Scripps reports third-quarter 2019 results
CINCINNATI, Nov. 8, 2019 /PRNewswire/ -- The E.W. Scripps Company (NASDAQ: SSP) today reported operating results for the third quarter of 2019. Unless otherwise indicated, all operating results comparisons are to the Scripps historical results for the third quarter of 2018.
Total revenue was $350 million compared to $303 million in the third-quarter 2018.
Loss from continuing operations attributable to Scripps was $21.9 million or 27 cents per share. Pre-tax costs for the current quarter included $16.7 million of acquisition and related integration costs that increased the loss by $12.6 million, net of taxes, or 16 cents per share. In the prior-year quarter, income from continuing operations was $20 million or 24 cents per share.
Business highlights
-- Scripps has delivered financial results that have met or exceeded
expectations for the last eight consecutive quarters.
-- On Sept. 19, Scripps closed on the acquisition of eight television
stations in seven markets being divested by Nexstar Media Group in its
transaction with Tribune Media. The acquisitions Scripps completed in
2019 make it the fourth-largest independent local broadcaster, with 60
stations in 42 markets reaching 31% of U.S. TV households and bolstering
the company's economic durability.
-- Local Media division core advertising revenue, on an adjusted combined
basis, rose nearly 4% in the third quarter over Q3 2018.
-- National Media division revenue increased 36% to $97.2 million, and
segment profit increased 85%, both beating expectations.
-- Revenue for podcast industry leader Stitcher was up more than 40%,
driven by its owned-and-operated podcasts, including "Conan O'Brien
Needs A Friend" and "Getting Curious with Jonathan Van Ness" of the
Netflix series "Queer Eye." In mid-October, Stitcher also launched a new
O&O show, "Office Ladies", featuring two popular stars of the hit TV
sitcom "The Office." It is already a top 10 podcast.
-- The newest Katz network, Court TV, went live on former Tribune
television stations' multicast channels in late October and is now
reaching 90% of U.S. T.V. households. Audiences have responded so
enthusiastically to the relaunch of Court TV that, in September, Katz
also rebranded its network Escape to Court TV Mystery, with a focus on
true-crime programming.
Commenting on recent business highlights, Scripps President and CEO Adam Symson said:
"The third quarter marked the eighth consecutive reporting period in which Scripps has delivered financial results across the company that met or beat expectations, further evidence we are committed to executing our plan to deliver on our operating results while fueling long-term value creation.
"The closing of the Nexstar-Tribune station acquisitions in September was an important milestone as we further reposition Scripps to be a bigger, stronger and more durable company - strengthening our Local Media portfolio to best capture the opportunities coming to us in 2020 while providing excellent return on invested capital.
"In our National Media businesses, we continue to deliver record revenue performance across our businesses, fueled by modest short-term investments that will generate significant long-term value. Our businesses are riding high on a wave of growth in some of the most important emerging media marketplaces, including digital audio and podcasting and over-the-top and over-the-air television. Our strategies to capitalize on the media consumers' changing habits are a complement to our robust local broadcast business while also creating new shareholder value.
"2020 is just on the horizon, bringing the reset of contracts covering about half of our subscriber households and the opportunity to leverage our exceedingly well-positioned political advertising footprint for next year's presidential election. Combined with the moves we have made to improve the operating profile of our company, we expect Scripps to generate significantly higher free cash flow in 2020 than we otherwise would have expected."
Third-quarter operating results
Revenue was $350 million, an increase of 16% or $47.1 million from the prior-year quarter. That includes revenue from Triton, acquired Nov. 30, 2018, of $10 million, and revenues from the television stations acquired from Gray Television/Raycom Media, effective Jan. 1; from Cordillera Communications on May 1; and from the Nexstar transaction with Tribune on Sept. 19, totaling $55.3 million.
Costs and expenses for segments, shared services and corporate were $310 million, up from $246 million in the year-ago period, reflecting the impact of the acquisitions, higher network programming fees and continued investment in programming at the Katz networks and Stitcher.
Third-quarter 2019 results by segment compared to prior-period amounts were:
Local Media - As Reported Basis
Revenue from Local Media was $252 million, up 9.4% from the prior-year quarter.
Retransmission revenue increased 21% to $95.2 million.
Core advertising revenue increased 36% to $148 million, mainly due to the impact of the television stations acquired from Gray/Raycom, Cordillera and Nexstar/Tribune. Third-quarter political revenues were $5 million during this non-election year.
Total segment expenses increased 24% to $203 million, primarily driven by increases in programming fees tied to network affiliation agreements and the impact of the television stations acquired from Gray/Raycom, Cordillera and Nexstar/Tribune.
Segment profit was $49.7 million, compared to $67.4 million in the year-ago quarter.
Local Media - Adjusted Combined Basis
In order to provide more meaningful year-over-year comparisons, we are providing non-GAAP supplemental information for certain revenues and expenses for the prior-year periods on an adjusted combined basis.
The adjusted combined revenue and expense information illustrates what the historical results of Scripps would have been, given the assumptions outlined in the supplemental materials and had the transactions been effective at the beginning of 2018. Refer to the "Supplemental Information" section that begins on page E-7 of the attached tables.
Adjusted combined revenue from Local Media was $305 million, down 12% from the prior-year quarter. Political advertising revenue was $56.7 million in the third quarter of 2018.
Core advertising rose 3.6%, retransmission revenue increased 1.3% and other revenue was up 4.8%.
Total segment expenses on an adjusted combined basis were held flat at $256 million.
Adjusted combined segment profit was $49.1 million, compared to $92 million in the year-ago quarter.
National Media - As Reported Basis
Revenue from National Media was $97.2 million, up from $71.8 million in the prior-year period.
Expenses for National Media were $92 million, up from $68.9 million in the prior-year period. The increase was driven by the acquisition of Triton, which was completed in the fourth quarter of 2018, as well as investments in Court TV at the Katz networks, Stitcher and Newsy.
Segment profit was $5.3 million, compared to $2.8 million in the 2018 quarter.
Financial condition
On Sept. 30, cash and cash equivalents totaled $86.5 million while total debt was $1.98 billion.
No shares were repurchased during the third quarter of 2019. The company share repurchase program has been suspended while it pays down debt. The company made dividend payments totaling $12 million during the first nine months of 2019.
Year-to-date operating results
The following comparisons are for the period ending Sept. 30, 2019:
In 2019, revenue was $979 million, which compares to revenue of $840 million in 2018. The 2019 period includes revenue from Triton, acquired Nov. 30, 2018, of $30.4 million, and revenues from the television stations acquired from Gray Television/Raycom Media, effective Jan. 1; from Cordillera Communications on May 1; and from Nexstar/Tribune on Sept. 19, totaling $92.2 million.
Costs and expenses for segments, shared services and corporate were $871 million, up from $724 million in the year-ago period, reflecting the impact of the acquisitions, higher network programming fees and investment in programming at the Katz networks and Stitcher.
Loss from continuing operations attributable to Scripps was $29.1 million or 36 cents per share. Pre-tax costs for 2019 included $23 million of acquisition and related integration costs and $1.9 million of restructuring charges that increased the loss by $18.7 million, net of taxes, or 23 cents per share. In the prior-year period, income from continuing operations attributable to Scripps was $20.8 million or 25 cents per share. Pre-tax activity in the 2018 period included $7 million of restructuring costs.
Looking ahead
Comparisons are to the same periods of 2018.
Fourth-quarter 2019
Local Media revenue (pro forma)
Down low 20% range
Retransmission revenue (pro forma) Up low-single-digit
percentage
Local Media expense (pro forma) Down mid-single-digit
percentage
National Media revenue Between $100 million-$105
million
National Media expense High $90 million range
Shared services and corporate
About $14 million
Interest expense
About $28 million
Pension expense
About $2 million
Capex (excluding repack)
About $10 million
Depreciation
About $12 million
Amortization
About $12 million
Conference call
The senior management of The E.W. Scripps Company will discuss the company's third-quarter results during a telephone conference call at 9:30 a.m. Eastern today. To access the live webcast, visit http://ir.scripps.com and find the link under "upcoming events."
To access the conference call by telephone, dial (800) 230-1092 (U.S.) or (612) 288-0329 (international) approximately five minutes before the start of the call. Investors and analysts will need the name of the call ("Scripps earnings call") to be granted access. Callers also will be asked to provide their name and company affiliation. The public is granted access to the conference call on a listen-only basis.
A replay line will be open from 11:30 a.m. Eastern time Nov. 8 until 11:59 p.m. Nov. 15. The domestic number to access the replay is (800) 475-6701 and the international number is (320) 365-3844. The access code for both numbers is 473072.
A replay of the conference call will be archived and available online for an extended period of time following the call. To access the audio replay, visit http://ir.scripps.com approximately four hours after the call, and the link can be found on that page under "audio/video links."
Forward-looking statements
This document contains certain forward-looking statements related to the company's businesses that are based on management's current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties, including changes in advertising demand and other economic conditions that could cause actual results to differ materially from the expectations expressed in forward-looking statements. Such forward-looking statements are made as of the date of this document and should be evaluated with the understanding of their inherent uncertainty. A detailed discussion of principal risks and uncertainties that may cause actual results and events to differ materially from such forward-looking statements is included in the company's Form 10-K on file with the SEC in the section titled "Risk Factors." The company undertakes no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date the statement is made.
About Scripps
The E.W. Scripps Company (NASDAQ: SSP) advances understanding of the world through journalism. As the nation's fourth-largest independent TV station owner, Scripps operates 60 television stations in 42 markets. Scripps empowers the next generation of news consumers with its multiplatform news network Newsy and reaches growing audiences through broadcast networks including Bounce and Court TV. Shaping the future of storytelling through digital audio, Scripps owns top podcast company Stitcher and Triton, the global leader in technology and measurement services. Scripps runs an award-winning investigative reporting newsroom in Washington, D.C., and is the longtime steward of the Scripps National Spelling Bee. Founded in 1878, Scripps has held for decades to the motto, "Give light and the people will find their own way."
THE E.W. SCRIPPS COMPANY
RESULTS OF OPERATIONS
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands, except per share data) 2019 2018 2019 2018
---
Operating revenues $
349,777 $
302,726 $
979,435 $
840,312
Segment, shared services and corporate expenses (310,286) (246,109) (871,123) (724,264)
Acquisition and related integration costs (16,736) (332) (23,004) (332)
Restructuring costs (27) (863) (1,922) (7,000)
Depreciation and amortization of intangible assets (22,241) (15,598) (60,270) (46,400)
Gains (losses), net on disposal of property and equipment 11 501 (306) (150)
Operating expenses (349,279) (262,401) (956,625) (778,146)
Operating income 498 40,325 22,810 62,166
Interest expense (26,537) (9,003) (53,476) (27,041)
Defined benefit pension plan expense (2,071) (3,529) (5,207) (6,306)
Miscellaneous, net 2,042 (546) 1,611 (535)
Income (loss) from continuing operations before income taxes (26,068) 27,247 (34,262) 28,284
(Provision) benefit for income taxes 4,305 (7,208) 5,319 (8,160)
Income (loss) from continuing operations, net of tax (21,763) 20,039 (28,943) 20,124
Loss from discontinued operations, net of tax (908) (22,354)
Net income (loss) (21,763) 19,131 (28,943) (2,230)
Income (loss) attributable to noncontrolling interest 166 166 (632)
Net income (loss) attributable to shareholders of The E.W. Scripps Company $
(21,929) $
19,131 $
(29,109) $
(1,598)
Net income (loss) per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company:
Income (loss) from continuing operations $
(0.27) $
0.24 $
(0.36) $
0.25
Loss from discontinued operations (0.01) (0.27)
Income (loss) per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company $
(0.27) $
0.23 $
(0.36) $
(0.02)
Weighted average diluted shares outstanding 80,877 82,084 80,791 82,097
See notes to results of operations.
Net income per share amounts may not foot since each is calculated independently.
Notes to Results of Operations
1. SEGMENT INFORMATION
We determine our business segments based upon our management and internal reporting structures, as well as the basis on which our chief operating decision maker makes resource-allocation decisions. We report our financial performance based on the following segments: Local Media, National Media, Other.
Our Local Media segment includes our local broadcast stations and their related digital operations. It is comprised of eighteen ABC affiliates, eleven NBC affiliates, nine CBS affiliates, four FOX affiliates, two MyNetworkTV affiliates, five CW affiliates, two independent stations and nine additional low power stations. Our Local Media segment earns revenue primarily from the sale of advertising to local, national and political advertisers and retransmission fees received from cable operators, telecommunications companies and satellite carriers. We also receive retransmission fees from over-the-top virtual MVPDs such as YouTubeTV, DirectTV Now and Sony Vue.
Our National Media segment includes our collection of national brands. Our national brands include Katz, Stitcher and its advertising network Midroll Media (Midroll), Newsy, Triton and other national brands. These operations earn revenue primarily through the sale of advertising.
We allocate a portion of certain corporate costs and expenses, including information technology, certain employee benefits and shared services, to our business segments. The allocations are generally amounts agreed upon by management, which may differ from an arms-length amount.
Our chief operating decision maker evaluates the operating performance of our business segments and makes decisions about the allocation of resources to our business segments using a measure called segment profit. Segment profit excludes interest, defined benefit pension plan expense, income taxes, depreciation and amortization, impairment charges, divested operating units, restructuring activities, investment results and certain other items that are included in net income (loss) determined in accordance with accounting principles generally accepted in the United States of America.
Information regarding the operating results of our business segments is as follows:
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 Change 2019 2018 Change
---
Segment operating revenues:
Local Media $
252,392 $
230,734 9.4 $
692,494 $
636,041 8.9
%
%
National Media 97,205 71,761 35.5 283,028 200,708 41.0
%
%
Other 180 231 (22.1) 3,913 3,563 9.8
%
%
Total operating revenues $
349,777 $
302,726 15.5 $
979,435 $
840,312 16.6
%
%
Segment profit (loss):
Local Media $
49,678 $
67,416 (26.3) $
138,180 $
152,403 (9.3)
%
%
National Media 5,250 2,838 85.0
% 16,764 6,910
Other (1,270) (1,267) 0.2 (3,188) (3,161) 0.9
%
%
Shared services and corporate (14,167) (12,370) 14.5 (43,444) (40,104) 8.3
%
%
Acquisition and related integration costs (16,736) (332) (23,004) (332)
Restructuring costs (27) (863) (1,922) (7,000)
Depreciation and amortization of intangible assets (22,241) (15,598) (60,270) (46,400)
Gains (losses), net on disposal of property and equipment 11 501 (306) (150)
Interest expense (26,537) (9,003) (53,476) (27,041)
Defined benefit pension plan expense (2,071) (3,529) (5,207) (6,306)
Miscellaneous, net 2,042 (546) 1,611 (535)
Income (loss) from continuing operations before income taxes $
(26,068) $
27,247 $
(34,262) $
28,284
Operating results for our Local Media segment were as follows:
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 Change 2019 2018 Change
---
Segment operating revenues:
Core advertising $
148,209 $
108,925 36.1 $
401,351 $
346,250 15.9
% %
Political 5,038 40,018 8,033 57,484
Retransmission 95,174 78,759 20.8 272,015 223,556 21.7
% %
Other 3,971 3,032 31.0 11,095 8,751 26.8
% %
Total operating revenues 252,392 230,734 9.4 692,494 636,041 8.9
% %
Segment costs and expenses:
Employee compensation and benefits 91,967 70,862 29.8 249,668 216,432 15.4
% %
Programming 70,351 57,156 23.1 192,824 163,644 17.8
% %
Other expenses 40,396 35,300 14.4 111,822 103,562 8.0
% %
Total costs and expenses 202,714 163,318 24.1 554,314 483,638 14.6
% %
Segment profit $
49,678 $
67,416 (26.3) $
138,180 $
152,403 (9.3)
%
%
Operating results for our National Media segment were as follows:
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 Change 2019 2018 Change
---
Segment operating revenues:
Katz $
55,546 $
46,537 19.4 $
162,446 $
136,184 19.3
% %
Stitcher 18,937 13,392 41.4 51,108 34,347 48.8
% %
Newsy 9,945 5,681 75.1 29,718 15,344 93.7
% %
Triton 10,031 30,395
Other 2,746 6,151 (55.4) 9,361 14,833 (36.9)
% %
Total operating revenues 97,205 71,761 35.5 283,028 200,708 41.0
% %
Segment costs and expenses:
Employee compensation and benefits 22,185 14,852 49.4 64,219 41,246 55.7
% %
Programming 43,646 33,676 29.6 122,178 94,978 28.6
% %
Other expenses 26,124 20,395 28.1 79,867 57,574 38.7
% %
Total costs and expenses 91,955 68,923 33.4 266,264 193,798 37.4
% %
Segment profit $
5,250 $
2,838 85.0
% $
16,764 $
6,910
2. CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands) As of As of
September 30, December 31,
2019 2018
---
ASSETS
Current assets:
Cash and cash equivalents $
86,507 $
107,114
Other current assets 447,735 363,903
Total current assets 534,242 471,017
Investments 8,395 7,162
Property and equipment 375,942 237,927
Operating lease right-of-use assets 128,117
Goodwill 1,323,312 834,013
Other intangible assets 1,021,025 478,953
Programming (less current portion) 89,799 75,333
Deferred income taxes 8,457 9,141
Miscellaneous 17,202 16,515
TOTAL ASSETS $
3,506,491 $
2,130,061
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $
43,295 $
26,919
Unearned revenue 8,948 11,459
Current portion of long-term debt 10,650 3,000
Accrued expenses and other current liabilities 181,355 156,681
Total current liabilities 244,248 198,059
Long-term debt (less current portion) 1,925,566 685,764
Other liabilities (less current portion) 442,903 320,073
Total equity 893,774 926,165
TOTAL LIABILITIES AND EQUITY $
3,506,491 $
2,130,061
3. EARNINGS PER SHARE ("EPS")
Unvested awards of share-based payments with rights to receive dividends or dividend equivalents, such as our RSUs, are considered participating securities for purposes of calculating EPS. Under the two-class method, we allocate a portion of net income to these participating securities and, therefore, exclude that income from the calculation of EPS for common stock. We do not allocate losses to the participating securities.
The following table presents information about basic and diluted weighted-average shares outstanding:
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 2019 2018
---
Numerator (for basic and diluted earnings per share)
Income (loss) from continuing operations, net of tax $
(21,763) $
20,039 $
(28,943) $
20,124
(Income) loss attributable to noncontrolling interest (166) (166) 632
Less income allocated to RSUs (316) (338)
Numerator for basic and diluted earnings per share from continuing operations attributable to the shareholders
of The E.W. Scripps Company $
(21,929) $
19,723 $
(29,109) $
20,418
Denominator
Basic weighted-average shares outstanding 80,877 81,452 80,791 81,606
Effective of dilutive securities:
Stock options and restricted stock units 632 491
Diluted weighted-average shares outstanding 80,877 82,084 80,791 82,097
ADJUSTED COMBINED SUPPLEMENTAL INFORMATION
Due to the effect that the 2019 television station acquisitions have on our Local Media segment, and to provide meaningful period over period comparisons, we are providing this supplemental non-GAAP (Generally Accepted Accounting Principles) information to present certain financial results on an adjusted combined basis. The adjusted combined financial results have been compiled by adding, as of the earliest period presented, the acquired Waco, Texas; Tallahassee, Florida; Cordillera; and Nexstar-Tribune television stations' historical revenue, employee compensation and benefits, programming and other expenses to Scripps' historical revenue, employee compensation and benefits, programming and other expenses captions historically reported within our Local Media segment. These historical results are adjusted for certain intercompany adjustments and other impacts that would result from the companies operating under the ownership of Scripps.
Management uses the adjusted combined non-GAAP supplemental information for purposes of evaluating the performance of the Local Media segment. The company therefore believes that the non-GAAP measure presented provides useful information to investors by allowing them to view the company's businesses through the eyes of management, facilitating comparison of Local Media results across historical periods and providing a focus on the underlying ongoing operating performance of the segment.
The company uses the adjusted combined non-GAAP supplemental information to supplement the financial information presented on a GAAP historical basis. This non-GAAP supplemental information is not to be considered in isolation from, or as a substitute for, the related GAAP measures, and should be read only in conjunction with financial information presented on a GAAP basis.
The adjusted combined financial results contained in the following supplemental information is for informational purposes only. These results do not necessarily reflect what the historical results of Scripps would have been if the acquisitions of the Waco, Tallahassee, Cordillera and Nexstar-Tribune broadcast operations had occurred on January 1, 2018. Nor is this information necessarily indicative of the future results of operations of the combined entities.
The adjusted combined financial information is not pro forma information prepared in accordance with Article 11 of SEC regulation S-X, and the preparation of information in accordance with Article 11 would result in a significantly different presentation.
Local Media adjusted combined segment profit
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 Change 2019 2018 Change
---
Segment operating revenues:
Core advertising $
184,899 $
178,444 3.6 $
552,189 $
550,898 0.2
% %
Political 5,497 56,694 9,137 82,112
Retransmission 109,381 107,990 1.3 335,455 311,837 7.6
% %
Other 5,521 5,267 4.8 16,440 16,059 2.4
% %
Total operating revenues 305,298 348,395 (12.4) 913,221 960,906 (5.0)
%
%
Segment costs and expenses:
Employee compensation and benefits 109,429 107,214 2.1 326,321 323,281 0.9
% %
Programming 95,442 93,887 1.7 273,882 258,405 6.0
% %
Other expenses 51,300 55,300 (7.2) 154,331 162,036 (4.8)
% %
Total costs and expenses 256,171 256,401 (0.1)
%
% 754,534 743,722 1.5
Segment profit $
49,127 $
91,994 (46.6) $
158,687 $
217,184 (26.9)
% %
Local Media adjusted combined segment profit
Below is a reconciliation of Scripps historical reported revenue and segment profit for its Local Media segment to the adjusted combined revenue and adjusted combined segment profit for the Local Media segment with the 2019 television station acquisitions.
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 2019 2018
---
Local Media operating revenues, as reported $
252,392 $
230,734 $
692,494 $
636,041
Waco/Tallahassee TV stations acquisition 6,190 18,432
Cordillera TV stations acquisition 47,700 47,952 124,663
Nexstar-Tribune stations acquisition 59,450 68,079 195,478 194,672
Other revenue adjustments (1) (6,544) (4,308) (22,703) (12,902)
Local Media adjusted combined operating revenues $
305,298 $
348,395 $
913,221 $
960,906
Three Months Ended
Nine Months Ended
September 30, September 30,
(in thousands) 2019 2018 2019 2018
---
Local Media segment profit, as reported $
49,678 $
67,416 $
138,180 $
152,403
Waco/Tallahassee TV stations acquisition 1,893 5,568
Cordillera TV stations acquisition 19,212 10,753 42,131
Nexstar-Tribune stations acquisition 5,993 7,781 32,457 29,984
Other revenue adjustments (1) (6,544) (4,308) (22,703) (12,902)
Local Media adjusted combined segment profit $
49,127 $
91,994 $
158,687 $
217,184
(1) Primarily reflects reduced retransmission revenue from CW affiliates under Scripps retransmission agreements in effect during each period.
View original content to download multimedia:http://www.prnewswire.com/news-releases/scripps-reports-third-quarter-2019-results-300954512.html
SOURCE The E.W. Scripps Company
