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


MEREDITH CORP   FYE=6 (June)

Annual - Income Statement - Standardized

Fiscal period2019201820172016201520142013201220112010
Period End Date6/30/20196/30/20186/30/20176/30/20166/30/20156/30/20146/30/20136/30/20126/30/20116/30/2010
 Sales3,080.202,112.001,547.601,242.801,210.231,105.611,145.911,055.071,054.251,059.00
 Excise Taxes Collected (Subtracted)--------------------
 Other Revenues108.30152.20165.70406.80383.94363.10325.43321.62346.23323.84
 Total Revenues3,188.502,264.201,713.301,649.601,594.181,468.711,471.341,376.691,400.481,382.83
 Cost of Goods Sold1,161.20868.00608.40611.30598.94567.02561.06547.56554.10572.29
 Gross Profit2,027.301,396.201,104.901,038.30995.24901.68910.28829.12846.38810.54
  Depreciation--------------------
  Depreciation & Amortization247.60129.0053.8059.1056.5548.7345.3544.3339.5540.89
  Goodwill Amortization------161.501.2611.20--------
  Amortization of Intangibles--------------------
  Amortization of Deferred Charges--------------------
  Total Depreciation & Amortization247.60129.0053.80220.6057.8059.9345.3544.3339.5540.89
 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 Expenses1,350.00987.50726.40723.50695.32655.24654.10599.03581.54584.53
  Advertising Expense--------------------
  Total Selling, General & Administrative Expenses1,350.00987.50726.40723.50695.32655.24654.10599.03581.54584.53
 Rental Expense--------------------
 Pension/Retirement Expense--------------------
 Restructuring and Other Corporate Actions--------------------
 Operating Income (Expense) - Other(142.70)(192.80)(16.50)36.40------------
 Total Operating Expense2,901.502,177.301,405.101,519.001,352.061,282.191,260.511,190.921,175.191,197.71
Operating Income287.0086.90308.20130.60242.11186.52210.83185.77225.29185.12
 Interest Expense - Non-Operating170.6097.2018.8020.4019.3512.1813.4312.9012.9718.58
 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--------------0.010.030.05
 Non Operating Income (Expense) - Other24.200.700.90--------------
 Total Non-Operating Income/Expense(146.40)(96.50)(17.90)(20.40)(19.35)(12.18)(13.43)(12.90)(12.94)(18.53)
Pre-Tax Income140.60(9.60)290.30110.20222.76174.34197.40172.88212.35166.59
 Income Tax Credits--------------------
 Deferred Taxes - Total--------------------
 Income Taxes (Federal)--------------------
 Income Taxes (State)--------------------
 Income Taxes (Foreign)--------------------
 Provision for Income Taxes - Total11.50(123.60)101.4076.3085.9760.8073.7568.5080.7460.96
Income After Tax129.10114.00188.9033.90136.79113.54123.65104.37131.61105.63
Minority Interest--------------------
Equity in Earnings of Subsidiary--------------------
Investment Gains (Losses)--------------------
Other Income--------------------
Income from Continuing Operations129.10114.00188.9033.90136.79113.54123.65104.37131.61105.63
Income from Discontinued Operations(82.80)(14.60)------------(4.18)(1.67)
Income Before Extraordinary Income & Accounting Change46.3099.40188.9033.90136.79113.54123.65104.37127.43103.96
Extraordinary Income (Loss)--------------------
Cumulative Effect of Accounting Change--------------------
Consolidated Net Income (Loss)46.3099.40188.9033.90136.79113.54123.65104.37127.43103.96
Non-Controlling Interest--------------------
Net Income (Loss) Attributable to Parent Company46.3099.40188.9033.90136.79113.54123.65104.37127.43103.96
Preferred Stock Dividend & Other Adjustments78.3033.00----0.00--0.00----0.00
Net Income (Loss) Available to Common Shareholders(32.00)66.40188.9033.90136.79113.54123.65104.37127.43103.96
Earnings Per Share (Basic) - Cont Ops1.121.804.230.763.072.542.782.332.892.34
Earnings Per Share (Basic) - Disc Ops(1.83)(0.32)------------(0.09)(0.04)
Earnings Per Share (Basic) - Acc Change--------------------
Earnings Per Share (Basic) - Extras--------------------
Earnings Per Share (Basic) - Excluding Extraordinary Items1.022.214.240.763.072.542.782.332.802.30
Earnings Per Share (Basic) - Stock-Based Compensation Expense--------------------
Earnings Per Share (Basic) - Consolidated1.022.214.240.763.072.542.782.332.802.30
Earnings Per Share (Basic) - Parent Company1.022.214.240.763.072.542.782.332.802.30
Net Earnings Per Share (Basic)(0.71)1.484.230.763.072.542.782.332.802.30
Earnings Per Share (Diluted) - Cont Ops1.121.794.160.753.022.502.742.312.872.32
Earnings Per Share (Diluted) - Disc Ops(1.82)(0.32)------------(0.09)(0.04)
Earnings Per Share (Diluted) - Acc Change--------------------
Earnings Per Share (Diluted) - Extras--------------------
Earnings Per Share (Diluted) - Excluding Extraordinary Items1.022.204.160.753.022.502.742.312.782.28
Earnings Per Share (Diluted) - Stock-Based Compensation Expense--------------------
Earnings Per Share (Diluted) - Consolidated1.022.204.160.753.022.502.742.312.782.28
Earnings Per Share (Diluted) - Parent Company1.022.204.160.753.022.502.742.312.782.28
Net Earnings Per Share (Diluted)(0.70)1.474.160.753.022.502.742.312.782.28
Dilution Factor0.150.04(0.04)0.150.08(0.02)(0.12)(0.19)(0.02)(0.12)
Weighted Average Shares Outstanding (Basic)45.3044.9044.6044.6044.5244.6444.4644.8345.5045.29
Weighted Average Shares Outstanding (Diluted)45.5045.2045.4045.4045.3245.4145.0945.1045.8345.54
Normalized Pre-Tax Income140.60(9.60)290.30110.20222.76174.34197.40172.88212.35166.59
Normalized Income After Tax129.10114.00188.9033.90136.79113.54123.65104.37131.61105.63
EBITDA562.40241.20379.60206.40315.23244.03265.84241.97281.94248.58
EBIT287.0086.90308.20130.60242.11186.52210.83185.77225.29185.12