GANNETT MEDIA CORP.

EDGAR

25 filing records in this dataset, filed from 2015-08-06 to 2019-11-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

636 million USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

4.02%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: 25573000 USD Source
  • Revenue: 635569000 USD Source

Operating cash flow

64.2 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 99856000 USD Source
  • Operating Cash Flow: 35646000 USD Source

Free cash flow

48.9 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 99856000 USD Source
  • Operating Cash Flow: 35646000 USD Source
  • Capital Expenditure: 41268000 USD Source
  • Capital Expenditure: 25918000 USD Source
Cash and cash equivalents
101 million USD Source
Exact value

101422000 USD

Long-term debt including current maturities
Not available
Shares outstanding
115 million shares Source
Exact value

114674630 shares

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.71 billion USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Revenue: 751405000 USD · 2018-10-01 – 2018-12-31 Source
  • Revenue: 663425000 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 660337000 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 635569000 USD · 2019-07-01 – 2019-09-30 Source

Net income

11.2 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Net income: -14241000 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: -11905000 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: 26725000 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: 10645000 USD · 2019-07-01 – 2019-09-30 Source

Operating cash flow

116 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: 157517000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 141446000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 37539000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 35646000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 37539000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 99856000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 35646000 USD · 2019-01-01 – 2019-06-30 Source

Capital expenditure

60.5 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Capital expenditure: 63143000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 43863000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 12583000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 25918000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 12583000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 41268000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 25918000 USD · 2019-01-01 – 2019-06-30 Source

Free cash flow

55.4 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: 157517000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 141446000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 37539000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 35646000 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: 37539000 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: 99856000 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: 35646000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 63143000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 43863000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 12583000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 25918000 USD · 2019-01-01 – 2019-06-30 Source
  • Capital expenditure: 12583000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 41268000 USD · 2019-01-01 – 2019-09-30 Source
  • Capital expenditure: 25918000 USD · 2019-01-01 – 2019-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-11-20.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2018-12-31
  • Operating income: 6 of 11 periods available· newest 2018-12-31
  • Net income: 5 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2018-12-31
  • Total assets: 5 of 11 periods available· newest 2018-12-31
  • Total liabilities: 5 of 11 periods available· newest 2018-12-31
  • Current assets: 5 of 11 periods available· newest 2018-12-31
  • Current liabilities: 5 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2018-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -7.3%

    Prior period

    USD 3.15 billion

    –

    Current period

    USD 2.92 billion

    –

    Exact inputs and evidence

    2916838000 − 3146480000 = -229642000 USD

    3146480000 USD · 2016-12-26 – 2017-12-31

    Inspect prior input Prior source

    2916838000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +118.4%

    Prior period

    USD 6.89 million

    –

    Current period

    USD 15.04 million

    –

    Exact inputs and evidence

    15040000 − 6887000 = 8153000 USD

    6887000 USD · 2016-12-26 – 2017-12-31

    Inspect prior input Prior source

    15040000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -33.3%

    Prior period

    USD 236.02 million

    –

    Current period

    USD 157.52 million

    –

    Exact inputs and evidence

    157517000 − 236023000 = -78506000 USD

    236023000 USD · 2016-12-26 – 2017-12-31

    Inspect prior input Prior source

    157517000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -12.7%

    Prior period

    USD 72.33 million

    –

    Current period

    USD 63.14 million

    –

    Exact inputs and evidence

    63143000 − 72325000 = -9182000 USD

    72325000 USD · 2016-12-26 – 2017-12-31

    Inspect prior input Prior source

    63143000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 2.92 billion 100% of revenue
  • Operating costs Derived USD 2.89 billion 99% of revenue
  • Operating income USD 28.76 million 1% of revenue
  • Tax, interest and other Derived USD 13.72 million 0.5% of revenue
  • Net income USD 15.04 million 0.5% of revenue

Cash

  • Operating cash flow USD 157.52 million 5.4% of revenue
  • Capital expenditure USD 63.14 million 2.2% of revenue
  • Free cash flow Derived USD 94.37 million 3.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 92%
  • 2015 94%
  • 2016 97%
  • 2017 98%
  • 2018 99%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2012-12-31 – 2013-12-293324939000 2999866000 Derived 325073000 UnavailableUnavailable200916000 Derived
Source
2014 2013-12-30 – 2014-12-283171878000 2909547000 Derived 262331000 51626000 Derived 210705000 273831000 Derived
Source
2015 2014-12-29 – 2015-12-272885012000 2720507000 Derived 164505000 18414000 Derived 146091000 177041000 Derived
Source
2016 2015-12-28 – 2016-12-253047474000 2958104000 Derived 89370000 36660000 Derived 52710000 107875000 Derived
Source
2017 2016-12-26 – 2017-12-313146480000 3078909000 Derived 67571000 60684000 Derived 6887000 163698000 Derived
Source
2018 2018-01-01 – 2018-12-312916838000 2888076000 Derived 28762000 13722000 Derived 15040000 94374000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 2.9B 2018
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3.6B2.7B1.8B897.7M0.0201320162018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue3324939000
2014Revenue3171878000
2015Revenue2885012000
2016Revenue3047474000
2017Revenue3146480000
2018Revenue2916838000

Revenue growth

Change in revenue from the same financial period one year earlier.

-7.3% 2018
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.8%2.5%-1.7%-6.0%-10.2%201320162018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year-4.6%
2015Year over year-9%
2016Year over year5.6%
2017Year over year3.2%
2018Year over year-7.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1% 2018
Net margin 0.5% 2018
Free cash flow margin 3.2% 2018
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.10.6%7.9%5.3%2.6%0.0%201320162018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin9.8%
2014Operating margin8.3%
2015Operating margin5.7%
2016Operating margin2.9%
2017Operating margin2.1%
2018Operating margin1%
2013-12-29Net marginNot reported
2014Net margin6.6%
2015Net margin5.1%
2016Net margin1.7%
2017Net margin0.2%
2018Net margin0.5%
2013Free cash flow margin6%
2014Free cash flow margin8.6%
2015Free cash flow margin6.1%
2016Free cash flow margin3.5%
2017Free cash flow margin5.2%
2018Free cash flow margin3.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 157.5M 2018
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.373.8M280.4M186.9M93.5M0.0201320162018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow254535000
2014Operating cash flow346138000
2015Operating cash flow231020000
2016Operating cash flow167923000
2017Operating cash flow236023000
2018Operating cash flow157517000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 94.4M 2018
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.295.7M221.8M147.9M73.9M0.0201320162018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow200916000
2014Free cash flow273831000
2015Free cash flow177041000
2016Free cash flow107875000
2017Free cash flow163698000
2018Free cash flow94374000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

58.2% 2018
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.75%57%38%19%0%2013-12-2920162018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-29Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets60.7%
2015Liabilities / assets56.4%
2016Liabilities / assets69.9%
2017Liabilities / assets60.4%
2018Liabilities / assets58.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 2018
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.40×1.05×0.70×0.35×0.00×2013-12-2920162018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-29Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities1.3×
2015Current assets / current liabilities1.28×
2016Current assets / current liabilities1.06×
2017Current assets / current liabilities1.16×
2018Current assets / current liabilities1.05×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2013 2012-12-31 – 2013-12-29
Unavailable Not reported for this period.
USD 254.54 million
Exact value

Exact value: 254535000 USD

2012-12-31 – 2013-12-29: 254535000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 53.62 million
Exact value

Exact value: 53619000 USD

2012-12-31 – 2013-12-29: 53619000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 200.92 million
Calculation and evidence

254535000 − 53619000 USD

Exact free cash flow: 200916000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2013-12-30 – 2014-12-28
USD 210.71 million
Exact value

Exact value: 210705000 USD

2013-12-30 – 2014-12-28: 210705000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 346.14 million
Exact value

Exact value: 346138000 USD

2013-12-30 – 2014-12-28: 346138000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 72.31 million
Exact value

Exact value: 72307000 USD

2013-12-30 – 2014-12-28: 72307000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 273.83 million
Calculation and evidence

346138000 − 72307000 USD

Exact free cash flow: 273831000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2014-12-29 – 2015-12-27
USD 146.09 million
Exact value

Exact value: 146091000 USD

2014-12-29 – 2015-12-27: 146091000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 231.02 million
Exact value

Exact value: 231020000 USD

2014-12-29 – 2015-12-27: 231020000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 53.98 million
Exact value

Exact value: 53979000 USD

2014-12-29 – 2015-12-27: 53979000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 177.04 million
Calculation and evidence

231020000 − 53979000 USD

Exact free cash flow: 177041000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2015-12-28 – 2016-12-25
USD 52.71 million
Exact value

Exact value: 52710000 USD

2015-12-28 – 2016-12-25: 52710000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 167.92 million
Exact value

Exact value: 167923000 USD

2015-12-28 – 2016-12-25: 167923000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 60.05 million
Exact value

Exact value: 60048000 USD

2015-12-28 – 2016-12-25: 60048000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 107.88 million
Calculation and evidence

167923000 − 60048000 USD

Exact free cash flow: 107875000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2016-12-26 – 2017-12-31
USD 6.89 million
Exact value

Exact value: 6887000 USD

2016-12-26 – 2017-12-31: 6887000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 236.02 million
Exact value

Exact value: 236023000 USD

2016-12-26 – 2017-12-31: 236023000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 72.33 million
Exact value

Exact value: 72325000 USD

2016-12-26 – 2017-12-31: 72325000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 163.7 million
Calculation and evidence

236023000 − 72325000 USD

Exact free cash flow: 163698000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 15.04 million
Exact value

Exact value: 15040000 USD

2018-01-01 – 2018-12-31: 15040000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 157.52 million
Exact value

Exact value: 157517000 USD

2018-01-01 – 2018-12-31: 157517000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 63.14 million
Exact value

Exact value: 63143000 USD

2018-01-01 – 2018-12-31: 63143000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 94.37 million
Calculation and evidence

157517000 − 63143000 USD

Exact free cash flow: 94374000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

25 filings · 2,657 latest values · 2,657 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001635718, 1635718, GCI, edgar:1635718

Also known as GANNETT CO., INC., GANNETT MEDIA CORP., Gannett Co., Inc., Gannett Media Corp., Gannett SpinCo, Inc.