You are here: Los Angeles Business and Finance

Business News

McClatchy Reports Preliminary Third Quarter 2007 Earnings

Distributed by Press Release

SACRAMENTO, Calif. (Map) - SACRAMENTO, Calif., Oct. 16 /PRNewswire-FirstCall/ -- The McClatchy Company (NYSE: MNI) today reported preliminary earnings from continuing operations in the third quarter of 2007 of $23.5 million, or 29 cents per share. Preliminary earnings do not include an anticipated non-cash charge to GAAP earnings for impairment of goodwill and long-lived assets discussed below, but do include a three cent per share charge related to certain tax positions taken by the company for which it has established reserves.

Income from continuing operations in the third quarter of 2006 was $52.6 million or 65 cents per share, and included an after-tax gain of seven cents per share related to the sale of land. Total net income in the 2006 third quarter was $51.8 million, or 64 cents per share.

Management noted that it is in the process of performing impairment testing of goodwill and other long-lived assets as of September 30, 2007, due to the continuing challenging business conditions and the resulting weakness in the company's stock price as of the end of its third quarter. Upon completion of that testing, the company expects to record a non-cash impairment charge to GAAP earnings in its third quarter financial statements when it files its Form 10-Q with the Securities and Exchange Commission (SEC) on or before November 9, 2007 and the company will issue a press release announcing the final third quarter results when it files its Form 10-Q with the SEC.

Revenues from continuing operations in the third quarter of 2007 were $540.3 million, down 9.2% from revenues from continuing operations of $595.1 million in 2006. Advertising revenues were $457.0 million, down 9.8% from advertising in 2006, and circulation revenues were $68.0 million, down 3.7%. The company benefited from continued strong cost reduction efforts in the 2007 quarter. Cash expenses were down 8.6% as the result of reduction in staffing levels, lower newsprint expense and continued vigilance in all other expenses.

Total losses recorded from unconsolidated investments were $7.7 million compared to losses from unconsolidated investments in the third quarter of 2006 of $0.8 million. The 2007 losses were due primarily to the operating results of the company's newsprint investments and were partially offset by income from its internet investments.

First Nine Months Results:

Income from continuing operations for the first nine months of 2007 was $72.5 million or 88 cents per share, before the expected non-cash write down of intangible assets discussed above. The company's total net income, including the results of discontinued operations, for the first nine months of 2007 was $67.7 million, or 83 cents per share. Discontinued operations reflect the results of the (Minneapolis) Star Tribune newspaper which was sold on March 5, 2007.

Earnings from continuing operations in the first nine months of 2006 were $106.6 million, or $1.82 per share including the gain on the sale of land. Earnings from discontinued operations in the first nine months of 2006 were $17.1 million. Total net income for the first nine months of 2006 was $123.7 million, or $2.12 per share. Discontinued operations reflect the results of the (Minneapolis) Star Tribune newspaper which was sold on March 5, 2007 and the results of eight former Knight Ridder newspapers which were sold in the third quarter of 2006.

Revenues from continuing operations in the first nine months of 2007 were $1.7 billion compared to $1.0 billion in 2006. The greater revenues primarily reflect the addition of the 20 former Knight Ridder newspapers acquired in the third quarter of 2006. Advertising revenues in 2007 totaled $1.4 billion and circulation revenues were $209.6 million.

On a pro forma basis, including the 20 former Knight Ridder newspapers acquired in June 2006 and excluding the Star Tribune newspaper in the first nine months 2006, total revenues in 2007 would have been down 7.5%, with advertising revenues down 8.4%, and circulation revenues down 4.0%.

Interest expense from continuing operations for the first nine months of 2007 includes $5.7 million related to $530 million in debt repaid from the proceeds of the sale of the Star Tribune on March 5, 2007. However, the operations of the Star Tribune were included in discontinued operations during the first two months of 2007. In addition, earnings from continuing operations in the 2007 period included the effect of an after-tax non-cash loss of $4.7 million, or six cents per share, related to a second quarter payment by the Seattle Times Company (in which the company is a 49.5% owner) relating to the settlement of litigation and amendment to a joint operating agreement with The Hearst Company. Total losses recorded from unconsolidated investments were $28.6 million compared to income from unconsolidated investments in the first nine months of 2006 of $81,000.

Management's Comments:

Commenting on McClatchy's results, Gary Pruitt, chairman and chief executive officer, said, "The economic downturn led by real estate continued to impact our advertising revenues in the third quarter. Once again our Florida and California newspapers were disproportionately hurt -- these two regions accounted for 68% of the decline in advertising revenues in the third quarter while accounting for only 33% of total company revenues.

"Our advertising results were in line with management expectations, and we were able to mitigate the impact of the advertising decline on our income with strong cost controls in the quarter. Total cash expenses were down 8.6% in the third quarter and were down 9.1% through the first nine months. Through September 2007, operating cash flow was down just 2.3% from the first nine months of 2006 on a proforma basis.

"Our outlook for the fourth quarter has been tempered by the continuing adverse effect of the real estate downturn and its impact on the economies in our local markets, particularly in California and Florida. It's clear the economies of these two markets and perhaps the country as a whole are experiencing a greater slowdown than many had anticipated just a few months ago -- and McClatchy is feeling the effects more than most other newspaper companies given our significant operations in California and Florida. Accordingly, we expect the advertising revenue decline in the fourth quarter to be similar to that in the second and third quarters. We do not know when this downturn will end, and do not have visibility beyond the fourth quarter. Nonetheless, we believe that cyclical factors represent a significant portion of the current advertising downturn as evidenced by our operations in the California and Florida regions. Looking longer term, we like the prospects for these two regions. We will continue to focus on cost controls and will weather the downturn by remaining efficient and protecting cash flows as best we can.

"The challenging business environment in the second half of 2007, coupled with the drag on our stock price, has resulted in our moving up our annual testing of goodwill and intangible assets for impairment. We are now testing for impairment at the end of the third quarter rather than waiting until the normal time for our testing at year-end. While we are early in our analysis, we expect the real estate downturn and its attendant effects on the local economies in which we operate, together with the additional amount of goodwill recorded under the accounting rules in the Knight Ridder acquisition, will result in an impairment charge.

"We recognize that newspaper revenues have declined and that values have dropped. But McClatchy is a solidly profitable company that is rapidly paying down debt and re-engineering its operations to navigate through a changing environment for all media companies. The impairment at issue involves only non-cash accounting charges, and the simplest way to put that in perspective is to remember that nothing about it changes our operations or our ability to reduce debt."

McClatchy announced the acquisition of Knight-Ridder, Inc. on March 10, 2006 and closed the transaction on June 27, 2006 (the "Acquisition"). Management has disclosed in the company's financial statements since the third quarter of 2006 (when the Acquisition was completed), that it was required to record the value of the 35.0 million shares of McClatchy common stock issued in the Acquisition at $1.821 billion, or $52.06 per share, which was included in the total Acquisition purchase price. The fair value of these shares was actually $1.398 billion as of the Acquisition closing date ($39.03 per share at June 27, 2006), however under the accounting rules the decline of approximately $423.0 million in valuation had no effect on the total Acquisition purchase price recorded. That additional $423.0 million was included in goodwill.

Pat Talamantes, McClatchy's chief financial officer, said, "Our operations continue to produce significant cash which we are using to pay down debt. In addition we completed the sale of land in San Jose, California and several smaller assets during the quarter and used the proceeds to reduce debt. Debt at the end of the third quarter was $2.58 billion, down approximately $98 million in the quarter and down $697.4 million since the end of 2006. We expect debt to be approximately $2.5 billion at the end of 2007, and we expect our debt balance at the end of 2008 to be approximately $2.0 billion."

The company's pro forma statistical report, which summarizes revenue performance for September, the third fiscal quarter and first nine months of 2007, follows. This report includes advertising revenues for the 20 Knight Ridder newspapers the company acquired, but did not own in the first nine months of its fiscal 2006, and excludes the revenues of the Star Tribune newspaper. The pro forma information is meant to provide investors a sense of what the advertising results of the continuing operations would have been in the nine-month interim period of 2006. Reconciliations of non-GAAP terms used in this release are included in attached summary schedules and are posted on our website at http://www.mcclatchy.com.

At noon Eastern Time today, McClatchy will review its results in a conference call (877-278-1205 pass code 18225165) and webcast (http://www.mcclatchy.com). The webcast will be archived at McClatchy's website.

About McClatchy:

The McClatchy Company is the third largest newspaper company in the United States, with 31 daily newspapers, approximately 50 non-dailies and direct marketing and direct mail operations. McClatchy also operates leading local websites in each of its markets which complement its newspapers and extend its audience reach in each market. Together with its newspapers and direct marketing products, these operations make McClatchy the leading local media company in each of its premium high growth markets. McClatchy-owned newspapers include The Miami Herald, The Sacramento Bee, The Fort Worth Star-Telegram, The Kansas City Star, The Charlotte Observer, and The (Raleigh) News & Observer.

McClatchy also has a portfolio of premium digital assets. Its leading local websites offer users information, comprehensive news, advertising, e-commerce and other services. The company owns and operates McClatchy Interactive, an interactive operation that provides websites with content, publishing tools and software development. McClatchy operates Real Cities (http://www.RealCities.com), the largest national advertising network of local news websites and owns 14.4% of CareerBuilder, the nation's largest online job site. McClatchy also owns 25.6% of Classified Ventures, a newspaper industry partnership that offers classified websites such as the nation's number two online auto website, cars.com, and the number one rental site, apartments.com. McClatchy is listed on the New York Stock Exchange under the symbol MNI.

Additional Information:

Statements in this press release regarding future financial and operating results, including revenues, operating expenses, cash flows, debt levels and the expected impairment charge related to goodwill and/or long-lived assets, as well as future opportunities for the company and any other statements about management's future expectations, beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements that are not statements of historical fact (including statements containing the words "believes," "plans," "anticipates," "expects," estimates and similar expressions) should also be considered to be forward-looking statements. There are a number of important risks and uncertainties that could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: McClatchy may not consummate contemplated transactions which may enable debt reduction on anticipated terms or at all; McClatchy may not achieve its expense reduction targets or may do harm to its operations in attempting to achieve such targets; McClatchy's operations have been, and will likely continue to be, adversely affected by competition, including competition from internet publishing and advertising platforms; McClatchy's expense and income levels could be adversely affected by changes in the cost of newsprint and McClatchy's operations could be negatively affected by any deterioration in its labor relations, as well as the other risks detailed from time to time in the Company's publicly filed documents, including the Company's Annual Report on Form 10-K for the year ended December 31, 2006, filed with the U.S. Securities and Exchange Commission. McClatchy disclaims any intention and assumes no obligation to update the forward-looking information contained in this release.

                           ***THE McCLATCHY COMPANY***
             PRELIMINARY CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
                     (In thousands, except per share amounts)
                                    Three Months Ended     Nine Months Ended
                                   Sept. 30,  Sept. 24,  Sept. 30,   Sept. 24,
                                     2007       2006       2007        2006
    REVENUES - NET:
       Advertising                  $457,017  $506,774  $1,422,317   $856,791
       Circulation                    67,995    70,637     209,582    117,905
       Other                          15,332    17,717      55,030     26,895
                                     540,344   595,128   1,686,929  1,001,591
    OPERATING EXPENSES:
       Compensation                  224,309   232,611     689,592    402,453
       Newsprint and supplements      63,600    83,171     211,203    136,702
       Depreciation and
        amortization                  36,250    36,662     112,440     56,522
       Other operating expenses      118,440   129,001     371,180    204,691
                                     442,599   481,445   1,384,415    800,368
    OPERATING INCOME                  97,745   113,683     302,514    201,223
    NON-OPERATING (EXPENSES)
     INCOME:
       Interest expense              (48,264)  (46,689)   (151,605)   (46,679)
       Interest income                    23     2,007         129      2,035
       Equity income (losses) in
        unconsolidated companies,
        net                           (7,652)     (811)    (28,599)        81
       Other - net                       700     8,445       1,443      8,390
                                     (55,193)  (37,048)   (178,632)   (36,173)
    INCOME FROM CONTINUING
     OPERATIONS BEFORE INCOME
     TAX PROVISION                    42,552    76,635     123,882    165,050
    INCOME TAX PROVISION              19,062    24,025      51,348     58,470
    INCOME FROM CONTINUING
     OPERATIONS                       23,490    52,610      72,534    106,580
    INCOME (LOSS) FROM DISCONTINUED
     OPERATIONS - NET OF INCOME TAXES    (11)     (779)     (4,789)    17,114
    NET INCOME                       $23,479   $51,831     $67,745   $123,694
    NET INCOME PER COMMON SHARE:
       Basic:
         Income from continuing
          operations                   $0.29     $0.65       $0.88      $1.83
         Income (loss) from
          discontinued operation       (0.00)    (0.01)      (0.05)      0.30
         Net income per share          $0.29     $0.64       $0.83      $2.13
       Diluted:
         Income from continuing
          operations                   $0.29     $0.65       $0.88      $1.82
         Income (loss) from
          discontinued operation       (0.00)    (0.01)      (0.05)      0.30
         Net income per share          $0.29     $0.64       $0.83      $2.12
    WEIGHTED AVERAGE NUMBER OF
     COMMON SHARES:
       Basic                          82,040    81,013      81,967     58,173
       Diluted                        82,098    81,191      82,030     58,416
                           ***The McClatchy Company***
                         Consolidated Statistical Report
                       (In thousands, except for preprints)
                                                         September
                                                         Combined
    Revenues - Net:                            2007         2006     % Change
      Advertising
        Retail                                $64,663      $69,210      -6.6%
        National                               14,253       14,982      -4.9%
        Classified Total                       53,771       63,657     -15.5%
          Automotive                           12,985       15,019     -13.5%
          Real Estate                          14,934       20,250     -26.3%
          Employment                           17,930       21,382     -16.1%
          Other Class                           7,922        7,006      13.1%
        Direct Marketing                       11,155       13,747     -18.9%
        Other Adv Rev                             129           60     115.0%
      Total Advertising                      $143,971     $161,656     -10.9%
      Circulation                              21,532       22,992      -6.4%
      Other                                     4,723        5,987     -21.1%
        Total Revenues                       $170,226     $190,635     -10.7%
    Memo:  Online Only Advertising
     Revenue                                  $13,275      $13,390      -0.9%
    Advertising Revenues by Market:
        California                            $26,112      $33,116     -21.1%
        Florida                                21,190       26,187     -19.1%
        Texas                                  15,242       16,000      -4.7%
        Southeast                              38,882       40,500      -4.0%
        Midwest                                20,170       21,822      -7.6%
        Northwest                              16,342       18,425     -11.3%
        Other                                   6,033        5,606       7.6%
      Total Advertising                      $143,971     $161,656     -10.9%
    Advertising Statistics for Dailies:
       Full Run ROP Linage
       Millions of Preprints Distributed
    Average Paid Circulation:*
      Daily
      Sunday
                                                       September
                                                       Print Only
    Revenues - Net:                             2007        2006     % Change
      Advertising
        Retail                                $62,698      $67,668      -7.3%
        National                               13,135       13,347      -1.6%
        Classified Total                       43,579       53,444     -18.5%
          Automotive                           10,766       13,215     -18.5%
          Real Estate                          13,670       18,928     -27.8%
          Employment                           11,782       14,748     -20.1%
          Other Class                           7,361        6,553      12.3%
        Direct Marketing                       11,155       13,747     -18.9%
        Other Adv Rev                             129           60     115.0%
      Total Advertising                      $130,696     $148,266     -11.9%
      Circulation
      Other
        Total Revenues
    Memo:  Online Only Advertising
     Revenue
    Advertising Revenues by Market:
        California                            $24,131      $31,172     -22.6%
        Florida                                19,572       24,046     -18.6%
        Texas                                  14,011       14,753      -5.0%
        Southeast                              34,777       36,586      -4.9%
        Midwest                                18,156       19,627      -7.5%
        Northwest                              14,596       16,874     -13.5%
        Other                                   5,453        5,208       4.7%
      Total Advertising                      $130,696     $148,266     -11.9%
    Advertising Statistics for Dailies:
       Full Run ROP Linage                    2,481.4      2,820.8     -12.0%
       Millions of Preprints Distributed        486.3        548.8     -11.4%
    Average Paid Circulation:*
       Daily                                  2,745.1      2,841.6      -3.4%
       Sunday                                 3,353.5      3,494.9      -4.0%
    *  Reflects average paid circulation based upon number of days in
       period. Does not reflect ABC reported figures.
                           ***The McClatchy Company***
                         Consolidated Statistical Report
                       (In thousands, except for preprints)
                                                         Quarter 3
                                                          Combined
    Revenues - Net:                            2007         2006     % Change
    Advertising
    Retail                                   $204,349     $210,934      -3.1%
    National                                   41,718       47,578     -12.3%
    Classified Total                          173,794      206,971     -16.0%
    Automotive                                 42,331       49,727     -14.9%
    Real Estate                                48,322       65,349     -26.1%
    Employment                                 59,155       69,804     -15.3%
    Other Class                                23,987       22,091       8.6%
    Direct Marketing                           36,639       41,011     -10.7%
    Other Adv Rev                                 517          280      84.3%
      Total Advertising                      $457,017     $506,774      -9.8%
    Circulation                                67,995       70,637      -3.7%
    Other                                      15,332       17,717     -13.5%
    Total Revenues                           $540,344     $595,128      -9.2%
    Memo:  Online Only Advertising
     Revenue                                  $41,568      $41,009       1.4%
    Advertising Revenues by Market:
    California                                $86,405     $106,163     -18.6%
    Florida                                    66,530       80,572     -17.4%
    Texas                                      47,891       50,804      -5.7%
    Southeast                                 119,461      123,127      -3.0%
    Midwest                                    64,089       67,902      -5.6%
    Northwest                                  53,248       57,319      -7.1%
    Other                                      19,393       20,887      -7.2%
    Total Advertising                        $457,017     $506,774      -9.8%
    Advertising Statistics for Dailies:
    Full Run ROP Linage
    Millions of Preprints Distributed
    Average Paid Circulation:*
    Daily
    Sunday
                                                        Quarter 3
                                                        Print Only
    Revenues - Net:                            2007         2006      % Change
    Advertising
    Retail                                   $198,243     $206,602      -4.0%
    National                                   39,511       42,632      -7.3%
    Classified Total                          140,539      175,240     -19.8%
    Automotive                                 35,778       44,266     -19.2%
    Real Estate                                44,485       61,273     -27.4%
    Employment                                 38,046       49,052     -22.4%
    Other Class                                22,230       20,649       7.7%
    Direct Marketing                           36,639       41,011     -10.7%
    Other Adv Rev                                 516          280      84.3%
      Total Advertising                      $415,448     $465,765     -10.8%
    Circulation
    Other
    Total Revenues
    Memo:  Online Only Advertising Revenue
    Advertising Revenues by Market:
    California                                $79,982      $99,927     -20.0%
    Florida                                    61,649       74,978     -17.8%
    Texas                                      44,231       47,430      -6.7%
    Southeast                                 106,900      112,022      -4.6%
    Midwest                                    57,682       61,842      -6.7%
    Northwest                                  47,683       52,651      -9.4%
    Other                                      17,321       16,915       2.4%
    Total Advertising                        $415,448     $465,765     -10.8%
    Advertising Statistics for Dailies:
    Full Run ROP Linage                       8,019.8      9,037.3     -11.3%
    Millions of Preprints Distributed         1,603.9      1,716.7      -6.6%
    Average Paid Circulation:*
    Daily                                     2,645.8      2,730.8      -3.1%
    Sunday                                    3,311.6      3,434.8      -3.6%
    *  Reflects average paid circulation based upon number of days in period.
       Does not reflect ABC reported figures.
                           ***The McClatchy Company***
                         Consolidated Statistical Report
                       (In thousands, except for preprints)
                                              September Year-to-Date
                                                     Combined
    Revenues - Net:                             *Pro Forma    %    As Reported
                                       2007        2006     Change     2006
      Advertising
        Retail                       $623,878    $642,716   -2.9%    $350,132
        National                      132,934     148,816  -10.7%      76,759
        Classified Total              550,406     639,775  -14.0%     363,310
          Automotive                  128,264     151,773  -15.5%      86,570
          Real Estate                 158,233     197,224  -19.8%     120,897
          Employment                  195,182     224,069  -12.9%     121,075
          Other Class                  68,728      66,709    3.0%      34,768
        Direct Marketing              113,531     119,336   -4.9%      65,330
        Other Adv Rev                   1,568       1,272   23.3%       1,260
      Total Advertising            $1,422,317  $1,551,915   -8.4%    $856,791
      Circulation                     209,582     218,308   -4.0%     117,905
      Other                            55,030      53,631    2.6%      26,895
        Total Revenues             $1,686,929  $1,823,854   -7.5%  $1,001,591
    Memo:  Online Only
     Advertising Revenue             $125,555    $123,846    1.4%     $63,098
    Advertising Revenues by Market:
        California                   $274,117    $320,795  -14.6%    $307,347
        Florida                       221,328     265,983  -16.8%      80,572
        Texas                         147,076     157,954   -6.9%      50,804
        Southeast                     362,508     372,460   -2.7%     203,431
        Midwest                       195,865     208,741   -6.2%      67,902
        Northwest                     163,721     167,516   -2.3%     125,848
        Other                          57,702      58,466   -1.3%      20,887
      Total Advertising            $1,422,317  $1,551,915   -8.4%    $856,791
    Advertising Statistics for Dailies:
       Full Run ROP Linage                                           14,957.0
       Millions of Preprints Distributed                              2,843.9
    Average Paid Circulation:**
     Daily
     Sunday
                                                     September Year-to-Date
                                                           Print Only
    Revenues - Net:                                        *Pro Forma
                                                 2007         2006    % Change
      Advertising
        Retail                                 $605,338     $631,109    -4.1%
        National                                127,548      139,262    -8.4%
        Classified Total                        448,777      537,090   -16.4%
          Automotive                            110,028      136,140   -19.2%
          Real Estate                           146,912      185,274   -20.7%
          Employment                            128,009      153,489   -16.6%
          Other Class                            63,829       62,187     2.6%
        Direct Marketing                        113,531      119,336    -4.9%
        Other Adv Rev                             1,568        1,272    23.3%
      Total Advertising                      $1,296,762   $1,428,069    -9.2%
      Circulation
      Other
        Total Revenues
    Memo:  Online Only Advertising Revenue
    Advertising Revenues by Market:
        California                           $254,514     $302,246   -15.8%
        Florida                               205,116      247,367   -17.1%
        Texas                                 136,534      147,224    -7.3%
        Southeast                             324,783      338,146    -4.0%
        Midwest                               176,967      189,385    -6.6%
        Northwest                             146,985      153,933    -4.5%
        Other                                  51,864       49,768     4.2%
      Total Advertising                    $1,296,763   $1,428,069    -9.2%
    Advertising Statistics for Dailies:
       Full Run ROP Linage                   24,487.2     27,245.4   -10.1%
       Millions of Preprints Distributed      4,929.2      5,191.9    -5.1%
    Average Paid Circulation:**
     Daily                                    2,732.2      2,830.1    -3.5%
     Sunday                                   3,384.3      3,524.0    -4.0%
    *   Pro Forma includes Knight Ridder acquisitions and excludes
        (Minneapolis) Star Tribune newspaper.
    **  Reflects average paid circulation based upon number of days in
        period. Does not reflect ABC reported figures.
                           ***THE McCLATCHY COMPANY***
                          RECONCILIATION OF GAAP AMOUNTS
                                  (In thousands)
                                   Three Months Ended      Nine Months Ended
                                  Sept. 30,  Sept. 24,  Sept. 30,   Sept. 24,
                                     2007      2006       2007        2006
                                                                    Pro Forma
    REVENUES - NET:
       Advertising                 $457,017  $506,774  $1,422,317  $1,551,915
       Circulation                   67,995    70,637     209,582     218,308
       Other                         15,332    17,717      55,030      53,631
                                    540,344   595,128   1,686,929   1,823,854
    OPERATING EXPENSES:
       Cash expenses                406,349   444,783   1,271,975   1,399,228
       Depreciation and
        amortization                 36,250    36,662     112,440     117,058
                                    442,599   481,445   1,384,415   1,516,286
    OPERATING INCOME                 97,745   113,683     302,514     307,568
       Add back depreciation and
        amortization                 36,250    36,662     112,440     117,058
    OPERATING CASH FLOW            $133,995  $150,345   $ 414,954    $424,626
    OPERATING CASH FLOW MARGIN         24.8%     25.3%       24.6%       23.3%
    Operating cash flow margins are derived by dividing operating cash flow by
    total net revenues for each period.  The company believes operating cash
    flow is commonly used as a measure of performance for newspaper companies,
    however, it does not purport to represent cash provided by operating
    activities as shown in the company's statement of cash flows, nor is it
    meant as a substitute for measures of performance prepared in accordance
    with generally accepted accounting principles.
    Management is in the process of performing impairment testing of goodwill
    and other long-lived assets as of September 30, 2007, due to the
    continuing challenging business conditions and the resulting weakness in
    the company's stock price as of the end of its third quarter.  Upon
    completion of that testing, the company expects to record a non-cash
    impairment charge to GAAP earnings in its third quarter financial
    statements when it files its Form 10-Q with the Securities and Exchange
    Commission (SEC) on or before November 9, 2007.
                           ***The McClatchy Company***
                         RECONCILIATION OF GAAP AMOUNTS
                    Pro Forma Operating Income and Cash Flow
                      Nine Months ended September 24, 2006
                                 (in thousands)
                                           Historical Acquisitions/  Pro Forma
                                            Amounts   Divestitures    Amounts
    REVENUES -NET
       Advertising                          $856,791   $695,124     $1,551,915
       Circulation                           117,905    100,403        218,308
       Other                                  26,895     26,736          3,631
                                           1,001,591    822,263      1,823,854
    OPERATING EXPENSES
       Cash expenses                         743,846    655,382      1,399,228
       Depreciation and amortization          56,522     60,536        117,058
                                             800,368    715,918      1,516,286
    OPERATING INCOME                         201,223    106,345        307,568
       Add back depreciation and
        amortization                          56,522     60,536        117,058
    OPERATING CASH FLOW                     $257,745   $166,881       $424,626
    Note:  Excludes synergies that have been or may be realized from the
           Knight Ridder Acquisition.

pr