Ticker
Reporting Basis
Period
From
To
Form Type
Report Format
Update Type


MEREDITH CORP   FYE=6 (June)

Annual - Income Statement - Standardized

Fiscal period2018201720162015201420132012201120102009
Period End Date6/30/20186/30/20176/30/20166/30/20156/30/20146/30/20136/30/20126/30/20116/30/20106/30/2009
 Sales1,605.901,256.101,242.801,210.231,105.611,145.911,055.071,054.251,059.001,064.19
 Excise Taxes Collected (Subtracted)--------------------
 Other Revenues641.50457.20406.80383.94363.10325.43321.62346.23323.84340.65
 Total Revenues2,247.401,713.301,649.601,594.181,468.711,471.341,376.691,400.481,382.831,404.83
 Cost of Goods Sold860.60603.00611.30598.94567.02561.06547.56554.10572.29644.10
 Gross Profit1,386.801,110.301,038.30995.24901.68910.28829.12846.38810.54760.73
  Depreciation--------------------
  Depreciation & Amortization129.0053.8059.1056.5548.7345.3544.3339.5540.8942.57
  Goodwill Amortization22.706.20161.501.2611.20--------294.53
  Amortization of Intangibles--------------------
  Amortization of Deferred Charges--------------------
  Total Depreciation & Amortization151.7060.00220.6057.8059.9345.3544.3339.5540.89337.10
 Interest Expense - Operating--------------------
 Interest/Investment Income - Operating--------------------
 Research & Development Expenses--------------------
 In-process Research & Development Expenses--------------------
  Salaries, Compensation & Labor Expense--------------------
  Stock-Based Compensation Expense--------------------
  Selling, General & Administrative Expenses962.70730.90723.50695.32655.24654.10599.03581.54584.53555.75
  Advertising Expense--------------------
  Total Selling, General & Administrative Expenses962.70730.90723.50695.32655.24654.10599.03581.54584.53555.75
 Rental Expense--------------------
 Pension/Retirement Expense--------------------
 Restructuring and Other Corporate Actions--------------------
 Operating Income (Expense) - Other(173.40)(10.30)36.40--------------
 Total Operating Expense2,148.401,404.201,519.001,352.061,282.191,260.511,190.921,175.191,197.711,536.96
Operating Income99.00309.10130.60242.11186.52210.83185.77225.29185.12(132.12)
 Interest Expense - Non-Operating96.9018.8020.4019.3512.1813.4312.9012.9718.5820.78
 Interest Capitalized--------------------
 Special & Unusual Charges--------------------
 Asset Writedown and Impairments--------------------
 Restructuring Charges--------------------
 Merger & Acquisition Related Income (Expense)--------------------
 Rental Income--------------------
 Impairment of Goodwill--------------------
 Litigation--------------------
 Gain (Loss) From Sale Of Assets--------------------
 Gain (Loss) From Sale of Investments--------------------
 Dividends of Subsidiary--------------------
 Income (Loss) from Equity Investments--------------------
 Pre-Tax Minority Interest--------------------
 Interest & Investment Income------------0.010.030.050.66
 Non Operating Income (Expense) - Other(11.70)------------------
 Total Non-Operating Income/Expense(108.60)(18.80)(20.40)(19.35)(12.18)(13.43)(12.90)(12.94)(18.53)(20.12)
Pre-Tax Income(9.60)290.30110.20222.76174.34197.40172.88212.35166.59(152.24)
 Income Tax Credits--------------------
 Deferred Taxes - Total--------------------
 Income Taxes (Federal)--------------------
 Income Taxes (State)--------------------
 Income Taxes (Foreign)--------------------
 Provision for Income Taxes - Total(123.60)101.4076.3085.9760.8073.7568.5080.7460.96(51.57)
Income After Tax114.00188.9033.90136.79113.54123.65104.37131.61105.63(100.67)
Minority Interest--------------------
Equity in Earnings of Subsidiary--------------------
Investment Gains (Losses)--------------------
Other Income--------------------
Income from Continuing Operations114.00188.9033.90136.79113.54123.65104.37131.61105.63(100.67)
Income from Discontinued Operations(14.60)------------(4.18)(1.67)(6.41)
Income Before Extraordinary Income & Accounting Change99.40188.9033.90136.79113.54123.65104.37127.43103.96(107.08)
Extraordinary Income (Loss)--------------------
Cumulative Effect of Accounting Change--------------------
Consolidated Net Income (Loss)99.40188.9033.90136.79113.54123.65104.37127.43103.96(107.08)
Non-Controlling Interest--------------------
Net Income (Loss) Attributable to Parent Company99.40188.9033.90136.79113.54123.65104.37127.43103.96(107.08)
Preferred Stock Dividend & Other Adjustments33.00----0.00--0.00----0.00--
Net Income (Loss) Available to Common Shareholders66.40188.9033.90136.79113.54123.65104.37127.43103.96(107.08)
Earnings Per Share (Basic) - Cont Ops1.804.230.763.072.542.782.332.892.34(2.24)
Earnings Per Share (Basic) - Disc Ops(0.32)------------(0.09)(0.04)(0.14)
Earnings Per Share (Basic) - Acc Change--------------------
Earnings Per Share (Basic) - Extras--------------------
Earnings Per Share (Basic) - Excluding Extraordinary Items2.214.240.763.072.542.782.332.802.30(2.38)
Earnings Per Share (Basic) - Stock-Based Compensation Expense--------------------
Earnings Per Share (Basic) - Consolidated2.214.240.763.072.542.782.332.802.30(2.38)
Earnings Per Share (Basic) - Parent Company2.214.240.763.072.542.782.332.802.30(2.38)
Net Earnings Per Share (Basic)1.484.230.763.072.542.782.332.802.30(2.38)
Earnings Per Share (Diluted) - Cont Ops1.794.160.753.022.502.742.312.872.32(2.24)
Earnings Per Share (Diluted) - Disc Ops(0.32)------------(0.09)(0.04)(0.14)
Earnings Per Share (Diluted) - Acc Change--------------------
Earnings Per Share (Diluted) - Extras--------------------
Earnings Per Share (Diluted) - Excluding Extraordinary Items2.204.160.753.022.502.742.312.782.28(2.38)
Earnings Per Share (Diluted) - Stock-Based Compensation Expense--------------------
Earnings Per Share (Diluted) - Consolidated2.204.160.753.022.502.742.312.782.28(2.38)
Earnings Per Share (Diluted) - Parent Company2.204.160.753.022.502.742.312.782.28(2.38)
Net Earnings Per Share (Diluted)1.474.160.753.022.502.742.312.782.28(2.38)
Dilution Factor0.04(0.04)0.150.08(0.02)(0.12)(0.19)(0.02)(0.12)(0.12)
Weighted Average Shares Outstanding (Basic)44.9044.6044.6044.5244.6444.4644.8345.5045.2945.04
Weighted Average Shares Outstanding (Diluted)45.2045.4045.4045.3245.4145.0945.1045.8345.5445.04
Normalized Pre-Tax Income(9.60)290.30110.20222.76174.34197.40172.88212.35166.59(152.24)
Normalized Income After Tax114.00188.9033.90136.79113.54123.65104.37131.61105.63(100.67)
EBITDA253.30380.60206.40315.23244.03265.84241.97281.94248.58(64.41)
EBIT99.00309.10130.60242.11186.52210.83185.77225.29185.12(132.12)