BELO A H CORP
10-Q, 2000-05-09
NEWSPAPERS: PUBLISHING OR PUBLISHING & PRINTING
Previous: FIRST UNITED BANCSHARES INC /AR/, DEFA14A, 2000-05-09
Next: ABIGAIL ADAMS NATIONAL BANCORP INC, 10KSB/A, 2000-05-09



<PAGE>   1

================================================================================


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934
     FOR THE QUARTERLY PERIOD ENDED: MARCH 31, 2000

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

COMMISSION FILE NO. 1-8598

                             A. H. BELO CORPORATION
             (Exact name of registrant as specified in its charter)

                DELAWARE                                         75-0135890
     (State or other jurisdiction of                          (I.R.S. employer
     incorporation or organization)                          identification no.)

            P. O. BOX 655237
              DALLAS, TEXAS                                      75265-5237
(Address of principal executive offices)                         (Zip code)

       Registrant's telephone number, including area code: (214) 977-6606


              Former name, former address and former fiscal year,
                         if changed since last report.

                                      NONE

Indicate by check mark whether registrant (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                 YES [X] NO [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

               CLASS                              OUTSTANDING AT APRIL 30, 2000
               -----                              -----------------------------

     Common Stock, $1.67 par value                         118,869,671*

*    Consisting of 99,846,701 shares of Series A Common Stock and 19,022,970
     shares of Series B Common Stock.


================================================================================


<PAGE>   2


                             A. H. BELO CORPORATION
                                    FORM 10-Q
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                      PAGE
                                                                                                      ----
<S>               <C>                                                                                 <C>
PART I            FINANCIAL INFORMATION

Item 1.           Financial Statements...........................................................       1

Item 2.           Management's Discussion and Analysis
                  of Financial Condition and Results of Operations...............................       6

Item 3.           Quantitative and Qualitative Disclosures about Market Risk.....................      10


PART II           OTHER INFORMATION

Item 1.           Legal Proceedings..............................................................      10

Item 2.           Changes in Securities..........................................................      10

Item 3.           Defaults Upon Senior Securities................................................      10

Item 4.           Submission of Matters to a Vote of Security Holders............................      10

Item 5.           Other Information..............................................................      10

Item 6.           Exhibits and Reports on Form 8-K...............................................      10
</TABLE>


                                       i
<PAGE>   3


                                     PART I.

ITEM 1.  FINANCIAL STATEMENTS

CONSOLIDATED STATEMENTS OF EARNINGS
A. H. Belo Corporation and Subsidiaries

<TABLE>
<CAPTION>
                                                               Three months ended March 31,
                                                               ----------------------------
In thousands, except per share amounts (unaudited)                2000              1999
                                                               ---------         ----------
<S>                                                            <C>               <C>
NET OPERATING REVENUES
     Broadcast                                                 $ 152,975         $ 131,255
     Newspaper publishing                                        206,117           191,344
     Interactive media                                             2,187             1,259
     Other                                                         3,219             2,762
                                                               ---------         ---------

         Total net operating revenues                            364,498           326,620

OPERATING COSTS AND EXPENSES
     Salaries, wages and employee benefits                       130,439           115,761
     Other production, distribution and operating costs           90,886            79,496
     Newsprint, ink and other supplies                            38,616            41,150
     Depreciation                                                 24,399            22,277
     Amortization                                                 20,920            18,695
                                                               ---------         ---------

         Total operating costs and expenses                      305,260           277,379
                                                               ---------         ---------

              Earnings from operations                            59,238            49,241

OTHER INCOME AND EXPENSE
     Interest expense                                            (31,480)          (26,570)
     Other, net                                                      648             1,217
                                                               ---------         ---------

         Total other income and expense                          (30,832)          (25,353)

EARNINGS
     Earnings before income taxes                                 28,406            23,888
     Income taxes                                                 13,013            11,298
                                                               ---------         ---------
         Net earnings                                          $  15,393         $  12,590
                                                               =========         =========

NET EARNINGS PER SHARE
     Basic                                                     $     .13         $     .11
     Diluted                                                   $     .13         $     .11

AVERAGE SHARES OUTSTANDING
     Basic                                                       118,715           118,331
     Diluted                                                     119,032           119,016

DIVIDENDS PER SHARE                                            $     .07         $     .06
                                                               ---------         ---------
</TABLE>

See accompanying Notes to Consolidated Condensed Financial Statements.


                                       1
<PAGE>   4

CONSOLIDATED CONDENSED BALANCE SHEETS
A. H. Belo Corporation and Subsidiaries

<TABLE>
<CAPTION>
                                                                                         March 31,        December 31,
Dollars in thousands  (Current year unaudited)                                             2000              1999
                                                                                        ----------        -----------
<S>                                                                                     <C>               <C>
ASSETS

Current assets:
     Cash and temporary cash investments                                                $   24,922        $   45,593
     Accounts receivable, net                                                              228,596           245,949
     Other current assets                                                                   49,254            60,416
                                                                                        ----------        ----------
         Total current assets                                                              302,772           351,958

Property, plant and equipment, net                                                         661,556           655,002
Intangible assets, net                                                                   2,857,333         2,853,192
Other assets                                                                               129,258           116,112
                                                                                        ----------        ----------
         Total assets                                                                   $3,950,919        $3,976,264
                                                                                        ==========        ==========

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                                                   $   43,550        $   69,891
     Accrued expenses                                                                      106,227           109,324
     Other current liabilities                                                              55,359            80,623
                                                                                        ----------        ----------
         Total current liabilities                                                         205,136           259,838

Long-term debt                                                                           1,870,485         1,849,490
Deferred income taxes                                                                      419,165           422,465
Other liabilities                                                                           56,663            54,634

Shareholders' equity:
     Preferred stock, $1.00 par value. Authorized 5,000,000 shares; none issued.
     Common stock, $1.67 par value.  Authorized 450,000,000 shares
         Series A:  Issued 99,844,153 shares at March 31, 2000
          and 99,515,495 shares at December 31, 1999                                       166,740           166,191
         Series B:  Issued 18,986,216 shares at March 31, 2000
          and 19,142,616 shares at December 31, 1999                                        31,707            31,968
      Additional paid-in capital                                                           887,784           885,522
      Retained earnings                                                                    313,239           306,156
                                                                                        ----------        ----------

          Total shareholders' equity                                                     1,399,470         1,389,837
                                                                                        ----------        ----------

              Total liabilities and shareholders' equity                                $3,950,919        $3,976,264
                                                                                        ==========        ==========
</TABLE>

See accompanying Notes to Consolidated Condensed Financial Statements.


                                       2
<PAGE>   5

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
A. H. Belo Corporation and Subsidiaries

<TABLE>
<CAPTION>
                                                                     Three months ended March 31,
                                                                     ----------------------------
In thousands  (unaudited)                                               2000               1999
                                                                     --------            --------
<S>                                                                  <C>                 <C>
OPERATIONS
     Net earnings                                                    $ 15,393            $ 12,590
         Adjustments to reconcile net earnings
           to net cash provided by operations:
              Depreciation and amortization                            45,319              40,972
              Deferred income taxes                                       610                  24
              Non cash expenses                                         3,704               4,165
              Other, net                                               (5,025)             (1,266)
              Net change in current assets and liabilities:
                  Accounts receivable                                  17,010              24,849
                  Other current assets                                  7,614                (573)
                  Accounts payable                                    (19,684)            (19,399)
                  Accrued expenses                                     (7,234)             (8,968)
                  Other current liabilities                           (24,169)             19,708
                                                                     --------            --------

         Net cash provided by operations                               33,538              72,102

INVESTMENTS
     Capital expenditures                                             (30,889)            (26,529)
     Acquisitions                                                     (16,100)                 --
     Investments in Interactive media                                 (12,573)                 --
     Other, net                                                          (902)                (79)
                                                                     --------            --------

         Net cash used for investments                                (60,464)            (26,608)

FINANCING
     Purchase of treasury shares                                           --             (21,793)
     Net borrowings (payments) on debt                                 14,338             (16,801)
     Payment of dividends on stock                                     (8,310)             (7,103)
     Net proceeds from exercise of stock options                          227                 512
                                                                     --------            --------

         Net cash provided by (used for) financing                      6,255             (45,185)

Net increase (decrease) in cash and temporary cash investments        (20,671)                309

Cash and temporary cash investments at beginning of period             45,593              19,451
                                                                     --------            --------

Cash and temporary cash investments at end of period                 $ 24,922            $ 19,760
                                                                     ========            ========

SUPPLEMENTAL DISCLOSURES
     Interest paid, net of amounts capitalized                       $ 25,570            $ 17,884
     Income taxes paid, net of refunds                               $ 45,104            $   (193)
                                                                     --------            --------
</TABLE>

See accompanying Notes to Consolidated Condensed Financial Statements.


                                       3
<PAGE>   6

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
A. H. Belo Corporation and Subsidiaries

(1)      The accompanying unaudited consolidated condensed financial statements
         of A. H. Belo Corporation and subsidiaries (the "Company" or "Belo")
         have been prepared in accordance with generally accepted accounting
         principles for interim financial information and in accordance with the
         instructions to Form 10-Q and Article 10 of Regulation S-X.
         Accordingly, they do not include all of the information and footnotes
         required by generally accepted accounting principles for complete
         financial statements. The balance sheet at December 31, 1999 has been
         derived from the audited consolidated financial statements at that date
         but does not include all of the information and footnotes required by
         generally accepted accounting principles for complete financial
         statements.

         In the opinion of management, all adjustments (consisting of normal
         recurring accruals) considered necessary for a fair presentation have
         been included. Operating results for the three-month period ended March
         31, 2000 are not necessarily indicative of the results that may be
         expected for the year ending December 31, 2000. For further
         information, refer to the consolidated financial statements and
         footnotes thereto included in the Company's annual report on Form 10-K
         for the year ended December 31, 1999.

         Certain amounts for the prior period have been reclassified to conform
         to the current year presentation, including the reclassification of
         prior year data to reflect segment operations of the Interactive media
         segment.

(2)      The following table sets forth the reconciliation between weighted
         average shares used for calculating basic and diluted earnings per
         share for the three months ended March 31, 2000 and 1999 (in
         thousands):


<TABLE>
<CAPTION>
         Three months ended March 31,                                   2000                     1999
                                                                      --------                 ---------
<S>                                                                   <C>                      <C>
         Weighted average shares for basic earnings per share          118,715                   118,331
         Effect of employee stock options                                  317                       685
                                                                      --------                 ---------
         Weighted average shares for diluted earnings per share        119,032                   119,016
                                                                      --------                 ---------
</TABLE>


                                       4
<PAGE>   7


(3)      Net operating revenues, earnings from operations, depreciation and
         amortization and operating cash flow by industry segment are shown
         below (in thousands):

<TABLE>
<CAPTION>
Three months ended March 31,                        2000         1999
                                                  ---------    ---------
<S>                                               <C>          <C>
NET OPERATING REVENUES
     Broadcast                                    $ 152,975    $ 131,255
     Newspaper publishing                           206,117      191,344
     Interactive media                                2,187        1,259
     Other                                            3,219        2,762
                                                  ---------    ---------
         Total net operating revenues             $ 364,498    $ 326,620
                                                  =========    =========

EARNINGS FROM OPERATIONS
     Broadcast                                    $  31,653    $  21,479
     Newspaper publishing                            43,729       38,881
     Interactive media                               (3,545)      (1,244)
     Other                                           (1,508)      (1,718)
     Corporate expenses                             (11,091)      (8,157)
                                                  ---------    ---------
         Total earnings from operations           $  59,238    $  49,241
                                                  =========    =========

DEPRECIATION AND AMORTIZATION
     Broadcast                                    $  27,991    $  24,525
     Newspaper publishing                            15,255       14,848
     Interactive media                                  237          101
     Other                                              817          665
     Corporate                                        1,019          833
                                                  ---------    ---------
         Total depreciation and amortization      $  45,319    $  40,972
                                                  =========    =========

OPERATING CASH FLOW
     Broadcast                                    $  59,644    $  46,004
     Newspaper publishing                            58,984       53,729
     Interactive media                               (3,308)      (1,143)
     Other                                             (691)      (1,053)
     Corporate                                      (10,072)      (7,324)
                                                  ---------    ---------
         Total operating cash flow                $ 104,557    $  90,213
                                                  =========    =========
</TABLE>


                                       5
<PAGE>   8



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS (DOLLARS IN THOUSANDS)

     The Company is an owner and operator of 18 television stations and
publisher of seven daily newspapers. The following table sets forth the
Company's major media assets by segment as of March 31, 2000:


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
Television Broadcasting
- -------------------------------------------------------------------------------------------------------------------------
                                                                 Network
          Market                Market Rank(a)      Station     Affiliation       Status               Acquired
- ---------------------------- ------------------- ------------- ------------- --------------- ----------------------------
<S>                          <C>                 <C>           <C>           <C>             <C>
Dallas/Fort Worth                    7               WFAA          ABC           Owned               March 1950
Houston                              11              KHOU          CBS           Owned              February 1984
Seattle/Tacoma                       12              KING          NBC           Owned              February 1997
Seattle/Tacoma                       12              KONG          IND           Owned(c)            March 2000(c)
Phoenix                              17              KTVK          IND           Owned              November 1999
Phoenix                              17              KASW           WB           Owned(c)            March 2000(c)
St. Louis                            21              KMOV          CBS           Owned                June 1997
Portland                             23              KGW           NBC           Owned              February 1997
Charlotte                            28              WCNC          NBC           Owned              February 1997
San Antonio                          37              KENS          CBS           Owned              October 1997
New Orleans                          41              WWL           CBS           Owned                June 1994
Hampton/Norfolk                      42              WVEC          ABC           Owned              February 1984
Louisville                           48              WHAS          ABC           Owned              February 1997
Tulsa                                58              KOTV          CBS           Owned              February 1984
Austin                               61              KVUE          ABC           Owned                June 1999
Tucson                               72              KMSB          FOX           Owned              February 1997
Tucson                               72              KTTU          UPN            LMA               February 1997
Spokane                              78              KREM          CBS           Owned              February 1997
Spokane(b)                           78              KSKN         UPN/WB          LMA               February 1997
Boise                               125              KTVB          NBC           Owned              February 1997
- ---------------------------- ------------------- ------------- ------------- --------------- ----------------------------

- ---------------------------------------- ----------------------------- ----------------- ---------------- ---------------
Newspaper Publishing
- ---------------------------------------- ----------------------------- ----------------- ---------------- ---------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                              Daily           Sunday
               Newspaper                           Location                Acquired      Circulation(e)   Circulation(e)
- ---------------------------------------- ----------------------------- ----------------- ---------------- ---------------
<S>                                      <C>                           <C>               <C>              <C>
The Dallas Morning News
("TDMN")                                          Dallas, TX                 (d)             523,099         783,944
The Providence Journal ("PJ")                   Providence, RI          February 1997        166,888         237,629
The Press-Enterprise ("PE")                     Riverside, CA             July 1997          173,132         180,008
Messenger-Inquirer                              Owensboro, KY            January 1996         31,917          34,824
The Eagle                                 Bryan-College Station, TX     December 1995         24,620          28,633
Denton Record-Chronicle                           Denton, TX              June 1999           15,967          18,808
The Gleaner                                     Henderson, KY             March 1997          11,109          13,044
- ---------------------------------------- ----------------------------- ----------------- ---------------- ---------------

- ----------------------------------- -------------------------------------------------------------------------------------
Other
- ----------------------------------- -------------------------------------------------------------------------------------
             Company                                                    Description
- ----------------------------------- -------------------------------------------------------------------------------------
Northwest Cable News ("NWCN")       Cable news network
                                    offering regional news distributed to
                                    approximately 2 million homes in the Pacific
                                    Northwest

Texas Cable News ("TXCN")           Cable news network offering regional news in Texas beginning January 1, 1999
- ----------------------------------- -------------------------------------------------------------------------------------
</TABLE>

(a)      Market rank is based on the relative size of the television market, or
         Designated Market Area ("DMA"), among the 210 generally recognized DMAs
         in the United States, based on November 1999 Nielsen estimates.

(b)      The primary affiliation is with UPN. The WB network is currently a
         secondary affiliation.

(c)      Belo acquired KONG-TV and KASW-TV, previously operated as LMAs, on
         March 1, 2000 for $16,100 in cash.

(d)      The first issue of The Dallas Morning News was published by Belo on
         October 1, 1885.

(e)      Average paid circulation for the six months ended March 31, 2000,
         according to the Audit Bureau of Circulation's FAS-FAX report, except
         for The Providence Journal and The Gleaner, for which circulation data
         is for the six months ended September 30, 1999; and except for the
         Denton Record-Chronicle, for which circulation data is taken from the
         Certified Audit of Circulations Report for the twelve-month period
         ended December 31, 1999 (unaudited).


                                       6
<PAGE>   9

                              RESULTS OF OPERATIONS

Consolidated Results of Operations

The Company recorded net earnings for the first quarter of 2000 of $15,393 (13
cents per share) compared with $12,590 (11 cents per share) for the first
quarter of 1999. First quarter 2000 net earnings were higher than the comparable
1999 quarter due to higher revenues that were partially offset by higher
operating costs, primarily for salaries, wages and employee benefits.

Depreciation and amortization expense for the first quarter of 2000 ($45,319)
was 10.6 percent higher than the first quarter of 1999 ($40,972), due to prior
year capital expenditures and the acquisitions of KVUE-TV, the Denton
Record-Chronicle, and KTVK-TV and KASW-TV, offset somewhat by the dispositions
of KXTV, KASA-TV, KHNL-TV and KFVE-TV.

Interest expense for the first quarter of 2000 ($31,480) was 18.5 percent higher
than the first quarter of 1999 ($26,570), reflecting higher borrowings due to
acquisitions and higher weighted average interest rates.

The effective tax rate for the first quarter of 2000 was 45.8 percent, compared
with 47.3 percent for the first quarter of 1999.

Segment Results of Operations

To enhance comparability of the Company's results of operations for the quarters
ended March 31, 2000 and 1999, certain information below is presented on an "as
adjusted" basis and includes the acquisitions of KVUE-TV, the Denton
Record-Chronicle, KTVK-TV and KASW-TV and the dispositions of KXTV, KASA-TV,
KHNL-TV and KFVE-TV as though each had occurred at the beginning of the
respective periods presented. Additionally, the prior year segments have been
restated to reflect the reclassification of Belo's interactive businesses to the
Interactive media operating segment.

<TABLE>
<CAPTION>
                                                      As Reported                           As Adjusted
                                                    (in thousands)                         (in thousands)
                                             Three months ended March 31,           Three months ended March 31,
                                         ---------------------------------      ---------------------------------
                                            2000         1999       % Chg.         2000         1999       % Chg.
                                         ----------   ----------    ------      ----------   ----------   -------
<S>                                      <C>          <C>           <C>         <C>          <C>          <C>
Net operating revenues
     Broadcast                           $  152,975   $  131,255      16.5%     $  152,975   $  140,815      8.6%
     Newspaper publishing                   206,117      191,344       7.7%        206,117      194,060      6.2%
     Interactive media                        2,187        1,259      73.7%          2,187        1,495     46.3%
     Other                                    3,219        2,762      16.5%          3,219        2,762     16.5%
                                          ---------   ----------                ----------   ----------
          Segment revenues               $  364,498   $  326,620      11.6%     $  364,498   $  339,132      7.5%
                                         ==========   ==========                ==========   ==========
Operating cash flow
     Broadcast                           $   59,644   $   46,004      29.6%     $   59,644   $   50,630     17.8%
     Newspaper publishing                    58,984       53,729       9.8%         58,984       53,794      9.6%
     Interactive media                       (3,308)      (1,143)   (189.4)%        (3,308)      (1,034)  (219.9)%
     Other                                     (691)      (1,053)     34.4%           (691)      (1,053)    34.4%
                                         -----------  -----------               -----------  ----------
          Segment operating cash flow    $  114,629   $   97,537      17.5%     $  114,629   $  102,337     12.0%
                                         ==========   ==========                ==========   ==========
</TABLE>


The discussion that follows compares segment operations on an "as adjusted"
basis only.


                                       7
<PAGE>   10



Broadcast Division

Broadcast revenues for the first quarter of 2000 were $152,975, an increase of
8.6 percent compared with first quarter 1999 revenues of $140,815. Advertising
revenues in 2000 were favorably impacted by the broadcast of the Super Bowl on
Belo's four ABC television stations, political revenues of just over $4 million
and .com advertising of about $4 million. The strongest revenue performance was
recorded at the Company's large-market stations in Dallas/Fort Worth,
Seattle/Tacoma and Houston. Other stations reporting strong revenue growth were
in the Phoenix, St. Louis, Portland, Charlotte, San Antonio and Austin markets.

Broadcast operating cash flow margins improved to 39 percent in the first
quarter of 2000 from 36 percent in the first quarter of 1999. Broadcast
operating cash flow increased 17.8 percent, from $50,630 in the first quarter of
1999 to $59,644 in the first quarter of 2000. Cash operating expenses were up
3.5 percent, primarily due to higher salaries, wages and benefits.

Newspaper Publishing Division

Newspaper publishing revenues increased 6.2 percent in the first quarter of 2000
to $206,117 as compared to the prior year period of $194,060. The Dallas Morning
News reported an increase in total revenues of approximately 4 percent from the
first quarter of 1999. General advertising revenues increased approximately 31
percent due to strength in the telecommunications, technology and financial
services categories. Retail advertising revenue was approximately 4.7 percent
less in the first quarter of 2000 as compared with the first quarter of 1999,
due primarily to lower spending by large department stores. Classified revenues
were relatively flat compared to the prior year. Improvement in classified
employment linage, which began in the fourth quarter of 1999, accelerated in the
first quarter of 2000, finishing the quarter down slightly from the first
quarter of 1999.

The Providence Journal reported an increase in first quarter 2000 revenues of
approximately 6 percent and an increase in operating cash flow of more than 18
percent as compared to the prior year period. Full-run retail, classified and
general revenues were all higher than first quarter 1999.

The Press-Enterprise reported an increase in revenues of 19.4 percent and an
increase in cash flow of approximately 75 percent during the first quarter of
2000 as compared with the first quarter of 1999. Revenues improved in all major
advertising categories with the most significant improvement in classified
advertising.

Newspaper publishing operating cash flow margins during the first quarters of
2000 and 1999 were 28.6 percent and 27.7 percent, respectively. Newspaper
publishing operating cash flow increased 9.6 percent during the first quarter of
2000 as compared to the first quarter of 1999. Cash operating expenses were up
approximately 4.9 percent. Higher expenses related to incentive-based
compensation, revenue-enhancing initiatives, promotion and distribution were
partially offset by lower newsprint expense, primarily due to lower prices.
Newsprint prices are, however, expected to be higher for the remainder of the
year due to the effect of industry-wide price increases implemented April 1,
2000.

Interactive Media

Interactive media revenues increased 46.3 percent, from $1,495 in the first
quarter of 1999 to $2,187 in the first quarter of 2000, reflecting the Company's
increased focus on the new segment and the addition of a dedicated management
team in mid-1999. The Interactive media segment reported operating cash flow
deficits of $3,308 and $1,034 in the first quarters of 2000 and 1999,
respectively, reflecting increased staffing and levels of operations.

Other

Other revenues consist of Belo's regional cable news operations, NWCN and TXCN.
Other revenues increased from $2,762 in the first quarter of 1999 to $3,219 in
the first quarter of 2000, an improvement of 16.5 percent, reflecting increased
revenue at both NWCN and TXCN. Cash expenses increased only 2.5 percent,
resulting in a 34.4 percent decrease in cash operating losses. NWCN's positive
cash flow in the first quarter of 2000 was more than offset by continued TXCN
start-up losses.


                                       8
<PAGE>   11


                         LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operations, bank borrowings and term debt are the Company's
primary sources of liquidity. During the first quarter of 2000, net cash
provided by operations was $33,538, compared with $72,102 for the same period in
1999. Tax payments in the first quarter of 2000 included $35,600 for taxes due
on the sale of the Company's interest in Falcon Communications in the fourth
quarter of 1999. Total debt increased $14,338 from December 31, 1999 to March
31, 2000 due primarily to cash payments of $16,100 for the KONG-TV and KASW-TV
acquisitions.

At March 31, 2000, the Company had $1 billion in fixed-rate debt securities as
follows: $250,000 of 6 7/8 percent Senior Notes due 2002; $300,000 of 7 1/8
percent Senior Notes due 2007; $200,000 of 7 3/4 percent Senior Debentures due
2027; and $250,000 of 7 1/4 percent Senior Debentures due 2027. The weighted
average effective interest rate for the fixed-rate debt instruments is 7.3
percent. The Company also has $500,000 available for issuance under a shelf
registration statement filed in April of 1997. Future issuances of fixed-rate
debt may be used to refinance variable-rate debt in whole or in part or for
other corporate needs as determined by management.

At March 31, 2000, the Company had a $1 billion variable-rate revolving credit
agreement with a syndicate of 26 banks under which borrowings were $819,000.
Borrowings under the agreement mature upon expiration of the agreement on August
29, 2002, with one year extensions possible through August 29, 2004, at the
request of the Company and with the consent of the participating banks. In
addition, the Company had $45,000 of short-term unsecured notes outstanding at
March 31, 2000. These borrowings may be converted at the Company's option to
revolving debt. Accordingly, such borrowings are classified as long-term in the
Company's financial statements.

The Company is required to maintain certain ratios as of the end of each
quarter, as defined in its revolving credit agreement. As of March 31, 2000, the
Company was in compliance with all debt covenant requirements.

The Company paid first quarter 2000 dividends of $8,310 or 7 cents per share on
Series A and Series B common stock outstanding, compared with $7,103 or 6 cents
per share in the first quarter of 1999.

First quarter 2000 capital expenditures were $30,889. Approximately $14,500 of
this amount represents payments on a new press at TDMN. Substantially all of the
remaining expenditures were for broadcast equipment purchases including those
for the conversion to digital television, and other publishing equipment
purchases.

Also during the first three months of 2000, Belo Interactive made additional
investments totaling $12,573 in certain companies that provide solutions for
strategy implementation. These investments were funded by cash provided by
operations.

Forward-Looking Statements

Statements in this Form 10-Q concerning the Company's future financings, as well
as any other statements concerning the Company's business outlook or future
economic performance, anticipated profitability, revenues, expenses, cash flows
or other financial and non-financial items that are not historical facts, are
"forward-looking statements" as the term is defined under applicable Federal
Securities Laws. Forward-looking statements are subject to risks, uncertainties
and other factors that could cause actual results to differ materially from
those statements.

Such risks, uncertainties and factors include, but are not limited to, changes
in capital market conditions and prospects; other factors such as changes in
advertising demand, interest rates and newsprint prices; technological changes;
development of Internet commerce; industry cycles; changes in pricing or other
actions by competitors and suppliers; regulatory changes; the effects of Company
acquisitions and dispositions; and general economic conditions, as well as other
risks detailed in the Company's filings with the Securities and Exchange
Commission ("SEC"), including the Annual Report on Form 10-K and in the
Company's periodic press releases.



                                       9
<PAGE>   12



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

No disclosure required.


PART II.

ITEM 1.  LEGAL PROCEEDINGS

There are a number of legal proceedings pending against the Company, including
several actions for alleged libel. In the opinion of management, liabilities, if
any, arising from these actions would not have a material adverse effect on the
results of operations, liquidity or financial position of the Company.

ITEM 2.  CHANGES IN SECURITIES

None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5.  OTHER INFORMATION

None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits

         Exhibits marked with an asterisk (*) are incorporated by reference to
         documents previously filed by the Company with the Securities and
         Exchange Commission, as indicated. Exhibits marked with a tilde (~) are
         management contracts or compensatory plan contracts or arrangements
         filed pursuant to Item 601 (b)(10)(iii)(A) of Regulation S-K. All other
         documents are filed with this report.


<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER             DESCRIPTION
       -------            -----------
<S>            <C>
        3.1 *  Certificate of Incorporation of the Company (Exhibit 3.1 to the
               Company's Amended Annual Report on Form 10-K dated March 15, 2000
               (the "1999 Form 10-K"))

        3.2 *  Certificate of Correction to Certificate of Incorporation dated
               May 13, 1987 (Exhibit 3.2 to the 1999 Form 10-K)

        3.3 *  Certificate of Designation of Series A Junior Participating
               Preferred Stock of the Company dated April 16, 1987 (Exhibit 3.3
               to the 1999 Form 10-K)

        3.4 *  Certificate of Amendment of Certificate of Incorporation of the
               Company dated May 4, 1988 (Exhibit 3.4 to the 1999 Form 10-K)
</TABLE>



                                       10


<PAGE>   13
<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER             DESCRIPTION
       -------            -----------
<S>               <C>
         3.5  *   Certificate of Amendment of Certificate of Incorporation of
                  the Company dated May 3, 1995 (Exhibit 3.5 to the "1999 Form
                  10-K")

         3.6  *   Certificate of Amendment of Certificate of Incorporation of
                  the Company dated May 15, 1998 (Exhibit 3.6 to the Company's
                  Quarterly Report on Form 10-Q for the quarterly period ended
                  June 30, 1998 (the "2nd Quarter 1998 Form 10-Q"))

         3.7  *   Amended Certificate of Designation of Series A Junior
                  Participating Preferred Stock of the Company dated May 4, 1988
                  (Exhibit 3.7 to the 1999 Form 10-K)

         3.8  *   Certificate of Designation of Series B Common Stock of the
                  Company dated May 4, 1988 (Exhibit 3.8 to the 1999 Form 10-K)

         3.9  *   Amended and Restated Bylaws of the Company, effective February
                  10, 2000 (Exhibit 3.9 to the 1999 Form 10-K)

         4.1      Certain rights of the holders of the Company's Common Stock
                  are set forth in Exhibits 3.1-3.9 above

         4.2  *   Specimen Form of Certificate representing shares of the
                  Company's Series A Common Stock (Exhibit 4.2 to the Company's
                  Annual Report on Form 10-K dated March 18, 1998 (the "1997
                  Form 10-K"))

         4.3  *   Specimen Form of Certificate representing shares of the
                  Company's Series B Common Stock (Exhibit 4.3 to the 1997 Form
                  10-K)

         4.4  *   Amended and Restated Form of Rights Agreement as of February
                  28, 1996 between the Company and Chemical Mellon Shareholder
                  Services, L.L.C., a New York banking corporation (Exhibit 4.4
                  to the 1999 Form 10-K)

         4.5  *   Supplement No. 1 to Amended and Restated Rights Agreement
                  between the Company and The First National Bank of Boston
                  dated as of November 11, 1996 (Exhibit 4.5 to the Company's
                  Quarterly Report on Form 10-Q for the quarterly period ended
                  September 30, 1996)

         4.6      Instruments defining rights of debt securities:

                  (1) *  Indenture dated as of June 1, 1997 between the Company
                         and The Chase Manhattan Bank, as Trustee (Exhibit
                         4.6(1) to the Company's Quarterly Report on Form 10-Q
                         for the quarterly period ended June 30, 1997 (the "2nd
                         Quarter 1997 Form 10-Q"))

                  (2) *  (a) $200 million 6-7/8% Senior Note due 2002 (Exhibit
                             4.6 (2)(a) to the 2nd Quarter 1997 Form 10-Q)

                      *  (b) $50 million 6-7/8% Senior Note due 2002 (Exhibit
                             4.6 (2)(b) to the 2nd Quarter 1997 Form 10-Q)

                  (3) *  (a) $200 million 7-1/8% Senior Note due 2007 (Exhibit
                             4.6 (3)(a) to the 2nd Quarter 1997 Form 10-Q)

                      *  (b) $100 million 7-1/8% Senior Note due 2007 (Exhibit
                             4.6 (3)(b) to the 2nd Quarter 1997 Form 10-Q)
</TABLE>


                                       11
<PAGE>   14


<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER             DESCRIPTION
       -------            -----------
<S>               <C>

                  (4) *  $200 million 7-3/4% Senior Debenture due 2027 (Exhibit
                         4.6 (4) to the 2nd Quarter 1997 Form 10-Q)

                  (5) *  Officer's Certificate dated June 13, 1997 establishing
                         terms of debt securities pursuant to Section 3.1 of the
                         Indenture (Exhibit 4.6 (5) to the 2nd Quarter 1997 Form
                         10-Q)

                  (6) *  (a) $200 million 7-1/4% Senior Debenture due 2027
                             (Exhibit 4.6 (6)(a) to the Company's Quarterly
                             Report on Form 10-Q for the quarterly period ended
                             September 30, 1997 (the "3rd Quarter 1997
                             Form 10-Q"))

                      *  (b) $50 million 7-1/4% Senior Debenture due 2027
                             (Exhibit 4.6 (6)(b) to the 3rd Quarter 1997
                             Form 10-Q)

                  (7) *  Officer's Certificate dated September 26, 1997
                         establishing terms of debt securities pursuant to
                         Section 3.1 of the Indenture (Exhibit 4.6 (7) to the
                         3rd Quarter 1997 Form 10-Q)

        10.1      Financing agreements:

                  (1) *  Amended and Restated Credit Agreement (Five-year
                         $1,000,000,000 revolving credit and competitive advance
                         facility dated as of August 29, 1997 among the Company
                         and The Chase Manhattan Bank, as Administrative Agent
                         and Competitive Advance Facility Agent, Bank of America
                         National Trust and Savings Association and Bank of
                         Tokyo-Mitsubishi, Ltd. as Co-Syndication Agents, and
                         NationsBank as Documentation Agent)(Exhibit 10.2(1) to
                         the 3rd Quarter 1997 Form 10-Q)

        10.2     Compensatory plans:

                 ~(1)   The A. H. Belo Corporation Employee Savings and
                        Investment Plan:

                      * (a) The A. H. Belo Corporation Employee Savings and
                            Investment Plan Amended and Restated January 1, 1998
                            (Exhibit 10.3(1)(a) to the 1997 Form 10-K)

                      * (b) First Amendment to A. H. Belo Corporation Employee
                            Savings and Investment Plan (Exhibit 10.3(1)(b) to
                            the Company's Annual Report on Form 10-K dated March
                            17, 1999 (the "1998 Form 10-K"))

                      * (c) Second Amendment to A. H. Belo Corporation Employee
                            Savings and Investment plan (Exhibit 10.3(1)(c) to
                            the 1998 Form 10-K)

                      * (d) Restated Master Trust Agreement between the Company
                            and Fidelity Management Trust Company, as restated
                            and dated March 13, 1998 (Exhibit 10.3(1)(b) to the
                            1997 Form 10-K)

                 ~(2)   The A. H. Belo Corporation 1986 Long-Term Incentive
                        Plan:

                      * (a) The A. H. Belo Corporation 1986 Long-Term Incentive
                            Plan (Effective May 3, 1989, as amended by
                            Amendments 1, 2, 3, 4, and 5) (Exhibit 10.3 (2) to
                            the Company's Annual Report on Form 10-K dated March
                            10, 1997 (the "1996 Form 10-K"))

                      * (b) Amendment No. 6 to 1986 Long-Term Incentive Plan
                            (Exhibit 10.3 (2)(b) to the 1997 Form 10-K)

                      * (c) Amendment No. 7 to 1986 Long-Term Incentive Plan
                            (Exhibit 10.2(2)(c) to the 1999 Form 10-K)

                      * (d) Amendment No. 8 to 1986 Long-Term Incentive Plan
                            (Exhibit 10.3(2)(d) to the 2nd Quarter 1998 Form
                            10-Q)
</TABLE>


                                       12
<PAGE>   15


<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER             DESCRIPTION
       -------            -----------
<S>               <C>
                 ~(3) *  A. H. Belo Corporation 1995 Executive Compensation Plan
                         as restated to incorporate amendments through December
                         4, 1997 (Exhibit 10.3 (3) to the 1997 Form 10-K)

                      * (a) Amendment to 1995 Executive Compensation Plan, dated
                            July 21, 1998 (Exhibit 10.3(3)(a) to the 2nd Quarter
                            1998 Form 10-Q)

                 ~(4)    A. H. Belo Corporation Supplemental Executive
                         Retirement Plan:

                      *  Belo Supplemental Executive Retirement Plan as Amended
                         and Restated Effective January 1, 2000 (Exhibit 10.2(5)
                         to the 1999 form 10-K)

         12   Ratio of Earnings to Fixed Charges

         27   Financial Data Schedule
</TABLE>

     (b) Reports on Form 8-K

         During the quarter covered by this report, there were no reports on
Form 8-K filed.


                                       13
<PAGE>   16
                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Company has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                              A. H. BELO CORPORATION



May 9, 2000                                 By:  /s/ DUNIA A. SHIVE
                                                 ------------------------------
                                                 Dunia A. Shive
                                                 Senior Vice President/
                                                     Chief Financial Officer


                                       14
<PAGE>   17
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>

                                                                                                                         SEQUENTIAL
         EXHIBIT                                                                                                            PAGE
         NUMBER                     DESCRIPTION                                                                            NUMBER
         -------                    -----------                                                                          ----------

<S>              <C>                                                                                                    <C>
         3.1   *  Certificate of Incorporation of the Company (Exhibit 3.1 to the Company's Amended
                  Annual Report on Form 10-K dated March 15, 2000 (the "1999 Form 10-K"))                                    N/A

         3.2   *  Certificate of Correction to Certificate of Incorporation dated May 13, 1987
                  (Exhibit 3.2 to the 1999 Form 10-K)                                                                        N/A

         3.3   *  Certificate of Designation of Series A Junior Participating Preferred Stock of
                  the Company dated April 16, 1987 (Exhibit 3.3 to the 1999 Form 10-K)                                       N/A

         3.4   *  Certificate of Amendment of Certificate of Incorporation of the Company
                  dated May 4, 1988 (Exhibit 3.4 to the 1999 Form 10-K)                                                      N/A

         3.5   *  Certificate of Amendment of Certificate of Incorporation of the Company
                  dated May 3, 1995 (Exhibit 3.5 to the "1999 Form 10-K")                                                    N/A

         3.6   *  Certificate of Amendment of Certificate of Incorporation of the Company dated
                  May 15, 1998 (Exhibit 3.6 to the Company's Quarterly Report on Form 10-Q for
                  the quarterly period ended June 30, 1998 (the "2nd Quarter 1998 Form 10-Q"))                               N/A

         3.7   *  Amended Certificate of Designation of Series A Junior Participating Preferred
                  Stock of the Company dated May 4, 1988 (Exhibit 3.7 to the 1999 Form 10-K)                                 N/A

         3.8   *  Certificate of Designation of Series B Common Stock of the Company dated
                  May 4, 1988 (Exhibit 3.8 to the 1999 Form 10-K)                                                            N/A

         3.9   *  Amended and Restated Bylaws of the Company, effective February 10, 2000
                  (Exhibit 3.9 to the 1999 Form 10-K)                                                                        N/A

         4.1      Certain rights of the holders of the Company's Common Stock are set forth in
                  Exhibits 3.1-3.9 above                                                                                     N/A

         4.2   *  Specimen Form of Certificate representing shares of the Company's Series A
                  Common Stock  (Exhibit 4.2 to the Company's Annual Report on Form 10-K
                  dated March 18, 1998 (the "1997 Form 10-K"))                                                               N/A

         4.3   *  Specimen Form of Certificate representing shares of the Company's Series B
                  Common Stock  (Exhibit 4.3 to the 1997 Form 10-K)                                                          N/A

         4.4   *  Amended and Restated Form of Rights Agreement as of February 28, 1996
                  between the Company and Chemical Mellon Shareholder Services, L.L.C., a
                  New York banking corporation (Exhibit 4.4 to the 1999 Form 10-K)                                           N/A

         4.5   *  Supplement No. 1 to Amended and Restated Rights Agreement between the
                  Company and The First National Bank of Boston dated as of November 11, 1996
                  (Exhibit 4.5 to the Company's Quarterly Report on Form 10-Q for the quarterly
                  period ended September 30, 1996)                                                                           N/A
</TABLE>



<PAGE>   18



<TABLE>
<CAPTION>

                                                                                                                         SEQUENTIAL
         EXHIBIT                                                                                                            PAGE
         NUMBER                     DESCRIPTION                                                                            NUMBER
         -------                    -----------                                                                          ----------

<S>              <C>                                                                                                    <C>

         4.6      Instruments defining rights of debt securities:

                  (1) *    Indenture dated as of June 1, 1997 between the Company and The
                           Chase Manhattan Bank, as Trustee (Exhibit 4.6(1) to the Company's
                           Quarterly Report on Form 10-Q for the quarterly period ended June 30,
                           1997 (the "2nd Quarter 1997 Form 10-Q"))                                                          N/A

                  (2) *    (a) $200 million 6-7/8% Senior Note due 2002 (Exhibit 4.6 (2)(a)
                               to the 2nd Quarter 1997 Form 10-Q)                                                            N/A

                      *    (b) $50 million 6-7/8% Senior Note due 2002 (Exhibit 4.6 (2)(b) to
                               the 2nd Quarter 1997 Form 10-Q)                                                               N/A

                  (3) *    (a) $200 million 7-1/8% Senior Note due 2007 (Exhibit 4.6 (3)(a) to
                               the 2nd Quarter 1997 Form 10-Q)                                                               N/A

                      *    (b) $100 million 7-1/8% Senior Note due 2007 (Exhibit 4.6 (3)(b) to
                               the 2nd Quarter 1997 Form 10-Q)                                                               N/A

                  (4) *    $200 million 7-3/4%  Senior Debenture due 2027 (Exhibit 4.6 (4)
                           to the 2nd Quarter 1997 Form 10-Q)                                                                N/A

                  (5) *    Officer's Certificate dated June 13, 1997 establishing terms of debt
                           securities pursuant to Section 3.1 of the Indenture (Exhibit 4.6 (5) to
                           the 2nd Quarter 1997 Form 10-Q)                                                                   N/A

                  (6) *    (a) $200 million 7-1/4% Senior Debenture due 2027 (Exhibit 4.6 (6)(a) to
                               the Company's Quarterly Report on Form 10-Q for the quarterly period
                               ended September 30, 1997 (the "3rd Quarter 1997 Form 10-Q"))                                  N/A

                      *    (b) $50 million 7-1/4% Senior Debenture due 2027 (Exhibit 4.6 (6)(b)
                               to the 3rd Quarter 1997 Form 10-Q)                                                            N/A

                  (7) *    Officer's Certificate dated September 26, 1997 establishing terms of
                           debt securities pursuant to Section 3.1 of the Indenture (Exhibit 4.6 (7)
                           to the 3rd Quarter 1997 Form 10-Q)                                                                N/A

        10.1      Financing agreements:

                  (1) *    Amended and Restated Credit Agreement (Five-year $1,000,000,000
                           revolving credit and competitive advance facility dated as of
                           August 29, 1997 among the Company and The Chase Manhattan
                           Bank, as Administrative Agent and  Competitive Advance Facility
                           Agent, Bank of America National Trust and Savings Association
                           and Bank of Tokyo-Mitsubishi, Ltd. as Co-Syndication Agents, and
                           NationsBank as Documentation Agent)(Exhibit 10.2(1) to the 3rd
                           Quarter 1997 Form 10-Q)                                                                           N/A
</TABLE>



<PAGE>   19



<TABLE>
<CAPTION>

                                                                                                                         SEQUENTIAL
         EXHIBIT                                                                                                            PAGE
         NUMBER                     DESCRIPTION                                                                            NUMBER
         -------                    -----------                                                                          ----------

<S>              <C>                                                                                                    <C>

        10.2      Compensatory plans:

                 ~(1)    The A. H. Belo Corporation Employee Savings and Investment Plan:

                       * (a)   The A. H. Belo Corporation Employee Savings and Investment
                               Plan Amended and Restated January 1, 1998 (Exhibit 10.3(1)(a)
                               to the 1997 Form 10-K)                                                                        N/A

                       * (b)   First Amendment to A. H. Belo Corporation Employee Savings
                               and Investment Plan (Exhibit 10.3(1)(b) to the Company's
                               Annual Report on Form 10-K dated March 17, 1999 (the "1998
                               Form 10-K"))                                                                                  N/A

                      *  (c)   Second Amendment to A. H. Belo Corporation Employee Savings
                               and Investment plan (Exhibit 10.3(1)(c) to the 1998 Form 10-K)                                N/A

                      *  (d)   Restated Master Trust Agreement between the
                               Company and Fidelity Management Trust Company, as
                               restated and dated March 13, 1998 (Exhibit
                               10.3(1)(b) to the 1997 Form 10-K)                                                             N/A

                 ~(2)    The A. H. Belo Corporation 1986 Long-Term Incentive Plan:

                      *  (a)   The A. H. Belo Corporation 1986 Long-Term Incentive Plan
                               (Effective May 3, 1989, as amended by Amendments
                               1, 2, 3, 4, and 5) (Exhibit 10.3 (2) to the
                               Company's Annual Report on Form 10-K dated March
                               10, 1997 (the "1996 Form 10-K"))                                                              N/A

                      *  (b)   Amendment No. 6 to 1986 Long-Term Incentive Plan (Exhibit 10.3 (2)(b)
                               to the 1997 Form 10-K)                                                                        N/A

                      *  (c)   Amendment No. 7 to 1986 Long-Term Incentive Plan (Exhibit 10.2(2)(c)
                               to the 1999 Form 10-K)                                                                        N/A

                      *  (d)   Amendment No. 8 to 1986 Long-Term Incentive Plan (Exhibit 10.3(2)(d)
                               to the 2nd Quarter 1998 Form 10-Q)                                                            N/A

                 ~(3) *    A. H. Belo Corporation 1995 Executive Compensation Plan as
                           restated to incorporate amendments through December 4, 1997
                           (Exhibit 10.3 (3) to the 1997 Form 10-K)                                                          N/A

                      *    (a) Amendment to 1995 Executive Compensation Plan, dated
                               July 21, 1998 (Exhibit 10.3(3)(a) to the 2nd Quarter 1998 Form 10-Q)                          N/A

                 ~(4)      A. H. Belo Corporation Supplemental Executive Retirement Plan:
                      *    Belo Supplemental Executive Retirement Plan as Amended and
                           Restated Effective January 1, 2000 (Exhibit 10.2(5) to the 1999 form 10-K)                        N/A

         12   Ratio of Earnings to Fixed Charges

         27   Financial Data Schedule
</TABLE>

     (b) Reports on Form 8-K

         During the quarter covered by this report, there were no reports on
Form 8-K filed.







<PAGE>   1
                                                                      EXHIBIT 12


                             A.H. BELO CORPORATION
               Computation of Ratio of Earnings to Fixed Charges
                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                                                Three months ended
                                                  Year Ended December 31,                            March 31,
                                         -----------------------------------------   --------   -------------------
                                           1995       1996       1997       1998       1999       1999       2000
                                         --------   --------   --------   --------   --------   --------   --------
<S>                                      <C>        <C>        <C>        <C>        <C>        <C>        <C>
Earnings:
       Earnings before income taxes
             and the cumulative effect
             of accounting charges       $111,014   $144,040   $154,122   $130,460   $276,453   $ 23,888   $ 28,406
       Add:  Total fixed charges           32,089     29,009     94,069    112,082    116,032     27,959     32,778
       Less:  Interest capitalized            957        255        510      1,680      2,552        755        710
                                         --------   --------   --------   --------   --------   --------   --------
                  Adjusted earnings      $142,146   $172,794   $247,681   $240,862   $389,933   $ 51,092   $ 60,474
                                         ========   ========   ========   ========   ========   ========   ========

Fixed Charges:
       Interest                          $ 30,944   $ 27,898   $ 91,288   $109,318   $113,160   $ 27,325   $ 32,190
       Portion of rental expense
             representative of the
             interest factor (1)            1,145      1,111      2,781      2,764      2,872        634        588
                                         --------   --------   --------   --------   --------   --------   --------
                  Total fixed charges    $ 32,089   $ 29,009   $ 94,069   $112,082   $116,032   $ 27,959   $ 32,778
                                         ========   ========   ========   ========   ========   ========   ========

Ratio of Earnings to Fixed Charges           4.43 x     5.96 x     2.63 x     2.15 x     3.36 x     1.83 x     1.84 x
                                         ========   ========   ========   ========   ========   ========   ========
</TABLE>


- ----------------------------

(1)   For purposes of calculating fixed charges, an interest factor of one third
      was applied to total rent expense for the period indicated.

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-START>                             JAN-01-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                          24,922
<SECURITIES>                                         0
<RECEIVABLES>                                  235,820
<ALLOWANCES>                                   (7,224)
<INVENTORY>                                     18,667
<CURRENT-ASSETS>                               302,772
<PP&E>                                       1,176,390
<DEPRECIATION>                               (514,834)
<TOTAL-ASSETS>                               3,950,919
<CURRENT-LIABILITIES>                          205,136
<BONDS>                                      1,870,485
                                0
                                          0
<COMMON>                                       198,447
<OTHER-SE>                                   1,201,023
<TOTAL-LIABILITY-AND-EQUITY>                 3,950,919
<SALES>                                              0
<TOTAL-REVENUES>                               364,498
<CGS>                                                0
<TOTAL-COSTS>                                  259,941
<OTHER-EXPENSES>                                45,319
<LOSS-PROVISION>                                 2,338
<INTEREST-EXPENSE>                              31,480
<INCOME-PRETAX>                                 28,406
<INCOME-TAX>                                    13,013
<INCOME-CONTINUING>                             15,393
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    15,393
<EPS-BASIC>                                       0.13
<EPS-DILUTED>                                     0.13


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission