Scripps reports Q2 2025 financial results
E.W. Scripps (NASDAQ: SSP) reported Q2 2025 financial results with revenue of $540 million, down 5.8% year-over-year. The company posted a net loss of $51.7 million, or 59 cents per share. Key developments include closing a $750 million senior secured notes placement at 9.875%, a strategic station swap with Gray Media, and renewal of the WNBA broadcast partnership.
The Local Media division revenue was $335 million, down 8.3%, while Scripps Networks revenue reached $206 million, down 1.4%. The company's net leverage ratio improved to 4.4x from 4.9x in Q1. Scripps Sports strategy showed positive results, with WNBA viewership on ION increasing by 133% and streaming/connected TV revenue growing 57% in Q2.
[ "Successfully placed $750 million in new senior secured notes for debt refinancing", "Net leverage ratio improved to 4.4x from 4.9x in Q1 2025", "Scripps Networks segment profit increased to $55.9M from $37.7M year-over-year", "Streaming/connected TV revenue grew 57% in Q2", "WNBA viewership on ION increased 133% over 2023", "Strategic station swap with Gray Media to create new duopolies and improve market financials" ]E.W. Scripps (NASDAQ: SSP) ha comunicato i risultati finanziari del secondo trimestre 2025 con ricavi pari a 540 milioni di dollari, in calo del 5,8% rispetto all'anno precedente. L'azienda ha registrato una perdita netta di 51,7 milioni di dollari, ovvero 59 centesimi per azione. Tra gli sviluppi principali si segnalano il collocamento di 750 milioni di dollari in obbligazioni senior garantite al 9,875%, uno scambio strategico di stazioni con Gray Media e il rinnovo della partnership per la trasmissione della WNBA.
I ricavi della divisione Local Media sono stati pari a 335 milioni di dollari, in diminuzione dell'8,3%, mentre quelli di Scripps Networks hanno raggiunto 206 milioni di dollari, in calo dell'1,4%. Il rapporto di leva finanziaria netta è migliorato, passando da 4,9x nel primo trimestre a 4,4x. La strategia di Scripps Sports ha mostrato risultati positivi, con un aumento del 133% degli spettatori della WNBA su ION e una crescita del 57% dei ricavi da streaming e TV connessa nel secondo trimestre.
- Collocamento con successo di 750 milioni di dollari in nuove obbligazioni senior garantite per rifinanziare il debito
- Il rapporto di leva finanziaria netta è migliorato da 4,9x a 4,4x nel primo trimestre 2025
- Il profitto del segmento Scripps Networks è salito a 55,9 milioni di dollari rispetto ai 37,7 milioni dell’anno precedente
- I ricavi da streaming e TV connessa sono cresciuti del 57% nel secondo trimestre
- Gli spettatori della WNBA su ION sono aumentati del 133% rispetto al 2023
- Scambio strategico di stazioni con Gray Media per creare nuovi duopoli e migliorare la situazione finanziaria sul mercato
E.W. Scripps (NASDAQ: SSP) informó resultados financieros del segundo trimestre de 2025 con ingresos de 540 millones de dólares, una disminución del 5,8% interanual. La compañía registró una pérdida neta de 51,7 millones de dólares, o 59 centavos por acción. Entre los desarrollos clave se incluyen la colocación de 750 millones de dólares en notas senior garantizadas al 9,875%, un intercambio estratégico de estaciones con Gray Media y la renovación de la asociación para la transmisión de la WNBA.
Los ingresos de la división Local Media fueron de 335 millones de dólares, una caída del 8,3%, mientras que los ingresos de Scripps Networks alcanzaron 206 millones de dólares, un descenso del 1,4%. La ratio de apalancamiento neto mejoró a 4,4x desde 4,9x en el primer trimestre. La estrategia de Scripps Sports mostró resultados positivos, con un aumento del 133% en la audiencia de la WNBA en ION y un crecimiento del 57% en los ingresos por streaming y TV conectada en el segundo trimestre.
- Colocación exitosa de 750 millones de dólares en nuevas notas senior garantizadas para refinanciar deuda
- Mejora en la ratio de apalancamiento neto de 4,9x a 4,4x en el primer trimestre de 2025
- El beneficio del segmento Scripps Networks aumentó a 55,9 millones de dólares desde 37,7 millones interanual
- Los ingresos por streaming y TV conectada crecieron un 57% en el segundo trimestre
- La audiencia de la WNBA en ION aumentó un 133% respecto a 2023
- Intercambio estratégico de estaciones con Gray Media para crear nuevos duopolios y mejorar las finanzas del mercado
E.W. Scripps (NASDAQ: SSP)� 2025� 2분기 재무 실적� 발표하며 매출� 5� 4,000� 달러� 전년 대� 5.8% 감소했다� 밝혔습니�. 회사� 주당 59센트, � 5,170� 달러� 순손실을 기록했습니다. 주요 내용으로� 9.875% 이율� 7� 5천만 달러 선순� 담보 채권 발행 완료, Gray Media와� 전략� 방송� 교환, WNBA 방송 파트너십 갱신� 포함됩니�.
지� 미디� 부� 매출은 3� 3,500� 달러� 8.3% 감소했으�, Scripps Networks 매출은 2� 600� 달러� 1.4% 감소했습니다. 회사� 순부채비율은 1분기 4.9배에� 4.4�� 개선되었습니�. Scripps Sports 전략은 긍정� 결과� 보였으며, ION에서 WNBA 시청률은 133% 증가했고 2분기 스트리밍 � 연결 TV 수익은 57% 성장했습니다.
- 부� 재융자를 위해 7� 5천만 달러 규모� 신규 선순� 담보 채권 성공� 발행
- 2025� 1분기 4.9배에� 4.4배로 순부채비� 개선
- Scripps Networks 부� 이익� 전년 대� 3,770� 달러에서 5,590� 달러� 증가
- 2분기 스트리밍 � 연결 TV 수익 57% 증가
- ION에서 WNBA 시청률이 2023� 대� 133% 증가
- Gray Media와� 전략� 방송� 교환으로 �(�) 이중 독점 체제 구축 � 시장 재무 개선
E.W. Scripps (NASDAQ: SSP) a annoncé ses résultats financiers du deuxième trimestre 2025 avec un chiffre d'affaires de 540 millions de dollars, en baisse de 5,8 % sur un an. La société a enregistré une perte nette de 51,7 millions de dollars, soit 59 cents par action. Les faits marquants incluent le placement d'une émission de 750 millions de dollars d'obligations senior garanties à 9,875 %, un échange stratégique de stations avec Gray Media, et le renouvellement du partenariat de diffusion de la WNBA.
Le chiffre d'affaires de la division Local Media s'est élevé à 335 millions de dollars, en baisse de 8,3 %, tandis que celui de Scripps Networks a atteint 206 millions de dollars, en recul de 1,4 %. Le ratio d'endettement net s'est amélioré, passant de 4,9x au premier trimestre à 4,4x. La stratégie Scripps Sports a donné des résultats positifs, avec une audience WNBA sur ION en hausse de 133 % et une croissance de 57 % des revenus liés au streaming et à la TV connectée au deuxième trimestre.
- Placement réussi de 750 millions de dollars en nouvelles obligations senior garanties pour le refinancement de la dette
- Amélioration du ratio d'endettement net de 4,9x à 4,4x au premier trimestre 2025
- Le bénéfice du segment Scripps Networks est passé de 37,7 millions à 55,9 millions de dollars en glissement annuel
- Les revenus du streaming et de la TV connectée ont augmenté de 57 % au deuxième trimestre
- L'audience WNBA sur ION a augmenté de 133 % par rapport à 2023
- Échange stratégique de stations avec Gray Media pour créer de nouveaux duopoles et améliorer la situation financière sur le marché
E.W. Scripps (NASDAQ: SSP) meldete die Finanzergebnisse für das zweite Quartal 2025 mit einem Umsatz von 540 Millionen US-Dollar, was einem Rückgang von 5,8 % im Jahresvergleich entspricht. Das Unternehmen verzeichnete einen Nettoverlust von 51,7 Millionen US-Dollar bzw. 59 Cent pro Aktie. Wichtige Entwicklungen umfassen die Platzierung von 750 Millionen US-Dollar an vorrangigen besicherten Schuldverschreibungen zu 9,875 %, einen strategischen Sendertausch mit Gray Media und die Verlängerung der WNBA-Übertragungspartnerschaft.
Der Umsatz der Local Media-Sparte betrug 335 Millionen US-Dollar, ein Rückgang von 8,3 %, während die Umsätze von Scripps Networks 206 Millionen US-Dollar erreichten, ein Minus von 1,4 %. Die Nettoverschuldungsquote verbesserte sich von 4,9x im ersten Quartal auf 4,4x. Die Scripps Sports-Strategie zeigte positive Ergebnisse, mit einem Anstieg der WNBA-Zuschauerzahlen auf ION um 133 % und einem Umsatzwachstum von 57 % bei Streaming und Connected TV im zweiten Quartal.
- Erfolgreiche Platzierung von 750 Millionen US-Dollar neuen vorrangigen besicherten Schuldverschreibungen zur Schuldenrefinanzierung
- Verbesserung der Nettoverschuldungsquote von 4,9x auf 4,4x im ersten Quartal 2025
- Der Gewinn des Segments Scripps Networks stieg von 37,7 Mio. USD auf 55,9 Mio. USD im Jahresvergleich
- Umsatzwachstum von 57 % bei Streaming und Connected TV im zweiten Quartal
- WNBA-Zuschauerzahlen auf ION stiegen im Vergleich zu 2023 um 133 %
- Strategischer Sendertausch mit Gray Media zur Schaffung neuer Duopole und Verbesserung der Marktfinanzen
- None.
- Q2 revenue declined 5.8% year-over-year to $540 million
- Net loss of $51.7 million or 59 cents per share in Q2
- Local Media revenue down 8.3% to $335 million
- Core advertising revenue decreased 1.9% to $137 million
- Political revenue dropped to $2.6 million from $28.2 million year-over-year
- Unable to pay preferred stock dividends with undeclared/unpaid dividends reaching $85.7 million
Insights
Scripps shows mixed Q2 results with declining revenue but improved Networks margins while managing high debt through strategic refinancing.
Scripps delivered
The Local Media division saw revenue decline
The Scripps Networks division shows promising signs with revenue nearly flat at
Debt management remains a critical focus. The company refinanced its 2027 notes with
Looking ahead, Scripps forecasts continued revenue challenges with Local Media revenue expected to decline in the "mid-to-high 20% range" in Q3, while Networks revenue is projected to decline in the "low single-digit percent range." The company's strategic focuses include debt reduction, station swaps to create operational efficiencies, sports rights expansion, and margin improvement in Networks.
The undeclared preferred dividends (
Business notes:
- On Aug. 6, Scripps closed on the placement of
in new senior secured second-lien notes at a rate of$750 million 9.875% . Proceeds were used to pay off the company's 2027 senior notes; pay down of its 2028 term loan B-2; and pay off a portion of its revolving credit facilities.$205 million - On July 7, Scripps and Gray Media announced they had agreed to swap television stations across five mid-sized and small markets in four states, resulting in the creation of new duopolies for each group that will result in better local news coverage and stronger market financials.
- On June 13, Scripps and the WNBA announced an agreement on a new, multi-year renewal of their broadcast partnership for the WNBA Friday Night Spotlight on ION. The new agreement came after a 2024 season where average viewership on ION increased by
133% over 2023 and attracted more than 23 million unique viewers across games and wrap shows. - In the Local Media division, sports played an important role in second-quarter core revenue performance, down only
1.9% despite economic uncertainty. The Stanley Cup playoffs featured two Scripps Sports teams: The Vegas Golden Knights and the Florida Panthers, who went on to win the Cup. The Indiana Pacers' NBA Finals run also contributed and overall, the NBA on ABC delivered more than in revenue to the quarter.$5.5 million - In the Scripps Networks division, the WNBA and National Women's Soccer League programming on ION and connected TV/streaming revenue helped lift the division revenue to near-flat levels year over year, despite challenges in the general market due to economic uncertainty. The Networks division achieved a 9 percentage-point improvement in margin over the prior year and is on track to see a full-year lift of 4-6 percentage points in margin.
- The Scripps Howard Fund raised more than
from Scripps News and local station viewers, Scripps employees and the company and distributed it to six nonprofits supporting those impacted by the flooding of the Guadalupe River in$125,000 Central Texas . - Net leverage at the end of the second quarter was 4.4x, down a half-turn from 4.9x at the end of the first quarter.
From Scripps President and CEO Adam Symson:
"In both our Local Media and Scripps Networks divisions, we continue to benefit from our Scripps Sports strategy. Our vision three years ago was to capitalize on the emerging popularity of women's sports and to take advantage of the demise of the regional sports networks by leveraging our ability to reach viewers with free, over-the-air TV as well as on streaming and on cable and satellite. In this way, passionate sports fans are finding their favorite teams and leagues on Scripps outlets on every platform. We now have six full-season partnerships with local stations and four full-season or events partnerships for ION that have become an important driver for our revenue performance. In Local Media, our sports programming helped us overcome softness in the core advertising marketplace during the second quarter. In Networks, the WNBA and NWSL are helping to drive streaming/connected TV revenue, which grew
"In July, we were pleased to have announced our first local station swap transaction to optimize and enhance our portfolio's performance. These swaps with Gray Media will create value for both companies and are the first to come before the new Federal Communications Commission's leadership that has expressed support for strengthening localism. Scripps plans to expand on its local sports and news strategies in these key geographies with the efficiencies created by our additional duopolies, allowing us to further invest in our connection to communities. The proposed transaction is now in front of federal regulators, and we expect a close by year end.
"We also were pleased to have completed another significant refinancing this year. The credit market's positive reception to the company's improving financial picture allowed us to move quickly on a new-money transaction at an upsized amount of
"At Scripps, we continue to do what we have said we would do � steadily reducing the quantum of our debt and our leverage ratio; seizing the opportunity of deregulation to bolster the financial performance of our local station portfolio; building up our Scripps Sports division and its contributions to the enterprise; and materially improving segment profit margins in the Scripps Networks division. Our work is ongoing, and investors should take note of our progress so far."
Operating results
Second-quarter company revenue was
Loss attributable to the shareholders of Scripps was
Second-quarter 2025 results by segment compared to prior-period amounts:
Local Media
Revenue was
- Core advertising revenue decreased
1.9% to .$137 million - Political revenue was
, compared to$2.6 million in the prior-year quarter, an election year.$28.2 million - Distribution revenue was
, compared to$193 million in the prior-year quarter.$194 million
Segment expenses increased
Segment profit was
Scripps Networks
Revenue was
Segment profit was
Financial condition
On June 30, cash and cash equivalents totaled
On April 10, we completed a series of previously announced refinancing transactions. With the resulting debt proceeds generated from these refinancing transactions, we paid off the remaining
We did not declare or provide payment for either of the 2025 quarterly preferred stock dividends. The
Year-to-date operating results
The following comparisons are to the period ending June 30, 2024:
Revenue was
Costs and expenses for segments, shared services and corporate were
Loss attributable to the shareholders of Scripps was
Looking ahead
Comparisons for our segments are to the same period in 2024.
Third-quarter 2025 | ||
Local Media revenue | Down mid-to-high | |
Local Media expense | Down low-to-mid single-digit percent range | |
Scripps Networks revenue | Down low single-digit percent range | |
Scripps Networks expense | Down mid-single-digit percent range | |
Shared services and corporate | About | |
Updated guidance for full-year 2025 | ||
Cash interest paid | Between | |
Cash taxes paid | Between | |
Capital expenditures | Between |
Conference call
The company's senior management team will hold a call to discuss second-quarter 2025 results at 9 a.m. Eastern time on Friday, Aug. 8.
The company's protocol for joining its earnings calls is as follows:
- To access a live webcast of the call, participants will need to register by visiting . The registration link can be found on that page under "upcoming events."
- To dial in by phone, participants will first need to visit a website to receive the phone number. To receive a listen-only dial-in and PIN code, visit .
- Analysts who will be asking questions should visit this webpage to receive a different dial-in and PIN, which will identify them by name on the call: .
A replay of the conference call will be archived and available online for an extended period of time. To access the audio replay, visit approximately four hours after the call, and the link can be found on that page under "audio/video links."
Contact: Carolyn Micheli, The E.W. Scripps Company,(513) 977-3732, [email protected]
Forward-looking statements
This document contains "forward-looking statements" within the meaning of the safe harbor provisions of the
About Scripps
(NASDAQ: SSP) is a diversified media company focused on creating connection. As one of the nation's largest local TV broadcasters, Scripps serves communities with quality, objective local journalism and operates a portfolio of more than 60 stations in 40+ markets. Scripps reaches households across the
THEE.W.SCRIPPS COMPANY | ||||||||
RESULTS OF OPERATIONS | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
(in thousands, except per share data) | 2025 | 2024 | 2025 | 2024 | ||||
Operating revenues | $ 540,080 | $ 573,629 | $ 1,064,473 | $ 1,135,093 | ||||
Segment, shared services and corporate expenses | (457,075) | (478,639) | (911,467) | (952,865) | ||||
Restructuring costs | (613) | (973) | (4,757) | (5,988) | ||||
Depreciation and amortization of intangible assets | (37,198) | (38,468) | (75,658) | (77,156) | ||||
Gains (losses), net on disposal of property and equipment | 31,410 | 157 | 31,488 | 10 | ||||
Operating expenses | (463,476) | (517,923) | (960,394) | (1,035,999) | ||||
Operating income | 76,604 | 55,706 | 104,079 | 99,094 | ||||
Interest expense | (58,653) | (52,123) | (102,403) | (107,040) | ||||
Loss on extinguishment of debt | (2,972) | � | (2,972) | � | ||||
Other financing transaction costs | (38,071) | � | (38,071) | � | ||||
Defined benefit pension plan income (expense) | (337) | 177 | (675) | 354 | ||||
Miscellaneous, net | (1,683) | (419) | (1,527) | 16,402 | ||||
Income (loss) from operations before income taxes | (25,112) | 3,341 | (41,569) | 8,810 | ||||
Benefit (provision) for income taxes | (10,850) | (1,912) | 2,152 | (5,755) | ||||
Net income (loss) | (35,962) | 1,429 | (39,417) | 3,055 | ||||
Preferred stock dividends | (15,722) | (14,432) | (31,110) | (28,809) | ||||
Net loss attributable to the shareholders of The E.W. Scripps | $ (51,684) | $ (13,003) | $ (70,527) | $ (25,754) | ||||
Net loss per diluted share of common stock attributable to the | $ (0.59) | $ (0.15) | $ (0.81) | $ (0.30) | ||||
Weighted average diluted shares outstanding | 87,925 | 85,673 | 87,420 | 85,282 |
See notes to results of operations. |
Notes to Results of Operations
1. SEGMENT INFORMATION
We determine our operating segments based upon our management and internal reporting structure, as well as the basis that our chief operating decision maker makes resource-allocation decisions.
Our Local Media segment includes more than 60 local television stations and their related digital operations. It is comprised of 18 ABC affiliates, 11 NBC affiliates, nine CBS affiliates and four FOX affiliates. We also have 11 independent stations and 10 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, satellite carriers and over-the-top virtual MVPDs.
Our Scripps Networks segment includes national news outlets Scripps News and Court TV as well as popular entertainment brands ION, Bounce, Grit, ION Mystery, ION Plus and Laff. The Scripps Networks reach nearly every
Our segment results reflect the impact of intercompany carriage agreements between our local broadcast television stations and our national networks. The intercompany carriage fee revenue earned by our local broadcast television stations is equal to the carriage fee expense incurred by our national networks. We also allocate a portion of certain corporate costs and expenses, including accounting, human resources, employee benefit and information technology to our segments. These intercompany agreements and allocations are generally amounts agreed upon by management, which may differ from an arms-length amount.
The other segment caption aggregates our operating segments that are too small to report separately. Costs for centrally provided services and certain corporate costs that are not allocated to the segments are included in shared services and corporate costs. These unallocated corporate costs would also include the costs associated with being a public company. Corporate assets are primarily cash and cash equivalents, property and equipment primarily used for corporate purposes and deferred income taxes.
Our chief operating decision maker evaluates operating performance and makes decisions about the allocation of resources to our segments using a measure called segment profit. Segment profit excludes interest, defined benefit pension plan amounts, 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
Information regarding our operating performance is as follows:
Three Months Ended | Six Months Ended | |||||||||||
(in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||
Segment operating revenues: | ||||||||||||
Local Media | $ 334,766 | $ 364,926 | (8.3)% | $ 660,155 | $ 717,762 | (8.0)% | ||||||
Scripps Networks | 205,765 | 208,720 | (1.4)% | 403,772 | 417,998 | (3.4)% | ||||||
Other | 4,243 | 4,746 | (10.6)% | 9,923 | 8,859 | 12.0% | ||||||
Intersegment eliminations | (4,694) | (4,763) | (1.4)% | (9,377) | (9,526) | (1.6)% | ||||||
Total operating revenues | $ 540,080 | $ 573,629 | (5.8)% | $ 1,064,473 | $ 1,135,093 | (6.2)% | ||||||
Segment profit (loss): | ||||||||||||
Local Media | $ 55,821 | $ 88,130 | (36.7)% | $ 90,740 | $ 153,686 | (41.0)% | ||||||
Scripps Networks | 55,948 | 37,747 | 48.2% | 120,041 | 87,401 | 37.3% | ||||||
Other | (6,979) | (9,236) | (24.4)% | (13,384) | (15,633) | (14.4)% | ||||||
Shared services and corporate | (21,785) | (21,651) | 0.6% | (44,391) | (43,226) | 2.7% | ||||||
Restructuring costs | (613) | (973) | (4,757) | (5,988) | ||||||||
Depreciation and amortization of | (37,198) | (38,468) | (75,658) | (77,156) | ||||||||
Gains (losses), net on disposal of property | 31,410 | 157 | 31,488 | 10 | ||||||||
Interest expense | (58,653) | (52,123) | (102,403) | (107,040) | ||||||||
Loss on extinguishment of debt | (2,972) | � | (2,972) | � | ||||||||
Other financing transaction costs | (38,071) | � | (38,071) | � | ||||||||
Defined benefit pension plan income | (337) | 177 | (675) | 354 | ||||||||
Miscellaneous, net | (1,683) | (419) | (1,527) | 16,402 | ||||||||
Income (loss) from operations before | $ (25,112) | $ 3,341 | $ (41,569) | $ 8,810 |
Operating results for our Local Media segment were as follows:
Three Months Ended | Six Months Ended | |||||||||||
(in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||
Segment operating revenues: | ||||||||||||
Core advertising | $ 136,529 | $ 139,106 | (1.9)% | $ 268,675 | $ 275,549 | (2.5)% | ||||||
Political | 2,624 | 28,151 | (90.7)% | 5,887 | 43,317 | (86.4)% | ||||||
Distribution | 192,613 | 194,191 | (0.8)% | 379,804 | 391,690 | (3.0)% | ||||||
Other | 3,000 | 3,478 | (13.7)% | 5,789 | 7,206 | (19.7)% | ||||||
Total operating revenues | 334,766 | 364,926 | (8.3)% | 660,155 | 717,762 | (8.0)% | ||||||
Segment costs and expenses: | ||||||||||||
Employee compensation and benefits | 104,315 | 105,569 | (1.2)% | 209,484 | 212,295 | (1.3)% | ||||||
Programming | 129,153 | 123,112 | 4.9% | 268,850 | 253,856 | 5.9% | ||||||
Other expenses | 45,477 | 48,115 | (5.5)% | 91,081 | 97,925 | (7.0)% | ||||||
Total costs and expenses | 278,945 | 276,796 | 0.8% | 569,415 | 564,076 | 0.9% | ||||||
Segment profit | $ 55,821 | $ 88,130 | (36.7)% | $ 90,740 | $ 153,686 | (41.0)% |
Operating results for our Scripps Networks segment were as follows:
Three Months Ended | Six Months Ended | |||||||||||
(in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||
Total operating revenues | $ 205,765 | $ 208,720 | (1.4)% | $ 403,772 | $ 417,998 | (3.4)% | ||||||
Segment costs and expenses: | ||||||||||||
Employee compensation and benefits | 21,956 | 29,781 | (26.3)% | 42,829 | 59,762 | (28.3)% | ||||||
Programming | 88,837 | 98,474 | (9.8)% | 165,247 | 187,636 | (11.9)% | ||||||
Other expenses | 39,024 | 42,718 | (8.6)% | 75,655 | 83,199 | (9.1)% | ||||||
Total costs and expenses | 149,817 | 170,973 | (12.4)% | 283,731 | 330,597 | (14.2)% | ||||||
Segment profit | $ 55,948 | $ 37,747 | 48.2% | $ 120,041 | $ 87,401 | 37.3% |
2. CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands) | As of | As of | ||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ 31,660 | $ 23,852 | ||
Other current assets | 592,208 | 606,163 | ||
Total current assets | 623,868 | 630,015 | ||
Investments | 15,323 | 8,884 | ||
Property and equipment | 428,264 | 453,900 | ||
Operating lease right-of-use assets | 88,298 | 90,136 | ||
Goodwill | 1,968,574 | 1,968,574 | ||
Other intangible assets | 1,590,521 | 1,635,488 | ||
Programming | 341,231 | 402,459 | ||
Miscellaneous | 31,658 | 9,119 | ||
TOTAL ASSETS | $ 5,087,737 | $ 5,198,575 | ||
LIABILITIES AND EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $ 67,055 | $ 100,669 | ||
Unearned revenue | 16,597 | 18,159 | ||
Current portion of long-term debt | 78,854 | 15,612 | ||
Accrued expenses and other current liabilities | 329,646 | 347,954 | ||
Total current liabilities | 492,152 | 482,394 | ||
Long-term debt (less current portion) | 2,544,850 | 2,560,560 | ||
Other liabilities (less current portion) | 760,745 | 837,607 | ||
Total equity | 1,289,990 | 1,318,014 | ||
TOTAL LIABILITIES AND EQUITY | $ 5,087,737 | $ 5,198,575 |
3. EARNINGS PER SHARE ("EPS")
Unvested awards of share-based payments with non-forfeitable rights to receive dividends or dividend equivalents, such as certain of 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 | Six Months Ended | |||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | ||||
Numerator (for basic and diluted earnings per share) | ||||||||
Net income (loss) | $ (35,962) | $ 1,429 | $ (39,417) | $ 3,055 | ||||
Less preferred stock dividends | (15,722) | (14,432) | (31,110) | (28,809) | ||||
Numerator for basic and diluted earnings per share | $ (51,684) | $ (13,003) | $ (70,527) | $ (25,754) | ||||
Denominator | ||||||||
Basic weighted-average shares outstanding | 87,925 | 85,673 | 87,420 | 85,282 | ||||
Effect of dilutive securities | � | � | � | � | ||||
Diluted weighted-average shares outstanding | 87,925 | 85,673 | 87,420 | 85,282 |
4. NON-GAAP INFORMATION
In addition to results prepared in accordance with GAAP, this earnings release discusses adjusted EBITDA, a non-GAAP performance measure that management and the company's Board of Directors uses to evaluate the performance of the business. We also believe that the non-GAAP measure provides useful information to investors by allowing them to view our business through the eyes of management and is a measure that is frequently used by industry analysts, investors and lenders as a measure of valuation for broadcast companies.
Adjusted EBITDA is calculated as income (loss) from continuing operations, net of tax, plus income tax expense
(benefit), interest expense, financing transaction costs, losses (gains) on extinguishment of debt, defined benefit pension plan expense (income), share-based compensation costs, depreciation, amortization of intangible assets, impairment of goodwill, loss (gain) on business and asset disposals, acquisition and integration costs, restructuring charges and certain other miscellaneous items. We consider adjusted EBITDA to be an indicator of our operating performance.
A reconciliation of the adjusted EBITDA measure to the comparable financial measure in accordance with GAAP is as follows:
Three Months Ended | Six Months Ended | |||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | ||||
Net income (loss) | $ (35,962) | $ 1,429 | $ (39,417) | $ 3,055 | ||||
Provision (benefit) for income taxes | 10,850 | 1,912 | (2,152) | 5,755 | ||||
Interest expense | 58,653 | 52,123 | 102,403 | 107,040 | ||||
Loss on extinguishment of debt | 2,972 | � | 2,972 | � | ||||
Other financing transaction costs | 38,071 | � | 38,071 | � | ||||
Defined benefit pension plan expense (income) | 337 | (177) | 675 | (354) | ||||
Share-based compensation costs | 5,852 | 4,970 | 11,457 | 9,576 | ||||
Depreciation | 14,643 | 15,150 | 29,547 | 30,270 | ||||
Amortization of intangible assets | 22,555 | 23,318 | 46,111 | 46,886 | ||||
Losses (gains), net on disposal of property and equipment | (31,410) | (157) | (31,488) | (10) | ||||
Restructuring costs | 613 | 973 | 4,757 | 5,988 | ||||
Miscellaneous, net | 1,683 | 419 | 1,527 | (16,402) | ||||
Adjusted EBITDA | $ 88,857 | $ 99,960 | $ 164,463 | $ 191,804 |
5. SUPPLEMENTAL CASH FLOW INFORMATION
The following table presents additional information on certain sources and uses of cash:
Three Months Ended | Six Months Ended | |||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | ||||
Capital expenditures | $ (12,642) | $ (23,149) | $ (14,496) | $ (41,046) | ||||
Interest paid | (24,039) | (33,811) | (81,906) | (101,158) | ||||
Income taxes paid | (12,914) | (34,388) | (12,729) | (34,570) | ||||
Mandatory contributions to defined retirement plans | (279) | (290) | (556) | (587) |
View original content to download multimedia:
SOURCE The E.W. Scripps Company