
Cost
Basis
Fair
Value




Financial instruments subject to interest rate risk:              
   Variable rate credit facilities, including commercial
      paper
 $
454,829
 $
454,829
  $
513,855
 $
513,855
 
   $100 million, 6.375% note, due in 2002  
99,993
  
101,231
   
99,983
  
102,685
 
   $100 million, 6.625% note, due in 2007  
99,923
  
108,188
   
99,916
  
104,376
 
   Other notes  
14,153
  
13,552
   
10,090
  
9,084
 




   Total long-term debt including current portion $
668,898
 $
677,800
  $
723,844
 $
730,000
 




Financial instruments subject to market value risk:              
   AOL Time Warner (2,017,000 common shares) $
29,667
 $
29,667
  $
64,740
 $
64,740
 
   Centra Software (700,500 common shares)  
1,427
  
1,303
   
1,427
  
5,604
 
   Other available-for-sale securities  
921
  
3,731
   
597
  
4,213
 




   Total investments in publicly-traded companies  
32,015
  
34,701
  
66,764
  
74,557
   Other equity investments  
23,629
  
(a
)
  
51,714
  
(a
)





______________

 (a) Included in other equity investments are securities that do not trade in public markets, so they do not have readily determinable fair values. Management estimates the fair value of these securities approximates their carrying value. However, many of the investees have not issued new equity in the past two years. There can be no assurance that the Company would realize the carrying value of these securities upon their sale.

The Company manages interest rate risk primarily by maintaining a mix of fixed-rate and variable-rate debt. The Company may use interest rate swaps, forwards or other derivative financial instruments to manage its interest rate risk. The Company did not hold such instruments at June 30, 2002. The weighted-average interest rate on borrowings under the Variable Rate Credit Facilities was 1.8% at June 30, 2002, and 2.0% at December 31, 2001.

F-24


Table of Contents

THE E. W. SCRIPPS COMPANY

Index to Exhibits

Exhibit
No.
  Item Page
12   Ratio of Earnings to Fixed ChargesE-2
    
99(a) Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002E-3
    
99(b) Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002E-4
    

E-1