Meredith Corporation Reports Record First Quarter

Meredith Corporation Reports Record First Quarter

DES MOINES, Iowa, Oct. 24 /PRNewswire-FirstCall/ -- Meredith Corporation (NYSE:MDP) today reported record first quarter results. Earnings per share grew 13 percent to $0.52 compared with the prior-year first quarter. Net earnings increased 11 percent to $26.4 million. Total Company revenues rose 35 percent to $390.3 million and advertising revenues increased 29 percent. On a comparable basis (excluding the newly acquired magazines), Meredith's revenues grew 6 percent to $306.9 million.

"We are extremely pleased to report record first quarter earnings," said William T. Kerr, Chairman and Chief Executive Officer. "Our results reflect the addition of our newly acquired magazines, solid magazine advertising and strong performances from our non-magazine Publishing operations, partially offset by the absence of political advertising in Broadcasting. This strong start to fiscal 2006 follows record results in fiscal 2005 and once again validates our ability to execute our growth strategies.

"We closed the acquisition of Parents, Family Circle, Fitness, Child and Ser Padres on July 1, 2005," Kerr continued. "The integration of these new magazines is progressing well and their financial performance is meeting our expectations. The acquisition was modestly accretive in the first quarter."

OPERATING HIGHLIGHTS

Publishing

Operating profit increased 26 percent to $47.7 million and total revenues grew 48 percent to $318.5 million. This performance was due to the addition of the new magazines; solid advertising results at most of Meredith's magazines; and strong profit growth in books, integrated marketing and interactive media. On a comparable basis, publishing operating profit rose 13 percent and revenues grew 9 percent.

Total advertising revenues grew 50 percent primarily due to the addition of the new magazines. On a comparable basis, Publishing advertising revenues increased 4 percent. In particular, Better Homes and Gardens, Ladies' Home Journal, Traditional Home, More and American Baby delivered solid advertising revenue gains.

Meredith Books and Integrated Marketing each increased revenues in excess of 25 percent and produced strong profit growth in the quarter. The Company's interactive media operations produced strong growth as well. "These businesses have grown rapidly in recent years. They help us diversify our revenues beyond traditional magazine advertising, and are essential to continued strong growth in Publishing," Kerr commented.

The Company continued its aggressive product development initiatives. Meredith launched Siempre Mujer, its new Spanish-language women's lifestyle magazine in September. The Company raised the rate base of More magazine to 1.1 million and introduced several new books, including diet and fitness, pregnancy, self help and how-to books.

Broadcasting

Operating profit and earnings before interest, taxes, depreciation and amortization (EBITDA) declined 11 and 5 percent, respectively. Total revenues declined 2 percent to $71.8 million. These results primarily reflect the absence of $6.4 million in net political advertising, partially offset by growth in non-political advertising, and disciplined expense management.

"Overall, we increased non-political advertising revenues 7 percent in the quarter. Our performance ranks among the best of the broadcasters who have reported to date," Kerr said. "We were particularly pleased with our local advertising sales efforts. Local advertising revenue grew 5 percent in the quarter, or 8 percent excluding political advertising." Kerr also noted, "Our national non-political revenues rose 3 percent."

Meredith continued its late news share improvement for certain key markets in the July 2005 rating book for the key adult 25-54 demographic group. In particular, the Company's CBS affiliates in Atlanta and Phoenix-its two largest markets-increased audience share 25 and 33 percent, respectively, from the July 2004 rating book. The Company also posted gains in Portland, Nashville and Kansas City.

During the first quarter Meredith completed its acquisition of KSMO-TV, the WB affiliate in Kansas City, by acquiring the license assets. Meredith now operates duopolies in Kansas City and Portland.

OTHER FINANCIAL INFORMATION

Net interest expense increased to $7.8 million in the first quarter of fiscal 2006 from $5 million in the prior-year period, primarily reflecting a higher average debt balance. Total debt was $605 million at September 30, 2005 versus $300 million as of September 30, 2004 due to the acquisition of the new magazines. The weighted average interest rate was 5.1 percent on September 30, 2005 compared with 6.8 percent on September 30, 2004.

Capital expenditures were $10.6 million in the first quarter of fiscal 2006. The Company repurchased more than 200,000 shares in the first quarter as part of its ongoing share repurchase program.

All earnings per share figures in the text of this release are diluted. Both basic and diluted earnings per share can be found in the attached statement of earnings. Fiscal 2005 first quarter results have been restated to reflect the expensing of share-based compensation.

OUTLOOK

For the second quarter of fiscal 2006, the Company believes the current First Call mean estimate of $0.56 per share is achievable. On a comparable basis, Publishing advertising revenues are expected to grow in the low-double digits. Total Publishing advertising revenues are expected to increase significantly primarily due to the addition of the new magazines. Broadcast pacings, which are a snapshot in time and change frequently, are currently down in the mid-single digits in the second quarter. Broadcast pacings reflect the absence of $12.2 million in net political advertising, which was booked in the second quarter of fiscal 2005.

For the fiscal year, Meredith believes the current First Call mean estimate of $2.83 is achievable. This would represent a 13 percent increase from the $2.50 the Company earned in fiscal 2005 (before the $0.02 cumulative benefit of a change in accounting principle related to option expensing). "This would be particularly strong performance in a year where we face the challenge of replacing nearly $19 million in net political advertising revenues," Kerr noted.

CONFERENCE CALL WEBCAST

Meredith will host a conference call on October 24, 2005 at 11:00 a.m. EDT (10:00 a.m. CDT) to discuss fiscal first quarter results. A live webcast will be accessible to the public on the Company's website http://www.meredith.com/ .

RATIONALE FOR USE AND ACCESS TO NON-GAAP MEASURES

Non-GAAP measures such as EBITDA should be construed not as alternative measures of, but as supplemental information regarding, the Company's net earnings and income from operations as defined under GAAP.

Management uses and presents GAAP and non-GAAP results to evaluate and communicate the performance of the Company. Because of EBITDA's focus on results from operations before depreciation and amortization, management believes that EBITDA provides an additional analytical tool to clarify the Company's results from core operations and delineate underlying trends. EBITDA is a common alternative measure of performance used by investors and financial analysts. Meredith does not use EBITDA as a measure of liquidity, nor is EBITDA necessarily indicative of funds available for management's discretionary use.

Reconciliations of GAAP to non-GAAP measures are included in Table 1. The attached financial statements and reconciliation tables will be made available on the Company's web site. Interested parties should go to http://www.meredith.com/investors/index.html and click on "GAAP-Non-GAAP Reconciliation" in the navigation bar on the left side of the page.

SAFE HARBOR

This release contains certain forward-looking statements that are subject to risks and uncertainties. These statements are based on management's current knowledge and estimates of factors affecting the Company's operations. Statements in this announcement that are forward-looking include, but are not limited to, the statements regarding broadcast pacings, publishing advertising revenues, along with the Company's earnings per share outlook for the second quarter of fiscal 2006 and the full fiscal year.

Actual results may differ materially from those currently anticipated. Factors that could adversely affect future results include, but are not limited to, downturns in national and/or local economies; a softening of the domestic advertising market; world, national, or local events that could disrupt broadcast television; increased consolidation among major advertisers or other events depressing the level of advertising spending; the unexpected loss of one or more major clients; the integration of the newly acquired businesses; changes in consumer reading, purchase, and/or television viewing patterns; unanticipated increases in paper, postage, printing or syndicated programming costs; changes in television network affiliation agreements; technological developments affecting products or methods of distribution; changes in government regulations affecting the Company's industries; unexpected changes in interest rates; and any acquisitions and/or dispositions. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events, or otherwise.

ABOUT MEREDITH CORPORATION

Meredith ( http://www.meredith.com/ ) is one of the nation's leading media and marketing companies with businesses centering on magazine and book publishing, television broadcasting, integrated marketing and interactive media. The Meredith Publishing Group is the leading magazine publisher serving women, reaching more than 75 million American women. The group features 25 subscription magazines-including Better Homes and Gardens, Ladies' Home Journal, Family Circle, Parents, American Baby, Fitness, and More-and approximately 200 special interest publications. Meredith owns 14 television stations, including properties in top-25 markets Atlanta, Phoenix and Portland, and an AM radio station.

Meredith has approximately 350 books in print and has established marketing relationships with some of America's leading companies including The Home Depot, DIRECTV, DaimlerChrysler, Wal-Mart and Carnival Cruise Lines. Meredith's consumer database, which contains more than 85 million names, is one of the largest domestic databases among media companies and enables magazine and television advertisers to target marketing campaigns precisely. Additionally, Meredith has an extensive Internet presence that includes 32 web sites and strategic alliances with leading Internet destinations.

Meredith Corporation and Subsidiaries Consolidated Statements of Earnings - Unaudited

Restated* Percent Three Months Ended September 30, 2005 2004 Change (In thousands except per share data) Revenues Advertising $233,230 $180,591 29.1 % Circulation 94,883 58,226 63.0 % All other 62,152 50,046 24.2 % Total revenues 390,265 288,863 35.1 % Operating costs and expenses Production, distribution and editorial 176,761 129,176 36.8 % Selling, general and administrative 150,942 107,283 40.7 % Depreciation and amortization 11,379 8,431 35.0 % Total operating costs and expenses 339,082 244,890 38.5 % Income from operations 51,183 43,973 16.4 % Interest income 177 217 (18.4)% Interest expense (8,020) (5,172) 55.1 % Earnings before income taxes 43,340 39,018 11.1 % Income taxes 16,903 15,101 11.9 % Net earnings $26,437 $23,917 10.5 %

Basic earnings per share $0.54 $0.48 12.5 % Basic average shares outstanding 49,318 50,267 (1.9)%

Diluted earnings per share $0.52 $0.46 13.0 % Diluted average shares outstanding 50,725 51,859 (2.2)%

Dividends paid per share $0.140 $0.120 16.7 %

* Restated to reflect the expensing of share-based compensation.

Meredith Corporation and Subsidiaries Segment Information - Unaudited

Restated* Percent Three Months Ended September 30, 2005 2004 Change (In thousands)

Revenues Publishing $318,474 $215,578 47.7 % Broadcasting Non-political advertising 70,158 65,464 7.2 % Political advertising 80 6,378 (98.7)% Other revenues 1,553 1,443 7.6 % Total broadcasting 71,791 73,285 (2.0)% Total revenues $390,265 $288,863 35.1 %

Operating profits Publishing $47,745 $37,823 26.2 % Broadcasting 12,751 14,253 (10.5)% Unallocated corporate (9,313) (8,103) (14.9)% Income from operations $51,183 $43,973 16.4 %

Depreciation and amortization Publishing $4,708 $2,345 100.8 % Broadcasting 6,047 5,493 10.1 % Unallocated corporate 624 593 5.2 % Total depreciation and amortization $11,379 $8,431 35.0 %

EBITDA Publishing $52,453 $40,168 30.6 % Broadcasting 18,798 19,746 (4.8)% Unallocated corporate (8,689) (7,510) (15.7)% Total EBITDA $62,562 $52,404 19.4 %

* Restated to reflect the expensing of share-based compensation.

Meredith Corporation and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited) September 30, June 30, (In thousands) 2005 2005 Assets Current assets Cash and cash equivalents $11,336 $29,788 Accounts receivable, net 247,449 176,669 Inventories 59,696 41,562 Current portion of subscription acquisition costs 81,446 27,777 Current portion of broadcast rights 23,862 13,539 Other current assets 21,035 15,160 Total current assets 444,824 304,495 Property, plant and equipment, net 413,881 398,882 Less accumulated depreciation (213,650) (205,926) Net property, plant and equipment 200,231 192,956 Subscription acquisition costs 73,075 24,722 Broadcast rights 11,089 7,096 Other assets 68,155 58,589 Intangibles, net 816,560 707,068 Goodwill 428,366 196,382 Total assets $2,042,300 $1,491,308

Liabilities and Shareholders' Equity Current liabilities Current portion of long-term debt $75,000 $125,000 Current portion of broadcast rights payable 29,134 18,676 Accounts payable 59,606 48,462 Accrued expenses and other liabilities 124,966 119,526 Current portion of unearned subscription revenues 201,203 127,416 Total current liabilities 489,909 439,080 Long-term debt 530,000 125,000 Long-term broadcast rights payable 22,166 17,208 Unearned subscription revenues 172,445 112,358 Deferred income taxes 101,068 93,929 Other noncurrent liabilities 53,668 51,906 Total liabilities 1,369,256 839,481 Shareholders' equity Common stock 39,726 39,700 Class B stock 9,583 9,596 Additional paid-in capital 59,438 55,346 Retained earnings 569,639 550,115 Accumulated other comprehensive loss (1,025) (1,025) Unearned compensation (4,317) (1,905) Total shareholders' equity 673,044 651,827 Total liabilities and shareholders' equity $2,042,300 $1,491,308

Meredith Corporation and Subsidiaries Condensed Consolidated Statements of Cash Flows - Unaudited

Restated* Three Months Ended September 30, 2005 2004 (In thousands) Net cash provided by operating activities $7,089 $40,441

Cash flows from investing activities Acquisitions of businesses (359,221) (8,158) Additions to property, plant and equipment (10,586) (4,190) Other - (250) Net cash used in investing activities (369,807) (12,598)

Cash flows from financing activities Proceeds from issuance of long- term debt 440,000 - Repayment of long-term debt (85,000) - Excess tax benefits from share- based payments 2,953 706 Proceeds from common stock issued 3,673 3,587 Purchases of Company stock (9,952) (31,090) Dividends paid (6,913) (6,014) Other financing activities (495) - Net cash provided by (used in) financing activities 344,266 (32,811)

Net decrease in cash and cash equivalents (18,452) (4,968) Cash and cash equivalents at beginning of period 29,788 58,723 Cash and cash equivalents at end of period $11,336 53,755

* Restated to reflect the expensing of share-based compensation.

Meredith Corporation and Subsidiaries Supplemental Disclosures Regarding Non-GAAP Financial Measures Table 1

Consolidated EBITDA, which is reconciled to net earnings in the following tables, is defined as earnings before interest, taxes, depreciation and amortization.

Segment EBITDA is a measure of segment earnings before depreciation and amortization.

Segment EBITDA margin is defined as segment EBITDA divided by segment revenues.

Three months ended September 30, 2005 Unallocated Publishing Broadcasting Corporate Total (In thousands) Revenues $318,474 $71,791 $- $390,265

Operating profit $47,745 $12,751 $(9,313) $51,183 Depreciation and amortization 4,708 6,047 624 11,379 EBITDA $52,453 $18,798 $(8,689) 62,562 Less: Depreciation and amortization (11,379) Net interest expense (7,843) Income taxes (16,903) Net earnings $26,437

Segment EBITDA margin 16.5% 26.2%

Three months ended September 30, 2004 - Restated*

Unallocated Publishing Broadcasting Corporate Total (In thousands) Revenues $215,578 $73,285 $- $288,863

Operating profit $37,823 $14,253 $(8,103) $43,973 Depreciation and amortization 2,345 5,493 593 8,431 EBITDA $40,168 $19,746 $(7,510) 52,404 Less: Depreciation and amortization (8,431) Net interest expense (4,955) Income taxes (15,101) Net earnings $23,917

Segment EBITDA margin 18.6% 26.9%

* Restated to reflect the expensing of share-based compensation.

Source: Meredith Corporation

CONTACT: Shareholder and Financial Analyst Contact, Jim Jacobson, Director of Investor Relations, +1-515-284-2633, jim.jacobson@meredith.com ; or, Media Contact, Art Slusark, Vice President-Corporate Communications, +1-515-284-3404, art.slusark@meredith.com , both of Meredith Corporation

Web site: http://www.meredith.com/ http://www.meredith.com/investors/index.html

------- Profile: Ent