Home

Gannett Announces First Quarter 2025 Results & Reiterates Business Outlook

Gannett Co., Inc. ("Gannett", "we", "us", "our", or the "Company") (NYSE: GCI) today reported its financial results for the first quarter ended March 31, 2025.

"In the first quarter, we delivered significant improvement to our bottom line compared to the prior year period, along with sustained year-over-year growth in free cash flow. We continued to make notable progress towards debt reduction, repaying approximately $75 million of debt during the quarter, which lowered our leverage and further strengthened our capital structure. Our financial results in the first quarter reflect solid execution of our strategy and the resilience of our business in navigating both a challenging operating environment and the outsized impact of several items unique to the first quarter," said Michael Reed, Gannett Chairman and Chief Executive Officer.

"With these items now behind us, we expect to drive a marked improvement in our top-line trends for the balance of the year, led by a reacceleration in our digital businesses. We believe this perspective is supported by the fact that March marked our best performing month of the quarter for digital revenue and we are seeing improving revenue trends continue into the second quarter."

"In the first quarter, we maintained our position as the nation’s leading news and information provider among content creators with 195 million average monthly unique visitors, growing over 4% compared to the prior year. We also continued to expand our efforts to strategically monetize the vast library of content produced across our platform as we incrementally added subscription products and A.I. licensing deals to our platform."

"As we previously outlined, we expect a progressive build in our financial and operational performance throughout the year. We are confident in the leadership and strategic plans in place to achieve our financial objectives, and as a result, we are reaffirming our full year 2025 business outlook. With continued focus on our strategy, efficiency initiatives, and disciplined operational execution, we are well-positioned to drive stronger performance as we enter the second quarter."

First Quarter 2025 Financial Highlights (Year-Over-Year):

  • Total revenues of $571.6 million were impacted by the sale of the Austin-American Statesman in the first quarter of 2025 and the decision to sell or shut down certain non-strategic assets in 2024
    • Total revenue decreased 10.1%; same store revenues(1) decreased 7.7%
  • Net loss attributable to Gannett of $7.3 million improved by $77.4 million
  • Adjusted net loss attributable to Gannett(1) of $13.1 million improved by $23.4 million
  • Adjusted EBITDA(1) totaled $50.5 million
  • Cash provided by operating activities of $23.3 million, an increase of 3.8%
  • Free cash flow(1) of $10.2 million, an increase of 7.6%

First Quarter 2025 Digital Highlights (Year-Over-Year):

  • 195 million(2) average monthly unique visitors, an increase of 4.7%
  • Total digital revenues of $250.4 million
  • Digital advertising revenues of $83.4 million
  • Digital-only subscription revenues of $43.3 million
_________________________________

(1)

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow, and Same store revenues are non-GAAP measures. See "Use of Non-GAAP Information" below for information about these non-GAAP measures.

(2)

195 million average monthly unique visitors in the first quarter of 2025 with approximately 144 million average monthly unique visitors coming from our U.S. media network, which includes USA TODAY (as measured by © 2024 Comscore, Media Metrix (March 2025), Desktop + Mobile) and approximately 51 million average monthly unique visitors resulting from our U.K. digital properties (based on Adobe Analytics).

Capital Structure Highlights:

  • As of March 31, 2025, the Company had cash and cash equivalents of $85.9 million
  • Total principal debt outstanding at March 31, 2025 was $1,037.3 million, including $775.5 million in first lien debt
  • First lien net leverage(3) was 2.6x, reflecting a sequential decrease of 4.8%
  • The Company repaid approximately $74.5 million of debt in the first quarter of 2025
  • In April 2025, the Company received a waiver from certain lenders of our five-year first lien term loan facility (the "2029 Term Loan Facility"), and entered into a privately negotiated agreement with a holder of our 6% Senior Secured Convertible Notes due 2027 (the "2027 Notes") to repurchase $14.0 million of principal of our outstanding 2027 Notes at 105% of par value for $15.0 million in cash, including accrued interest. This transaction was financed using proceeds from a delayed draw term loan facility as part of our $900.0 million 2029 Term Loan Facility.

Business Outlook(4)

The Company reiterates its full year 2025 outlook. The Company's estimates factor in the sale of the Austin American-Statesman in the first quarter of 2025 but do not factor in the impact of any possible future acquisitions or dispositions.

  • Full Year 2025 Business Outlook(4)
    • Total digital revenues are expected to grow approximately 7%-10% on a same store basis(1)
      • Total digital revenues are expected to make up 50% of total revenues during 2025
    • Total revenues are expected to be down in the low single digits on a same store basis(1)
      • Same store(1) revenue trends are expected to grow on an overall basis during 2025
    • Net income attributable to Gannett is expected to improve compared to the prior year
    • Adjusted EBITDA(1) is expected to grow versus the prior year
    • Cash provided by operating activities is expected to grow in excess of 30% versus the prior year
    • Free cash flow(1) is expected to grow in excess(5) of 40% versus the prior year

Financial Highlights

In thousands

First Quarter 2025

Revenues

$

571,573

 

Net loss attributable to Gannett

 

(7,333

)

Adjusted EBITDA(6) (non-GAAP basis)

 

50,509

 

Adjusted net loss attributable to Gannett(6) (non-GAAP basis)

 

(13,063

)

Cash provided by operating activities

 

23,308

 

Free cash flow(6) (non-GAAP basis)

 

10,168

 

_________________________________

(3)

As of March 31, 2025, the First Lien Net Leverage ratio was calculated by subtracting cash on the balance sheet from the sum of our five-year first lien term loan facility (the "2029 Term Loan Facility") and dividing that by Q1 2025 LTM Adjusted EBITDA. The 6% Senior Secured Convertible Notes due 2027 and 6% Senior Secured Convertible Notes due 2031 are secured by liens junior to those securing our 2029 Term Loan Facility.

(4)

Projections are based on Company estimates as of May 1, 2025 and are provided solely for illustrative purposes. Actual results may vary. The Company undertakes no obligation to update this information. Additionally, except as specifically provided otherwise, the Company's estimates do not factor in the impact of any possible future acquisitions or dispositions. The Company's future financial results could differ materially from the Company's current estimates.

(5)

Capital expenditures are expected to increase as a result of investments in technology and products.

(6)

Refer to "Use of Non-GAAP Information" below for the Company's definition of Adjusted EBITDA, Adjusted net income (loss) attributable to Gannett, and Free cash flow, as well as the reconciliation of such measures to the most comparable GAAP measure.

Earnings Conference Call

Management will host a conference call on Thursday, May 1, 2025 at 8:30 A.M. Eastern Time to review the financial and operating results for the period. A copy of the earnings release will be posted to the Investor Relations section of Gannett's website, investors.gannett.com. The conference call may be accessed by dialing 1-888-506-0062 (from within the U.S.) or 1-973-528-0011 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference "Gannett First Quarter Earnings Call" or access code "292710". We use our website as a channel of distribution for important Company information and we use the investors.gannett.com website as a means of disclosing material non-public information and for complying with our disclosure obligations under Regulation FD. A simultaneous webcast of the conference call will be available to the public on a listen-only basis at investors.gannett.com. Please allow extra time prior to the call to visit the website and download any necessary software required to listen to the internet broadcast. A telephonic replay of the conference call will also be available approximately two hours following the call's completion through 11:59 P.M. Eastern Time on Thursday, May 15, 2025 by dialing 1-877-481-4010 (from within the U.S.) or 1-919-882-2331 (from outside of the U.S.); please reference access code "52086". A transcript of our earnings call held today also will be posted to the investors.gannett.com website.

About Gannett

Gannett Co., Inc. (NYSE: GCI) is a diversified media company with expansive reach at the national and local level dedicated to empowering and enriching communities. We seek to inspire, inform, and connect audiences as a sustainable, growth focused media and digital marketing solutions company. Through our trusted brands, including the USA TODAY NETWORK, comprised of the national publication, USA TODAY, and local media organizations, including our network of local properties, in the United States, and Newsquest, a wholly-owned subsidiary operating in the United Kingdom, we provide essential journalism, local content, and digital experiences to audiences and businesses. We deliver high-quality, trusted content with a commitment to balanced, unbiased journalism, where and when consumers want to engage. Our digital marketing solutions brand, LocaliQ, supports small and medium-sized businesses with innovative digital marketing products and solutions.

Cautionary Statement Regarding Forward-Looking Statements

Certain items in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, our full year 2025 business outlook, statements regarding our business outlook, digital revenue performance and growth, growth in our Digital Marketing Solutions segment, digital revenues, negotiations and engagement with other companies and results of such negotiations and engagements, expectations regarding our cash from operating activities, free cash flows, revenues, net income (loss) attributable to Gannett, Adjusted EBITDA, same store revenues and cash flows, expectations regarding our long-term growth, and sustainable growth, our ability to create long-term stockholder value, our expectations, in terms of both amount and timing, with respect to debt repayment, our expected capital expenditures, expectations regarding our non-strategic assets, our strategy, our partnerships, our ability to achieve our operating priorities, our long-term opportunities, economic impacts, our ability to navigate volatility, achieve our financial goals, optimize our capital structure and achieve optimal financial performance, our cost structure, future revenue and expense trends, and our ability to influence trends. Words such as "expect(s)", "believe(s)", "will", "can", "outlook", "guidance", "estimate(s)", "projection(s)", "trend", "focus", and similar expressions are intended to identify such forward-looking statements. These statements are based on management’s current expectations and beliefs and are subject to a number of risks and uncertainties. These and other risks and uncertainties could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond our control. The Company can give no assurance its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could cause actual results to differ from such forward-looking statements, see the risks and other factors detailed from time to time in the Company's most recent Annual Report on Form 10-K, our quarterly reports on Form 10-Q, and our other filings with the Securities and Exchange Commission. Furthermore, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. Except to the extent required by law, the Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

* * * *

GANNETT CO., INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

Table No. 1

 

 

 

In thousands, except share data

March 31, 2025

 

December 31, 2024

Assets

(Unaudited)

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

85,912

 

 

$

106,299

 

Accounts receivable, net of allowance for credit losses of $11,874 and $13,596 as of March 31, 2025 and December 31, 2024, respectively

 

222,992

 

 

 

239,636

 

Inventories

 

18,737

 

 

 

20,910

 

Prepaid expenses

 

43,608

 

 

 

40,268

 

Other current assets

 

16,510

 

 

 

18,782

 

Total current assets

 

387,759

 

 

 

425,895

 

Property, plant, and equipment, net of accumulated depreciation of $352,066 and $337,013 as of March 31, 2025 and December 31, 2024, respectively

 

226,979

 

 

 

240,980

 

Operating lease assets

 

134,639

 

 

 

143,955

 

Goodwill

 

518,099

 

 

 

530,028

 

Intangible assets, net

 

395,954

 

 

 

430,374

 

Deferred tax assets

 

75,992

 

 

 

60,983

 

Pension and other assets

 

212,396

 

 

 

207,932

 

Total assets

$

1,951,818

 

 

$

2,040,147

 

 

 

 

 

Liabilities and equity

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued liabilities

$

309,801

 

 

$

318,384

 

Deferred revenue

 

112,580

 

 

 

108,000

 

Current portion of long-term debt

 

68,000

 

 

 

74,300

 

Operating lease liabilities

 

37,948

 

 

 

39,761

 

Other current liabilities

 

7,573

 

 

 

5,157

 

Total current liabilities

 

535,902

 

 

 

545,602

 

Long-term debt

 

689,945

 

 

 

755,754

 

Convertible debt

 

250,296

 

 

 

249,757

 

Deferred tax liabilities

 

12,267

 

 

 

4,928

 

Pension and other postretirement benefit obligations

 

36,596

 

 

 

37,820

 

Long-term operating lease liabilities

 

158,324

 

 

 

167,731

 

Other long-term liabilities

 

118,850

 

 

 

125,921

 

Total noncurrent liabilities

 

1,266,278

 

 

 

1,341,911

 

Total liabilities

 

1,802,180

 

 

 

1,887,513

 

Commitments and contingent liabilities

 

 

 

Equity

 

 

 

Preferred stock, $0.01 par value per share, 300,000 shares authorized, none of which were issued and outstanding at March 31, 2025 and December 31, 2024

 

 

 

 

 

Common stock, $0.01 par value per share, 2,000,000,000 shares authorized; 159,081,464 shares issued and 146,659,540 shares outstanding at March 31, 2025; 158,835,742 shares issued and 147,388,555 shares outstanding at December 31, 2024

 

1,591

 

 

 

1,588

 

Treasury stock, at cost, 12,421,924 shares and 11,447,187 shares at March 31, 2025 and December 31, 2024, respectively

 

(23,302

)

 

 

(20,540

)

Additional paid-in capital

 

1,284,331

 

 

 

1,281,801

 

Accumulated deficit

 

(1,060,879

)

 

 

(1,053,546

)

Accumulated other comprehensive loss

 

(51,598

)

 

 

(56,164

)

Total Gannett stockholders' equity

 

150,143

 

 

 

153,139

 

Noncontrolling interests

 

(505

)

 

 

(505

)

Total equity

 

149,638

 

 

 

152,634

 

Total liabilities and equity

$

1,951,818

 

 

$

2,040,147

 

GANNETT CO., INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

Table No. 2

Three months ended March 31,

In thousands, except per share amounts

 

2025

 

 

 

2024

 

Digital

$

250,394

 

 

$

267,499

 

Print and commercial

 

321,179

 

 

 

368,262

 

Total revenues

 

571,573

 

 

 

635,761

 

Operating costs

 

356,622

 

 

 

402,399

 

Selling, general and administrative expenses

 

171,643

 

 

 

180,489

 

Depreciation and amortization

 

42,634

 

 

 

38,298

 

Integration and reorganization costs

 

9,498

 

 

 

17,881

 

Asset impairments

 

1,894

 

 

 

45,989

 

(Gain) loss on sale or disposal of assets, net

 

(20,680

)

 

 

552

 

Other operating expenses

 

184

 

 

 

39

 

Total operating expenses

 

561,795

 

 

 

685,647

 

Operating income (loss)

 

9,778

 

 

 

(49,886

)

Interest expense

 

26,083

 

 

 

26,565

 

Loss (gain) on early extinguishment of debt

 

1,274

 

 

 

(617

)

Non-operating pension income

 

(1,914

)

 

 

(3,146

)

Equity (income) loss in unconsolidated investees, net

 

(195

)

 

 

185

 

Other non-operating (income) expense, net

 

(1,323

)

 

 

1,817

 

Non-operating expenses

 

23,925

 

 

 

24,804

 

Loss before income taxes

 

(14,147

)

 

 

(74,690

)

(Benefit) provision for income taxes

 

(6,814

)

 

 

10,078

 

Net loss attributable to Gannett

$

(7,333

)

 

$

(84,768

)

 

 

 

 

Loss per share attributable to Gannett - basic

$

(0.05

)

 

$

(0.60

)

Loss per share attributable to Gannett - diluted

$

(0.05

)

 

$

(0.60

)

GANNETT CO., INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

Table No. 3

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

Operating activities

 

 

 

Net loss

$

(7,333

)

 

$

(84,768

)

Adjustments to reconcile net loss to operating cash flows:

 

 

 

Depreciation and amortization

 

42,634

 

 

 

38,298

 

Share-based compensation expense

 

2,879

 

 

 

2,826

 

Non-cash interest expense

 

1,607

 

 

 

5,260

 

(Gain) loss on sale or disposal of assets, net

 

(20,680

)

 

 

552

 

Loss (gain) on early extinguishment of debt

 

1,274

 

 

 

(617

)

Asset impairments

 

1,894

 

 

 

45,989

 

Pension and other postretirement benefit obligations

 

(3,397

)

 

 

(11,211

)

Equity (income) loss in unconsolidated investees, net

 

(195

)

 

 

185

 

Change in other assets and liabilities, net:

 

4,625

 

 

 

25,937

 

Cash provided by operating activities

 

23,308

 

 

 

22,451

 

Investing activities

 

 

 

Purchase of property, plant and equipment

 

(13,546

)

 

 

(12,999

)

Proceeds from sale of real estate and other assets

 

48,369

 

 

 

575

 

Change in other investing activities

 

 

 

 

(2

)

Cash provided by (used for) investing activities

 

34,823

 

 

 

(12,426

)

Financing activities

 

 

 

Payments of deferred financing costs

 

(777

)

 

 

 

Repayments of long-term debt

 

(74,450

)

 

 

(15,290

)

Treasury stock

 

(2,761

)

 

 

(2,532

)

Changes in other financing activities

 

(366

)

 

 

(423

)

Cash used for financing activities

 

(78,354

)

 

 

(18,245

)

Effect of currency exchange rate change on cash

 

125

 

 

 

984

 

Decrease in cash, cash equivalents and restricted cash

 

(20,098

)

 

 

(7,236

)

Cash, cash equivalents and restricted cash at beginning of period

 

116,181

 

 

 

110,612

 

Cash, cash equivalents and restricted cash at end of period

$

96,083

 

 

$

103,376

 

GANNETT CO., INC.

SEGMENT INFORMATION

(Unaudited)

 

Table No. 4

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

Revenues:

 

 

 

Domestic Gannett Media

$

440,070

 

 

$

495,719

 

Newsquest

 

55,848

 

 

 

60,198

 

Digital Marketing Solutions

 

108,709

 

 

 

117,045

 

Corporate and other

 

1,479

 

 

 

1,604

 

Intersegment eliminations

 

(34,533

)

 

 

(38,805

)

Total

$

571,573

 

 

$

635,761

 

USE OF NON-GAAP INFORMATION

The Company uses non-GAAP financial performance and liquidity measures to supplement the financial information presented on a U.S. generally accepted accounting principles ("U.S. GAAP") basis. These non-GAAP financial performance and liquidity measures, which may not be comparable to, and may be defined differently than, similarly titled measures used or reported by other companies, should not be considered in isolation from or as a substitute for the related U.S. GAAP measures and should be read together with financial information presented on a U.S. GAAP basis.

We define our non-GAAP financial performance and liquidity measures as follows:

  • Adjusted EBITDA is a non-GAAP financial performance measure we believe offers a useful view of the overall and segment operations of our business. We define Adjusted EBITDA as Net income (loss) attributable to Gannett before (1) Income tax expense (benefit), (2) Interest expense, (3) Gains or losses on the early extinguishment of debt, (4) Non-operating pension income, (5) Loss on convertible notes derivative, (6) Depreciation and amortization, (7) Integration and reorganization costs, (8) Third-party debt expenses and acquisition costs, (9) Asset impairments, (10) Goodwill and intangible impairments, (11) Gains or losses on the sale or disposal of assets, (12) Share-based compensation, (13) Other non-operating (income) expense, net, and (14) Non-recurring items. The most directly comparable U.S. GAAP financial performance measure is Net income (loss) attributable to Gannett.
  • Adjusted EBITDA margin is a non-GAAP financial performance measure we believe offers a useful view of the overall and segment operations of our business. We define Adjusted EBITDA margin as Adjusted EBITDA divided by total Revenues.
  • Adjusted net income (loss) attributable to Gannett is a non-GAAP financial performance measure we believe offers a useful view of the overall operations of our business and is useful to analysts and investors in evaluating the results of operations and operational trends. We define Adjusted net income (loss) attributable to Gannett as Net income (loss) attributable to Gannett before (1) Gains or losses on the early extinguishment of debt, (2) Loss on convertible notes derivative, (3) Integration and reorganization costs, (4) Third-party debt expenses and acquisition costs, (5) Asset impairments, (6) Goodwill and intangibles impairments, (7) Gains or losses on the sale or disposal of assets, (8) Other items, including (Gain) loss on sale of investments, and (9) the tax impact of the above items.
  • Free cash flow is a non-GAAP liquidity measure that adjusts our reported U.S. GAAP results for items we believe are critical to the ongoing success of our business. We define Free cash flow as Cash provided by (used for) operating activities as reported on the condensed consolidated statements of cash flows including the impact of (i) capital expenditures and excluding the impact of (ii) third-party debt expenses associated with the refinancing of debt. The result is a figure representing Free cash flow available for use in operations, additional investments, ongoing debt obligations, and returns to stockholders. The most directly comparable U.S. GAAP financial liquidity measure is Cash provided by (used for) operating activities.
  • Same store revenues is a non-GAAP financial performance measure based on our U.S. GAAP revenues for the current period, excluding (1) acquired revenues, (2) currency impact, and (3) exited operations.

Management’s Use of Non-GAAP Measures

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measurements of financial performance or liquidity under U.S. GAAP and should not be considered in isolation or as an alternative to net income (loss), margin, income (loss) from operations, cash flow provided by (used for) operating activities, revenues, or any other measure of performance or liquidity derived in accordance with U.S. GAAP. We believe these non-GAAP financial performance and liquidity measures, as we have defined them, are helpful in identifying trends in our day-to-day performance because the items excluded have little or no significance on our day-to-day operations. These measures provide an assessment of core expenses and afford management the ability to make decisions which are expected to facilitate meeting current financial goals as well as achieve optimal financial performance.

We use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues as measures of our day-to-day operating performance, which is evidenced by the publishing and delivery of news and other media and excludes certain expenses that may not be indicative of our day-to-day business operating results.

Limitations of Non-GAAP Measures

Each of our non-GAAP measures have limitations as analytical tools. They should not be viewed in isolation or as a substitute for U.S. GAAP measures of earnings or cash flows. Material limitations in making the adjustments to our earnings to calculate Adjusted EBITDA and Adjusted net income (loss) attributable to Gannett using these non-GAAP financial measures as compared to U.S. GAAP net income (loss) include: the exclusion of the cash portion of interest / financing expense, income tax (benefit) provision, and charges related to asset impairments, which are items that may significantly affect our financial results.

Management believes these items are important in evaluating our performance, results of operations, and financial position. We use non-GAAP financial performance and liquidity measures to supplement our U.S. GAAP results in order to provide a more complete understanding of the factors and trends affecting our business.

Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not alternatives to net income (loss), margin, income (loss) from operations, cash flow provided by (used for) operating activities, revenues, or any other measure of performance or liquidity derived in accordance with U.S. GAAP. As such, they should not be considered or relied upon as substitutes or alternatives for any such U.S. GAAP financial measures. We strongly urge you to review the reconciliations of Net income (loss) attributable to Gannett to Adjusted EBITDA, Adjusted EBITDA margin, Net income (loss) attributable to Gannett to Adjusted net income (loss) attributable to Gannett, Cash provided by (used for) operations to Free cash flow and Revenues to Same Store revenues along with our condensed consolidated financial statements included elsewhere in this report. We also strongly urge you not to rely on any single financial performance or liquidity measure to evaluate our business. In addition, because Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues are not measures of financial performance under U.S. GAAP and are susceptible to varying calculations, the Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss) attributable to Gannett, Free cash flow and Same store revenues measures as presented in this release may differ from and may not be comparable to similarly titled measures used by other companies.

Non-GAAP Outlook

Our full year 2025 business outlook included in this release include certain non-GAAP financial performance and liquidity measures, including Same store revenues, Adjusted EBITDA, and Free cash flow. The outlook for each of these non-GAAP items does not factor in the impact of any future acquisitions or dispositions. We have provided these non-GAAP measures for future guidance for the same reasons that were outlined above for historical non-GAAP measures. We have not reconciled non-GAAP forward-looking Same store revenues, Adjusted EBITDA, and Free cash flow to their most directly comparable U.S. GAAP measure, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K. Such reconciliations would require unreasonable efforts to estimate and quantify various necessary U.S. GAAP components largely because forecasting or predicting our future operating results is subject to many factors or future events out of our control, is unavailable, or is not readily predictable, and could significantly impact, either individually or in the aggregate, our comparable U.S. GAAP measures. Accordingly, we are unable to provide a full reconciliation of the non-GAAP measures used in our outlook without unreasonable efforts.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED EBITDA

(Unaudited)

 

Table No. 5

Three months ended March 31, 2025

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate

and other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

22,659

 

 

$

13,455

 

 

$

1,624

 

 

$

(45,071

)

 

$

(7,333

)

Benefit for income taxes

 

 

 

 

 

 

 

 

 

 

(6,814

)

 

 

(6,814

)

Interest expense

 

 

 

 

 

 

 

 

 

 

26,083

 

 

 

26,083

 

Loss on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

1,274

 

 

 

1,274

 

Non-operating pension income

 

(438

)

 

 

(1,476

)

 

 

 

 

 

 

 

 

(1,914

)

Depreciation and amortization

 

27,307

 

 

 

2,070

 

 

 

5,237

 

 

 

8,020

 

 

 

42,634

 

Integration and reorganization costs

 

3,321

 

 

 

106

 

 

 

1,109

 

 

 

4,962

 

 

 

9,498

 

Third-party debt expenses and acquisition costs

 

 

 

 

 

 

 

 

 

 

323

 

 

 

323

 

Asset impairments

 

885

 

 

 

 

 

 

1,009

 

 

 

 

 

 

1,894

 

Gain on sale or disposal of assets, net

 

(20,680

)

 

 

 

 

 

 

 

 

 

 

 

(20,680

)

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

2,879

 

 

 

2,879

 

Other non-operating income, net

 

(126

)

 

 

(221

)

 

 

(510

)

 

 

(466

)

 

 

(1,323

)

Non-recurring items

 

237

 

 

 

 

 

 

 

 

 

3,751

 

 

 

3,988

 

Adjusted EBITDA (non-GAAP basis)

$

33,165

 

 

$

13,934

 

 

$

8,469

 

 

$

(5,059

)

 

$

50,509

 

Net income (loss) attributable to Gannett margin

 

5.1

%

 

 

24.1

%

 

 

1.5

%

 

 

NM

 

 

 

(1.3

)%

Adjusted EBITDA margin (non-GAAP basis)

 

7.5

%

 

 

24.9

%

 

 

7.8

%

 

 

NM

 

 

 

8.8

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2024

In thousands

Domestic

Gannett Media

 

Newsquest

 

Digital

Marketing

Solutions

 

Corporate

and other

 

Consolidated

Total

Net income (loss) attributable to Gannett

$

5,463

 

 

$

14,544

 

 

$

609

 

 

$

(105,384

)

 

$

(84,768

)

Provision for income taxes

 

 

 

 

 

 

 

 

 

 

10,078

 

 

 

10,078

 

Interest expense

 

 

 

 

 

 

 

 

 

 

26,565

 

 

 

26,565

 

Gain on early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(617

)

 

 

(617

)

Non-operating pension income

 

(1,306

)

 

 

(1,840

)

 

 

 

 

 

 

 

 

(3,146

)

Depreciation and amortization

 

24,877

 

 

 

2,035

 

 

 

5,880

 

 

 

5,506

 

 

 

38,298

 

Integration and reorganization costs

 

14,889

 

 

 

169

 

 

 

25

 

 

 

2,798

 

 

 

17,881

 

Third-party debt expenses and acquisition costs

 

 

 

 

 

 

 

 

 

 

178

 

 

 

178

 

Asset impairments

 

 

 

 

 

 

 

 

 

 

45,989

 

 

 

45,989

 

Loss (gain) on sale or disposal of assets, net

 

904

 

 

 

(445

)

 

 

89

 

 

 

4

 

 

 

552

 

Share-based compensation expense

 

 

 

 

 

 

 

 

 

 

2,826

 

 

 

2,826

 

Other non-operating (income) expense, net

 

(347

)

 

 

(300

)

 

 

1,546

 

 

 

918

 

 

 

1,817

 

Non-recurring items

 

 

 

 

 

 

 

630

 

 

 

1,306

 

 

 

1,936

 

Adjusted EBITDA (non-GAAP basis)

$

44,480

 

 

$

14,163

 

 

$

8,779

 

 

$

(9,833

)

 

$

57,589

 

Net income (loss) attributable to Gannett margin

 

1.1

%

 

 

24.2

%

 

 

0.5

%

 

 

NM

 

 

 

(13.3

)%

Adjusted EBITDA margin (non-GAAP basis)

 

9.0

%

 

 

23.5

%

 

 

7.5

%

 

 

NM

 

 

 

9.1

%

NM indicates not meaningful.

 

 

 

 

 

 

 

 

 

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO GANNETT

(Unaudited)

 

Table No. 6

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

Net loss attributable to Gannett

$

(7,333

)

 

$

(84,768

)

Loss (gain) on early extinguishment of debt

 

1,274

 

 

 

(617

)

Integration and reorganization costs

 

9,498

 

 

 

17,881

 

Third-party debt expenses and acquisition costs

 

323

 

 

 

178

 

Asset impairments

 

1,894

 

 

 

45,989

 

(Gain) loss on sale or disposal of assets, net

 

(20,680

)

 

 

552

 

Other items

 

22

 

 

 

(14

)

Subtotal

 

(15,002

)

 

 

(20,799

)

Tax impact of above items

 

1,939

 

 

 

(15,626

)

Adjusted net loss attributable to Gannett (non-GAAP basis)

$

(13,063

)

 

$

(36,425

)

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

FREE CASH FLOW

(Unaudited)

 

Table No. 7

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

Cash provided by operating activities (GAAP basis)

$

23,308

 

 

$

22,451

 

Capital expenditures

 

(13,546

)

 

 

(12,999

)

Third-party debt expenses

 

406

 

 

 

 

Free cash flow (non-GAAP basis)(1)

$

10,168

 

 

$

9,452

 

(1)

For the three months ended March 31, 2025 and 2024, free cash flow was negatively impacted by interest paid of $7.9 million and $9.6 million, respectively, integration and reorganization costs of $7.5 million and $5.8 million, respectively, and other costs of $5.3 million and $6.1 million, respectively.

GANNETT CO., INC.

NON-GAAP FINANCIAL INFORMATION

SAME STORE REVENUES - CONSOLIDATED & DIGITAL

(Unaudited)

 

Table No. 8

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

 

% Change

Total revenues

$

571,573

 

 

$

635,761

 

 

(10.1

)%

Currency impact

 

994

 

 

 

 

 

 

Exited operations(1)

 

(655

)

 

 

(16,201

)

 

 

Same store total revenues

$

571,912

 

 

$

619,560

 

 

(7.7

)%

(1)

Exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

 

Three months ended March 31,

In thousands

 

2025

 

 

 

2024

 

 

% Change

Digital revenues

$

250,394

 

 

$

267,499

 

 

(6.4

)%

Currency impact

 

706

 

 

 

 

 

 

Exited operations(1)

 

(655

)

 

 

(7,087

)

 

 

Same store digital revenues

$

250,445

 

 

$

260,412

 

 

(3.8

)%

(1)

Exited operations include (i) businesses divested and (ii) the elimination of stand-alone print products discontinued within the media markets.

KEY PERFORMANCE INDICATORS

A key performance indicator ("KPI") is generally defined as a quantifiable measurement or metric used to gauge performance, specifically to help determine strategic, financial, and operational achievements, especially compared to those of similar businesses.

We define Digital-only average revenue per user ("ARPU") as digital-only subscription average monthly revenues divided by the average digital-only paid subscriptions within the respective period. We define Core platform ARPU as core platform average monthly revenues divided by average monthly customer count within the period. We define core platform revenues as revenue derived from customers utilizing our proprietary digital marketing services platform that are sold by either our direct or local market teams.

Management believes Digital-only ARPU, Core platform ARPU, digital-only paid subscriptions, core platform revenues and core platform average customer count are KPIs that offer useful information in understanding consumer behavior, trends in our business, and our overall operating results. Management utilizes these KPIs to track and analyze trends across our segments.

GANNETT CO., INC.

KEY PERFORMANCE INDICATORS

(Unaudited)

 

Table No. 9

Three months ended March 31,

In thousands, except ARPU

 

2025

 

 

2024

 

Change

 

% Change

Domestic Gannett Media:

 

 

 

 

 

 

 

Digital-only ARPU

$

7.31

 

$

7.28

 

$

0.03

 

 

%

 

 

 

 

 

 

 

 

Newsquest:

 

 

 

 

 

 

 

Digital-only ARPU

$

5.76

 

$

6.03

 

$

(0.27

)

 

(4

)%

 

 

 

 

 

 

 

 

Total Gannett:

 

 

 

 

 

 

 

Digital-only ARPU

$

7.22

 

$

7.22

 

$

 

 

%

 

 

 

 

 

 

 

 

DMS:

 

 

 

 

 

 

 

Core platform revenues

$

108,166

 

$

116,050

 

$

(7,884

)

 

(7

)%

Core platform ARPU

$

2,693

 

$

2,697

 

$

(4

)

 

%

Core platform average customer count

 

13.4

 

 

14.3

 

 

(0.9

)

 

(6

)%

Table No. 10

As of March 31,

In thousands

2025

 

2024

 

% Change

Digital-only paid subscriptions:

 

 

 

 

 

Domestic Gannett Media

1,810

 

1,927

 

(6

)%

Newsquest

121

 

90

 

34

%

Total Gannett

1,931

 

2,017

 

(4

)%

 

Contacts

For investor inquiries, contact:

Matt Esposito

Investor Relations

703-854-3000

investors@gannett.com

For media inquiries, contact:

Lark-Marie Anton

Corporate Communications

646-906-4087

lark@gannett.com