MEDIA GENERAL INC

EDGAR

161 filing records in this dataset, filed from 1994-03-25 to 2017-02-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

377 million USD

2016 Q3 · USD

Exact inputs and evidence

Operating margin

-7.46%

2016 Q3 · %

Exact inputs and evidence
  • Operating Income: -28150000 USD Source
  • Revenue: 377356000 USD Source

Operating cash flow

103 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141656000 USD Source
  • Operating Cash Flow: 38706000 USD Source

Free cash flow

93.3 million USD

2016 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141656000 USD Source
  • Operating Cash Flow: 38706000 USD Source
  • Capital Expenditure: 33939000 USD Source
  • Capital Expenditure: 24314000 USD Source
Cash and cash equivalents
57.8 million USD Source
Exact value

57822000 USD

Long-term debt including current maturities
2.24 billion USD Source
Exact value

2244150000 USD

Shares outstanding
47.8 million shares Source
Exact value

47802816 shares

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2017-02-10.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2015-12-31
  • Operating income: 11 of 11 periods available· newest 2015-12-31
  • Net income: 11 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2015-12-31
  • Total assets: 9 of 11 periods available· newest 2015-12-31
  • Total liabilities: 4 of 11 periods available· newest 2015-12-31
  • Current assets: 9 of 11 periods available· newest 2015-12-31
  • Current liabilities: 9 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2015-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2015-12-31
  • shares outstanding: No compatible figures in this window

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

    +93.3%

    Prior period

    USD 674.96 million

    –

    Current period

    USD 1.3 billion

    –

    Exact inputs and evidence

    1304943000 − 674963000 = 629980000 USD

    674963000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    1304943000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -173.7%

    Prior period

    USD 53.51 million

    –

    Current period

    −USD 39.46 million

    –

    Exact inputs and evidence

    -39459000 − 53506000 = -92965000 USD

    53506000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -39459000 USD · 2015-01-01 – 2015-12-31

    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

    +129%

    Prior period

    USD 68.52 million

    –

    Current period

    USD 156.95 million

    –

    Exact inputs and evidence

    156948000 − 68522000 = 88426000 USD

    68522000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    156948000 USD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +61.5%

    Prior period

    USD 36.62 million

    –

    Current period

    USD 59.13 million

    –

    Exact inputs and evidence

    59126000 − 36615000 = 22511000 USD

    36615000 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    59126000 USD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 1.3 billion 100% of revenue
  • Operating costs Derived USD 1.22 billion 94% of revenue
  • Operating income USD 81.99 million 6.3% of revenue
  • Tax, interest and other Derived USD 121.45 million 9.3% of revenue
  • Net income −USD 39.46 million −3% of revenue

Cash

  • Operating cash flow USD 156.95 million 12% of revenue
  • Capital expenditure USD 59.13 million 4.5% of revenue
  • Free cash flow Derived USD 97.82 million 7.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 105% of revenue.
  • 2010 Net loss: net income was −3.3% of revenue.
  • 2010 Net loss: net income was −7.4% of revenue.
  • 2011 Net loss: net income was −26% of revenue.
  • 2011 Net income was higher than operating income, so the split is not drawn.
  • 2012 Net loss: net income was −54% of revenue.
  • 2012 16%76%
  • 2013 10%87%
  • 2014 9.1%83%
  • 2015 Net loss: net income was −3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-12-28 – 2009-12-27657612000 690738000 Derived -33126000 2639000 Derived -35765000 15325000 Derived
Source
2010 2009-12-27 – 2010-12-26678115000 605227000 Derived 72888000 95526000 Derived -22638000 59224000 Derived
Source
2010 2009-12-28 – 2010-12-26304798000 263242000 Derived 41556000 64194000 Derived -22638000 59224000 Derived
Source
2011 2010-12-27 – 2011-12-25280611000 254204000 Derived 26407000 100729000 Derived -74322000 -2390000 Derived
Source
2011 2011-01-01 – 2011-12-31174520000 153216000 Derived 21304000 -82620000 Derived 103924000 5073000 Derived
Source
2012 2011-12-26 – 2012-12-31359722000 273057000 Derived 86665000 280082000 Derived -193417000 18503000 Derived
Source
2012 2012-01-01 – 2012-12-31228183000 172690000 Derived 55493000 19572000 Derived 35921000 61954000 Derived
Source
2013 2013-01-01 – 2013-12-31269912000 236085000 Derived 33827000 27687000 Derived 6140000 -7366000 Derived
Source
2014 2014-01-01 – 2014-12-31674963000 559859000 Derived 115104000 61598000 Derived 53506000 31907000 Derived
Source
2015 2015-01-01 – 2015-12-311304943000 1222949000 Derived 81994000 121453000 Derived -39459000 97822000 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 1.3B 2015
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.1.4B1.1B704.7M352.3M0.0200620112015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue931831000
2007Revenue896293000
2008Revenue797375000
2009Revenue657612000
2011Revenue280611000
2011Revenue174520000
2013Revenue269912000
2014Revenue674963000
2015Revenue1304943000

Revenue growth

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

93.3% 2015
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.163%115%66%18%-31%200620112015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-3.8%
2008Year over year-11%
2009Year over year-17.5%
2011Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over year150.1%
2015Year over year93.3%

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 6.3% 2015
Net margin -3% 2015
Free cash flow margin 7.5% 2015
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.73%24%-24%-73%-122%200620112015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin14.6%
2007Operating margin11.8%
2008Operating margin-108.4%
2009Operating margin-5%
2011Operating margin9.4%
2011Operating margin12.2%
2013Operating margin12.5%
2014Operating margin17.1%
2015Operating margin6.3%
2006Net margin8.5%
2007Net margin1.2%
2008Net margin-79.2%
2009Net margin-5.4%
2011Net margin-26.5%
2011Net margin59.5%
2013Net margin2.3%
2014Net margin7.9%
2015Net margin-3%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin2.3%
2011Free cash flow margin-0.9%
2011Free cash flow margin2.9%
2013Free cash flow margin-2.7%
2014Free cash flow margin4.7%
2015Free cash flow margin7.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 156.9M 2015
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.169.5M127.1M84.8M42.4M0.0200620112015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow33778000
2011Operating cash flow16663000
2011Operating cash flow22411000
2013Operating cash flow7800000
2014Operating cash flow68522000
2015Operating cash flow156948000

Free cash flow

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

USD 97.8M 2015
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.106.2M75.7M45.2M14.7M-15.8M200620112015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flow15325000
2011Free cash flow-2390000
2011Free cash flow5073000
2013Free cash flow-7366000
2014Free cash flow31907000
2015Free cash flow97822000

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.

66.4% 2015
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.73%55%36%18%0%2006-12-312011-12-252015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reported
2007-12-30Liabilities / assetsNot reported
2008-12-28Liabilities / assetsNot reported
2009-12-27Liabilities / assetsNot reported
2011-12-25Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reportedNo source recorded
2013Liabilities / assets61.7%
2014Liabilities / assets67.3%
2015Liabilities / assets66.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.25× 2015
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.4.58×3.43×2.29×1.14×0.00×200620112015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities2.01×
2007Current assets / current liabilities2.24×
2008Current assets / current liabilities1.32×
2009Current assets / current liabilities2.08×
2011Current assets / current liabilities4.24×
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities2.54×
2014Current assets / current liabilities2.47×
2015Current assets / current liabilities2.25×

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
2009 2008-12-28 – 2009-12-27
−USD 35.77 million
Exact value

Exact value: -35765000 USD

2008-12-28 – 2009-12-27: -35765000 USD Inspect Net Income Open source
Share or cite

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

USD 33.78 million
Exact value

Exact value: 33778000 USD

2008-12-28 – 2009-12-27: 33778000 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 18.45 million
Exact value

Exact value: 18453000 USD

2008-12-28 – 2009-12-27: 18453000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.33 million
Calculation and evidence

33778000 − 18453000 USD

Exact free cash flow: 15325000 USD

Share or cite

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

2010 2009-12-27 – 2010-12-26
−USD 22.64 million
Exact value

Exact value: -22638000 USD

2009-12-27 – 2010-12-26: -22638000 USD Inspect Net Income Open source
Share or cite

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

USD 85.71 million
Exact value

Exact value: 85706000 USD

2009-12-27 – 2010-12-26: 85706000 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 26.48 million
Exact value

Exact value: 26482000 USD

2009-12-27 – 2010-12-26: 26482000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 59.22 million
Calculation and evidence

85706000 − 26482000 USD

Exact free cash flow: 59224000 USD

Share or cite

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

2010 2009-12-28 – 2010-12-26
−USD 22.64 million
Exact value

Exact value: -22638000 USD

2009-12-28 – 2010-12-26: -22638000 USD Inspect Net Income Open source
Share or cite

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

USD 85.71 million
Exact value

Exact value: 85706000 USD

2009-12-28 – 2010-12-26: 85706000 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 26.48 million
Exact value

Exact value: 26482000 USD

2009-12-28 – 2010-12-26: 26482000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 59.22 million
Calculation and evidence

85706000 − 26482000 USD

Exact free cash flow: 59224000 USD

Share or cite

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

2011 2010-12-27 – 2011-12-25
−USD 74.32 million
Exact value

Exact value: -74322000 USD

2010-12-27 – 2011-12-25: -74322000 USD Inspect Net Income Open source
Share or cite

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

USD 16.66 million
Exact value

Exact value: 16663000 USD

2010-12-27 – 2011-12-25: 16663000 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 19.05 million
Exact value

Exact value: 19053000 USD

2010-12-27 – 2011-12-25: 19053000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.39 million
Calculation and evidence

16663000 − 19053000 USD

Exact free cash flow: -2390000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 103.92 million
Exact value

Exact value: 103924000 USD

2011-01-01 – 2011-12-31: 103924000 USD Inspect Net Income Open source
Share or cite

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

USD 22.41 million
Exact value

Exact value: 22411000 USD

2011-01-01 – 2011-12-31: 22411000 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 17.34 million
Exact value

Exact value: 17338000 USD

2011-01-01 – 2011-12-31: 17338000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.07 million
Calculation and evidence

22411000 − 17338000 USD

Exact free cash flow: 5073000 USD

Share or cite

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

2012 2011-12-26 – 2012-12-31
−USD 193.42 million
Exact value

Exact value: -193417000 USD

2011-12-26 – 2012-12-31: -193417000 USD Inspect Net Income Open source
Share or cite

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

USD 36.39 million
Exact value

Exact value: 36389000 USD

2011-12-26 – 2012-12-31: 36389000 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 17.89 million
Exact value

Exact value: 17886000 USD

2011-12-26 – 2012-12-31: 17886000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.5 million
Calculation and evidence

36389000 − 17886000 USD

Exact free cash flow: 18503000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 35.92 million
Exact value

Exact value: 35921000 USD

2012-01-01 – 2012-12-31: 35921000 USD Inspect Net Income Open source
Share or cite

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

USD 73.57 million
Exact value

Exact value: 73566000 USD

2012-01-01 – 2012-12-31: 73566000 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 11.61 million
Exact value

Exact value: 11612000 USD

2012-01-01 – 2012-12-31: 11612000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61.95 million
Calculation and evidence

73566000 − 11612000 USD

Exact free cash flow: 61954000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 6.14 million
Exact value

Exact value: 6140000 USD

2013-01-01 – 2013-12-31: 6140000 USD Inspect Net Income Open source
Share or cite

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

USD 7.8 million
Exact value

Exact value: 7800000 USD

2013-01-01 – 2013-12-31: 7800000 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 15.17 million
Exact value

Exact value: 15166000 USD

2013-01-01 – 2013-12-31: 15166000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.37 million
Calculation and evidence

7800000 − 15166000 USD

Exact free cash flow: -7366000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
USD 53.51 million
Exact value

Exact value: 53506000 USD

2014-01-01 – 2014-12-31: 53506000 USD Inspect Net Income Open source
Share or cite

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

USD 68.52 million
Exact value

Exact value: 68522000 USD

2014-01-01 – 2014-12-31: 68522000 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 36.62 million
Exact value

Exact value: 36615000 USD

2014-01-01 – 2014-12-31: 36615000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31.91 million
Calculation and evidence

68522000 − 36615000 USD

Exact free cash flow: 31907000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 39.46 million
Exact value

Exact value: -39459000 USD

2015-01-01 – 2015-12-31: -39459000 USD Inspect Net Income Open source
Share or cite

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

USD 156.95 million
Exact value

Exact value: 156948000 USD

2015-01-01 – 2015-12-31: 156948000 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 59.13 million
Exact value

Exact value: 59126000 USD

2015-01-01 – 2015-12-31: 59126000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 97.82 million
Calculation and evidence

156948000 − 59126000 USD

Exact free cash flow: 97822000 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.

161 filings · 2,247 latest values · 2,247 originally reported values

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

Identifiers: 0000216539, 216539, MEG, edgar:216539

Also known as MEDIA GENERAL INC