These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
For the transition period from
to
|
|
Ohio
(State or other jurisdiction of
incorporation or organization)
|
|
31-1223339
(IRS Employer
Identification Number)
|
|
|
|
|
|
312 Walnut Street
Cincinnati, Ohio
(Address of principal executive offices)
|
|
45202
(Zip Code)
|
|
Registrant's telephone number, including area code: (513) 977-3000
|
||
|
Not applicable
(Former name, former address and former fiscal year, if changed since last report.)
|
||
|
Large accelerated filer
þ
|
|
Accelerated filer
o
|
|
Emerging growth company
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
|
|
Item No.
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Period
|
|
Total number of shares purchased
|
|
Average price paid per share
|
|
Total market value of shares purchased
|
|
Maximum value that may yet be purchased under the plans or programs
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
7/1/17-7/31/17
|
|
91,832
|
|
|
$
|
18.40
|
|
|
$
|
1,689,808
|
|
|
$
|
92,545,901
|
|
|
8/1/17-8/31/17
|
|
101,700
|
|
|
18.50
|
|
|
1,881,365
|
|
|
$
|
90,664,536
|
|
||
|
9/1/17-9/30/17
|
|
105,028
|
|
|
17.87
|
|
|
1,876,693
|
|
|
$
|
88,787,843
|
|
||
|
Total
|
|
298,560
|
|
|
$
|
18.25
|
|
|
$
|
5,447,866
|
|
|
|
||
|
Exhibit Number
|
|
Exhibit Description
|
|
10.02
|
|
|
|
10.10
|
|
|
|
10.14
|
|
|
|
10.15
|
|
|
|
10.16
|
|
|
|
31(a)
|
|
|
|
31(b)
|
|
|
|
32(a)
|
|
|
|
32(b)
|
|
|
|
101.INS
|
|
XBRL Instance Document (furnished herewith)
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (furnished herewith)
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (furnished herewith)
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (furnished herewith)
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document (furnished herewith)
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (furnished herewith)
|
|
|
THE E.W. SCRIPPS COMPANY
|
|
|
|
|
|
|
Dated: November 3, 2017
|
By:
|
/s/ Douglas F. Lyons
|
|
|
|
Douglas F. Lyons
|
|
|
|
Vice President, Controller and Treasurer
|
|
|
|
(Principal Accounting Officer)
|
|
Item
|
|
Page
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
(in thousands, except share data)
|
|
As of
September 30, 2017 |
|
As of
December 31, 2016 |
||||
|
|
|
|
|
|
||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
126,535
|
|
|
$
|
134,352
|
|
|
Accounts and notes receivable (less allowances—$2,035 and $1,632)
|
|
197,152
|
|
|
192,531
|
|
||
|
Miscellaneous
|
|
31,245
|
|
|
19,012
|
|
||
|
Total current assets
|
|
354,932
|
|
|
345,895
|
|
||
|
Investments
|
|
14,137
|
|
|
14,221
|
|
||
|
Property and equipment
|
|
247,156
|
|
|
260,731
|
|
||
|
Goodwill
|
|
587,377
|
|
|
616,780
|
|
||
|
Other intangible assets
|
|
456,398
|
|
|
467,896
|
|
||
|
Deferred income taxes
|
|
10,488
|
|
|
9,075
|
|
||
|
Miscellaneous
|
|
16,122
|
|
|
13,775
|
|
||
|
Total Assets
|
|
$
|
1,686,610
|
|
|
$
|
1,728,373
|
|
|
|
|
|
|
|
||||
|
Liabilities and Equity
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
28,708
|
|
|
$
|
26,670
|
|
|
Customer deposits and unearned revenue
|
|
7,088
|
|
|
7,122
|
|
||
|
Current portion of long-term debt
|
|
2,656
|
|
|
6,571
|
|
||
|
Accrued liabilities:
|
|
|
|
|
||||
|
Employee compensation and benefits
|
|
30,533
|
|
|
32,636
|
|
||
|
Accrued interest
|
|
8,656
|
|
|
—
|
|
||
|
Miscellaneous
|
|
21,595
|
|
|
18,986
|
|
||
|
Other current liabilities
|
|
9,442
|
|
|
12,146
|
|
||
|
Total current liabilities
|
|
108,678
|
|
|
104,131
|
|
||
|
Long-term debt (less current portion)
|
|
393,179
|
|
|
386,614
|
|
||
|
Deferred income taxes
|
|
3,889
|
|
|
17,740
|
|
||
|
Other liabilities (less current portion)
|
|
251,890
|
|
|
273,953
|
|
||
|
Equity:
|
|
|
|
|
||||
|
Preferred stock, $.01 par — authorized: 25,000,000 shares; none outstanding
|
|
—
|
|
|
—
|
|
||
|
Common stock, $.01 par:
|
|
|
|
|
||||
|
Class A — authorized: 240,000,000 shares; issued and outstanding: 69,967,489 and 70,042,300 shares
|
|
700
|
|
|
700
|
|
||
|
Voting — authorized: 60,000,000 shares; issued and outstanding: 11,932,722 and 11,932,722 shares
|
|
119
|
|
|
119
|
|
||
|
Total
|
|
819
|
|
|
819
|
|
||
|
Additional paid-in capital
|
|
1,133,484
|
|
|
1,132,540
|
|
||
|
Accumulated deficit
|
|
(116,202
|
)
|
|
(94,077
|
)
|
||
|
Accumulated other comprehensive loss, net of income taxes
|
|
(91,270
|
)
|
|
(93,347
|
)
|
||
|
Total The E.W. Scripps Company shareholders' equity
|
|
926,831
|
|
|
945,935
|
|
||
|
Noncontrolling interest
|
|
2,143
|
|
|
—
|
|
||
|
Total equity
|
|
928,974
|
|
|
945,935
|
|
||
|
Total Liabilities and Equity
|
|
$
|
1,686,610
|
|
|
$
|
1,728,373
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands, except per share data)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Advertising
|
|
$
|
142,741
|
|
|
$
|
170,169
|
|
|
$
|
432,094
|
|
|
$
|
479,932
|
|
|
Retransmission
|
|
63,733
|
|
|
53,134
|
|
|
196,003
|
|
|
160,181
|
|
||||
|
Other
|
|
9,976
|
|
|
9,737
|
|
|
31,174
|
|
|
30,242
|
|
||||
|
Total operating revenues
|
|
216,450
|
|
|
233,040
|
|
|
659,271
|
|
|
670,355
|
|
||||
|
Costs and Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Employee compensation and benefits
|
|
96,290
|
|
|
91,568
|
|
|
294,394
|
|
|
279,916
|
|
||||
|
Programs and program licenses
|
|
52,543
|
|
|
45,833
|
|
|
146,755
|
|
|
129,904
|
|
||||
|
Other expenses
|
|
51,654
|
|
|
49,791
|
|
|
150,093
|
|
|
145,822
|
|
||||
|
Acquisition and related integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
578
|
|
||||
|
Restructuring costs
|
|
2,407
|
|
|
—
|
|
|
2,407
|
|
|
—
|
|
||||
|
Total costs and expenses
|
|
202,894
|
|
|
187,192
|
|
|
593,649
|
|
|
556,220
|
|
||||
|
Depreciation, Amortization, and (Gains) Losses:
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation
|
|
9,162
|
|
|
8,407
|
|
|
27,304
|
|
|
25,991
|
|
||||
|
Amortization of intangible assets
|
|
5,493
|
|
|
6,485
|
|
|
16,724
|
|
|
18,098
|
|
||||
|
Impairment of goodwill and intangibles
|
|
35,732
|
|
|
—
|
|
|
35,732
|
|
|
—
|
|
||||
|
Losses (gains), net on disposal of property and equipment
|
|
124
|
|
|
26
|
|
|
435
|
|
|
44
|
|
||||
|
Net depreciation, amortization, and (gains) losses
|
|
50,511
|
|
|
14,918
|
|
|
80,195
|
|
|
44,133
|
|
||||
|
Operating income (loss)
|
|
(36,955
|
)
|
|
30,930
|
|
|
(14,573
|
)
|
|
70,002
|
|
||||
|
Interest expense
|
|
(5,720
|
)
|
|
(4,592
|
)
|
|
(18,163
|
)
|
|
(13,603
|
)
|
||||
|
Defined benefit pension plan expense
|
|
(3,551
|
)
|
|
(3,605
|
)
|
|
(10,485
|
)
|
|
(10,504
|
)
|
||||
|
Miscellaneous, net
|
|
1,187
|
|
|
(596
|
)
|
|
5,411
|
|
|
(1,245
|
)
|
||||
|
Income (loss) from operations before income taxes
|
|
(45,039
|
)
|
|
22,137
|
|
|
(37,810
|
)
|
|
44,650
|
|
||||
|
Provision (benefit) for income taxes
|
|
(18,355
|
)
|
|
9,615
|
|
|
(17,732
|
)
|
|
15,752
|
|
||||
|
Net income (loss)
|
|
(26,684
|
)
|
|
12,522
|
|
|
(20,078
|
)
|
|
28,898
|
|
||||
|
Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss) attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(26,684
|
)
|
|
$
|
12,522
|
|
|
$
|
(20,078
|
)
|
|
$
|
28,898
|
|
|
Net income (loss) per share of common stock attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(0.32
|
)
|
|
$
|
0.15
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.34
|
|
|
Net income (loss) per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(0.32
|
)
|
|
$
|
0.15
|
|
|
$
|
(0.24
|
)
|
|
$
|
0.34
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
$
|
(26,684
|
)
|
|
$
|
12,522
|
|
|
$
|
(20,078
|
)
|
|
$
|
28,898
|
|
|
Changes in fair value of derivative, net of tax of $37 and $111
|
|
—
|
|
|
59
|
|
|
—
|
|
|
177
|
|
||||
|
Changes in defined benefit pension plans, net of tax of $459, $440, $1,325 and $1,241
|
|
734
|
|
|
706
|
|
|
2,124
|
|
|
1,988
|
|
||||
|
Other
|
|
(15
|
)
|
|
(7
|
)
|
|
(47
|
)
|
|
(21
|
)
|
||||
|
Total comprehensive income (loss)
|
|
(25,965
|
)
|
|
13,280
|
|
|
(18,001
|
)
|
|
31,042
|
|
||||
|
Less comprehensive net income (loss) attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total comprehensive income (loss) attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(25,965
|
)
|
|
$
|
13,280
|
|
|
$
|
(18,001
|
)
|
|
$
|
31,042
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
||||
|
Net income (loss)
|
|
$
|
(20,078
|
)
|
|
$
|
28,898
|
|
|
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
44,028
|
|
|
44,089
|
|
||
|
Impairment of goodwill and intangibles
|
|
35,732
|
|
|
—
|
|
||
|
Deferred income taxes
|
|
(16,559
|
)
|
|
16,517
|
|
||
|
Stock and deferred compensation plans
|
|
14,717
|
|
|
9,120
|
|
||
|
Pension expense, net of contributions
|
|
(8,875
|
)
|
|
2,046
|
|
||
|
Other changes in certain working capital accounts, net
|
|
(10,616
|
)
|
|
(21,612
|
)
|
||
|
Miscellaneous, net
|
|
(5,515
|
)
|
|
1,930
|
|
||
|
Net cash provided by operating activities
|
|
32,834
|
|
|
80,988
|
|
||
|
Cash Flows from Investing Activities:
|
|
|
|
|
||||
|
Acquisitions, net of cash acquired
|
|
—
|
|
|
(43,500
|
)
|
||
|
Acquisition of intangibles
|
|
(11,554
|
)
|
|
—
|
|
||
|
Additions to property and equipment
|
|
(14,056
|
)
|
|
(21,590
|
)
|
||
|
Purchase of investments
|
|
(1,533
|
)
|
|
(1,728
|
)
|
||
|
Miscellaneous, net
|
|
3,657
|
|
|
216
|
|
||
|
Net cash used in investing activities
|
|
(23,486
|
)
|
|
(66,602
|
)
|
||
|
Cash Flows from Financing Activities:
|
|
|
|
|
||||
|
Proceeds from issuance of long-term debt
|
|
400,000
|
|
|
—
|
|
||
|
Payments on long-term debt
|
|
(392,198
|
)
|
|
(3,000
|
)
|
||
|
Payments of financing costs
|
|
(7,558
|
)
|
|
—
|
|
||
|
Repurchase of Class A Common shares
|
|
(11,704
|
)
|
|
(29,673
|
)
|
||
|
Proceeds from exercise of stock options
|
|
1,461
|
|
|
4,641
|
|
||
|
Tax payments related to shares withheld for RSU vesting
|
|
(3,371
|
)
|
|
(2,652
|
)
|
||
|
Miscellaneous, net
|
|
(3,795
|
)
|
|
(4,485
|
)
|
||
|
Net cash used in financing activities
|
|
(17,165
|
)
|
|
(35,169
|
)
|
||
|
Decrease in cash, cash equivalents and restricted cash
|
|
(7,817
|
)
|
|
(20,783
|
)
|
||
|
Cash, cash equivalents and restricted cash:
|
|
|
|
|
||||
|
Beginning of year
|
|
134,352
|
|
|
114,621
|
|
||
|
End of period
|
|
$
|
126,535
|
|
|
$
|
93,838
|
|
|
|
|
|
|
|
||||
|
Supplemental Cash Flow Disclosures
|
|
|
|
|
||||
|
Interest paid
|
|
$
|
4,917
|
|
|
$
|
12,092
|
|
|
Income taxes paid
|
|
$
|
1,068
|
|
|
$
|
393
|
|
|
(in thousands)
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2015, as originally reported
|
|
$
|
838
|
|
|
$
|
1,163,985
|
|
|
$
|
(174,038
|
)
|
|
$
|
(89,802
|
)
|
|
$
|
—
|
|
|
$
|
900,983
|
|
|
Adoption of new accounting guidance
|
|
—
|
|
|
(58
|
)
|
|
14,808
|
|
|
—
|
|
|
—
|
|
|
14,750
|
|
||||||
|
As of January 1, 2016, as adjusted
|
|
838
|
|
|
1,163,927
|
|
|
(159,230
|
)
|
|
(89,802
|
)
|
|
—
|
|
|
915,733
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
28,898
|
|
|
—
|
|
|
—
|
|
|
28,898
|
|
||||||
|
Changes in defined benefit pension plans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,988
|
|
|
—
|
|
|
1,988
|
|
||||||
|
Changes in fair value of derivative
|
|
—
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
177
|
|
||||||
|
Repurchase of 1,769,824 Class A Common shares
|
|
(18
|
)
|
|
(27,601
|
)
|
|
(2,054
|
)
|
|
—
|
|
|
—
|
|
|
(29,673
|
)
|
||||||
|
Compensation plans: 848,313 net shares issued *
|
|
9
|
|
|
9,362
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,371
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
||||||
|
As of September 30, 2016
|
|
$
|
829
|
|
|
$
|
1,145,688
|
|
|
$
|
(132,386
|
)
|
|
$
|
(87,658
|
)
|
|
$
|
—
|
|
|
$
|
926,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
As of December 31, 2016
|
|
$
|
819
|
|
|
$
|
1,132,540
|
|
|
$
|
(94,077
|
)
|
|
$
|
(93,347
|
)
|
|
$
|
—
|
|
|
$
|
945,935
|
|
|
Net loss
|
|
—
|
|
|
—
|
|
|
(20,078
|
)
|
|
—
|
|
|
—
|
|
|
(20,078
|
)
|
||||||
|
Changes in defined benefit pension plans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,124
|
|
|
—
|
|
|
2,124
|
|
||||||
|
Repurchase of 620,451 Class A Common shares
|
|
(6
|
)
|
|
(9,652
|
)
|
|
(2,047
|
)
|
|
—
|
|
|
—
|
|
|
(11,705
|
)
|
||||||
|
Compensation plans: 545,640 net shares issued *
|
|
6
|
|
|
10,596
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,602
|
|
||||||
|
Minority interest contribution to venture
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,143
|
|
|
2,143
|
|
||||||
|
Other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
|
(47
|
)
|
||||||
|
As of September 30, 2017
|
|
$
|
819
|
|
|
$
|
1,133,484
|
|
|
$
|
(116,202
|
)
|
|
$
|
(91,270
|
)
|
|
$
|
2,143
|
|
|
$
|
928,974
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Numerator
(for basic and diluted earnings per share)
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
|
$
|
(26,684
|
)
|
|
$
|
12,522
|
|
|
$
|
(20,078
|
)
|
|
$
|
28,898
|
|
|
Less income allocated to RSUs
|
|
—
|
|
|
(174
|
)
|
|
—
|
|
|
(373
|
)
|
||||
|
Numerator for basic and diluted earnings per share
|
|
$
|
(26,684
|
)
|
|
$
|
12,348
|
|
|
$
|
(20,078
|
)
|
|
$
|
28,525
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted-average shares outstanding
|
|
82,039
|
|
|
83,230
|
|
|
82,140
|
|
|
83,654
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
|
Stock options held by directors
|
|
—
|
|
|
288
|
|
|
—
|
|
|
306
|
|
||||
|
Diluted weighted-average shares outstanding
|
|
82,039
|
|
|
83,518
|
|
|
82,140
|
|
|
83,960
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Anti-dilutive securities
(1)
|
|
1,373
|
|
|
—
|
|
|
1,373
|
|
|
—
|
|
||||
|
(1)
|
Amount outstanding at Balance Sheet date, before application of the treasury stock method and not weighted for period outstanding.
|
|
(in thousands)
|
|
Television
|
|
Radio
|
|
Digital
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross balance as of December 31, 2016
|
|
$
|
681,535
|
|
|
$
|
41,000
|
|
|
$
|
132,159
|
|
|
$
|
854,694
|
|
|
Accumulated impairment losses
|
|
(215,414
|
)
|
|
—
|
|
|
(22,500
|
)
|
|
(237,914
|
)
|
||||
|
Net balance as of December 31, 2016
|
|
$
|
466,121
|
|
|
$
|
41,000
|
|
|
$
|
109,659
|
|
|
$
|
616,780
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross balance as of September 30, 2017
|
|
$
|
681,535
|
|
|
$
|
41,000
|
|
|
$
|
132,159
|
|
|
$
|
854,694
|
|
|
Accumulated impairment losses
|
|
(215,414
|
)
|
|
—
|
|
|
(51,903
|
)
|
|
(267,317
|
)
|
||||
|
Net balance as of September 30, 2017
|
|
$
|
466,121
|
|
|
$
|
41,000
|
|
|
$
|
80,256
|
|
|
$
|
587,377
|
|
|
(in thousands)
|
|
As of
September 30, 2017 |
|
As of
December 31, 2016 |
||||
|
|
|
|
|
|
||||
|
Amortizable intangible assets:
|
|
|
|
|
||||
|
Carrying amount:
|
|
|
|
|
||||
|
Television network affiliation relationships
|
|
$
|
248,444
|
|
|
$
|
248,444
|
|
|
Customer lists and advertiser relationships
|
|
56,100
|
|
|
56,100
|
|
||
|
Other
|
|
30,577
|
|
|
26,923
|
|
||
|
Total carrying amount
|
|
335,121
|
|
|
331,467
|
|
||
|
Accumulated amortization:
|
|
|
|
|
||||
|
Television network affiliation relationships
|
|
(46,544
|
)
|
|
(37,019
|
)
|
||
|
Customer lists and advertiser relationships
|
|
(28,040
|
)
|
|
(24,380
|
)
|
||
|
Other
|
|
(7,954
|
)
|
|
(5,987
|
)
|
||
|
Total accumulated amortization
|
|
(82,538
|
)
|
|
(67,386
|
)
|
||
|
Net amortizable intangible assets
|
|
252,583
|
|
|
264,081
|
|
||
|
Indefinite-lived intangible assets — FCC licenses
|
|
203,815
|
|
|
203,815
|
|
||
|
Total other intangible assets
|
|
$
|
456,398
|
|
|
$
|
467,896
|
|
|
(in thousands)
|
|
As of
September 30, 2017 |
|
As of
December 31, 2016 |
||||
|
|
|
|
|
|
||||
|
Variable rate credit facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Senior unsecured notes
|
|
400,000
|
|
|
—
|
|
||
|
Term loan B
|
|
—
|
|
|
390,521
|
|
||
|
Unsecured subordinated notes
|
|
2,656
|
|
|
5,312
|
|
||
|
Total outstanding principal
|
|
402,656
|
|
|
395,833
|
|
||
|
Less: Debt issuance costs
|
|
(6,821
|
)
|
|
(2,648
|
)
|
||
|
Less: Current portion
|
|
(2,656
|
)
|
|
(6,571
|
)
|
||
|
Net carrying value of long-term debt
|
|
$
|
393,179
|
|
|
$
|
386,614
|
|
|
Fair value of long-term debt *
|
|
$
|
412,529
|
|
|
$
|
395,514
|
|
|
(in thousands)
|
|
As of
September 30, 2017 |
|
As of
December 31, 2016 |
||||
|
|
|
|
|
|
||||
|
Employee compensation and benefits
|
|
$
|
19,010
|
|
|
$
|
18,356
|
|
|
Liability for pension benefits
|
|
217,390
|
|
|
232,788
|
|
||
|
Liabilities for uncertain tax positions
|
|
808
|
|
|
2,416
|
|
||
|
Other
|
|
14,682
|
|
|
20,393
|
|
||
|
Other liabilities (less current portion)
|
|
$
|
251,890
|
|
|
$
|
273,953
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Accounts and notes receivable
|
|
$
|
(4,621
|
)
|
|
$
|
(12,586
|
)
|
|
Income taxes receivable/payable, net
|
|
(626
|
)
|
|
3,437
|
|
||
|
Other current assets
|
|
(10,090
|
)
|
|
(1,218
|
)
|
||
|
Accounts payable
|
|
1,953
|
|
|
(768
|
)
|
||
|
Accrued employee compensation and benefits
|
|
(6,054
|
)
|
|
(10,918
|
)
|
||
|
Accrued interest
|
|
8,656
|
|
|
—
|
|
||
|
Other accrued liabilities
|
|
1,999
|
|
|
(4,475
|
)
|
||
|
Other, net
|
|
(1,833
|
)
|
|
4,916
|
|
||
|
Total
|
|
$
|
(10,616
|
)
|
|
$
|
(21,612
|
)
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest cost
|
|
$
|
6,504
|
|
|
$
|
6,839
|
|
|
$
|
19,475
|
|
|
$
|
20,379
|
|
|
Expected return on plan assets, net of expenses
|
|
(4,360
|
)
|
|
(4,616
|
)
|
|
(13,079
|
)
|
|
(13,812
|
)
|
||||
|
Amortization of actuarial loss
|
|
1,150
|
|
|
1,102
|
|
|
3,318
|
|
|
3,097
|
|
||||
|
Total for defined benefit plans
|
|
3,294
|
|
|
3,325
|
|
|
9,714
|
|
|
9,664
|
|
||||
|
Multi-employer plans
|
|
58
|
|
|
42
|
|
|
191
|
|
|
127
|
|
||||
|
SERPs
|
|
257
|
|
|
280
|
|
|
771
|
|
|
840
|
|
||||
|
Defined contribution plan
|
|
2,300
|
|
|
2,073
|
|
|
7,161
|
|
|
6,347
|
|
||||
|
Net periodic benefit cost
|
|
$
|
5,909
|
|
|
$
|
5,720
|
|
|
$
|
17,837
|
|
|
$
|
16,978
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Segment operating revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Television
|
|
$
|
179,920
|
|
|
$
|
197,283
|
|
|
$
|
553,022
|
|
|
$
|
568,932
|
|
|
Radio
|
|
17,870
|
|
|
19,301
|
|
|
49,112
|
|
|
52,087
|
|
||||
|
Digital
|
|
17,846
|
|
|
15,754
|
|
|
52,552
|
|
|
43,287
|
|
||||
|
Other
|
|
814
|
|
|
702
|
|
|
4,585
|
|
|
6,049
|
|
||||
|
Total operating revenues
|
|
$
|
216,450
|
|
|
$
|
233,040
|
|
|
$
|
659,271
|
|
|
$
|
670,355
|
|
|
Segment profit (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Television
|
|
$
|
32,083
|
|
|
$
|
58,305
|
|
|
$
|
116,583
|
|
|
$
|
153,290
|
|
|
Radio
|
|
1,510
|
|
|
2,528
|
|
|
6,027
|
|
|
8,574
|
|
||||
|
Digital
|
|
(5,685
|
)
|
|
(5,633
|
)
|
|
(16,061
|
)
|
|
(13,481
|
)
|
||||
|
Other
|
|
(897
|
)
|
|
(832
|
)
|
|
(2,342
|
)
|
|
(984
|
)
|
||||
|
Shared services and corporate
|
|
(11,048
|
)
|
|
(8,520
|
)
|
|
(36,178
|
)
|
|
(32,686
|
)
|
||||
|
Acquisition and related integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(578
|
)
|
||||
|
Restructuring costs
|
|
(2,407
|
)
|
|
—
|
|
|
(2,407
|
)
|
|
—
|
|
||||
|
Depreciation and amortization of intangibles
|
|
(14,655
|
)
|
|
(14,892
|
)
|
|
(44,028
|
)
|
|
(44,089
|
)
|
||||
|
Impairment of goodwill and intangibles
|
|
(35,732
|
)
|
|
—
|
|
|
(35,732
|
)
|
|
—
|
|
||||
|
(Losses) gains, net on disposal of property and equipment
|
|
(124
|
)
|
|
(26
|
)
|
|
(435
|
)
|
|
(44
|
)
|
||||
|
Interest expense
|
|
(5,720
|
)
|
|
(4,592
|
)
|
|
(18,163
|
)
|
|
(13,603
|
)
|
||||
|
Defined benefit pension plan expense
|
|
(3,551
|
)
|
|
(3,605
|
)
|
|
(10,485
|
)
|
|
(10,504
|
)
|
||||
|
Miscellaneous, net
|
|
1,187
|
|
|
(596
|
)
|
|
5,411
|
|
|
(1,245
|
)
|
||||
|
Income (loss) from operations before income taxes
|
|
$
|
(45,039
|
)
|
|
$
|
22,137
|
|
|
$
|
(37,810
|
)
|
|
$
|
44,650
|
|
|
Depreciation:
|
|
|
|
|
|
|
|
|
||||||||
|
Television
|
|
$
|
8,018
|
|
|
$
|
7,120
|
|
|
$
|
23,846
|
|
|
$
|
22,517
|
|
|
Radio
|
|
615
|
|
|
653
|
|
|
1,816
|
|
|
1,733
|
|
||||
|
Digital
|
|
18
|
|
|
40
|
|
|
49
|
|
|
148
|
|
||||
|
Other
|
|
43
|
|
|
67
|
|
|
169
|
|
|
196
|
|
||||
|
Shared services and corporate
|
|
468
|
|
|
527
|
|
|
1,424
|
|
|
1,397
|
|
||||
|
Total depreciation
|
|
$
|
9,162
|
|
|
$
|
8,407
|
|
|
$
|
27,304
|
|
|
$
|
25,991
|
|
|
Amortization of intangibles:
|
|
|
|
|
|
|
|
|
||||||||
|
Television
|
|
$
|
3,633
|
|
|
$
|
4,239
|
|
|
$
|
11,138
|
|
|
$
|
12,718
|
|
|
Radio
|
|
265
|
|
|
265
|
|
|
795
|
|
|
795
|
|
||||
|
Digital
|
|
1,257
|
|
|
1,643
|
|
|
3,776
|
|
|
3,570
|
|
||||
|
Shared services and corporate
|
|
338
|
|
|
338
|
|
|
1,015
|
|
|
1,015
|
|
||||
|
Total amortization of intangibles
|
|
$
|
5,493
|
|
|
$
|
6,485
|
|
|
$
|
16,724
|
|
|
$
|
18,098
|
|
|
Additions to property and equipment:
|
|
|
|
|
|
|
|
|
||||||||
|
Television
|
|
$
|
3,610
|
|
|
$
|
6,618
|
|
|
$
|
12,412
|
|
|
$
|
16,248
|
|
|
Radio
|
|
581
|
|
|
628
|
|
|
1,135
|
|
|
944
|
|
||||
|
Digital
|
|
122
|
|
|
34
|
|
|
319
|
|
|
51
|
|
||||
|
Other
|
|
—
|
|
|
74
|
|
|
—
|
|
|
115
|
|
||||
|
Shared services and corporate
|
|
155
|
|
|
643
|
|
|
276
|
|
|
967
|
|
||||
|
Total additions to property and equipment
|
|
$
|
4,468
|
|
|
$
|
7,997
|
|
|
$
|
14,142
|
|
|
$
|
18,325
|
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||
|
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning balance, June 30, 2017
|
|
$
|
—
|
|
|
$
|
(92,286
|
)
|
|
$
|
297
|
|
|
$
|
(91,989
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Amounts reclassified from accumulated other
comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Actuarial gain (loss), net of tax of $449
(b)
|
|
—
|
|
|
734
|
|
|
(15
|
)
|
|
719
|
|
||||
|
Net current-period other comprehensive income (loss)
|
|
—
|
|
|
734
|
|
|
(15
|
)
|
|
719
|
|
||||
|
Ending balance, September 30, 2017
|
|
$
|
—
|
|
|
$
|
(91,552
|
)
|
|
$
|
282
|
|
|
$
|
(91,270
|
)
|
|
|
|
Three Months Ended September 30, 2016
|
||||||||||||||
|
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning balance, June 30, 2016
|
|
$
|
(124
|
)
|
|
$
|
(88,458
|
)
|
|
$
|
166
|
|
|
$
|
(88,416
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Amounts reclassified from accumulated other
comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap, net of tax of $37
(a)
|
|
59
|
|
|
—
|
|
|
—
|
|
|
59
|
|
||||
|
Actuarial gain (loss), net of tax of $436
(b)
|
|
—
|
|
|
706
|
|
|
(7
|
)
|
|
699
|
|
||||
|
Net current-period other comprehensive income (loss)
|
|
59
|
|
|
706
|
|
|
(7
|
)
|
|
758
|
|
||||
|
Ending balance, September 30, 2016
|
|
$
|
(65
|
)
|
|
$
|
(87,752
|
)
|
|
$
|
159
|
|
|
$
|
(87,658
|
)
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||
|
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning balance, December 31, 2016
|
|
$
|
—
|
|
|
$
|
(93,676
|
)
|
|
$
|
329
|
|
|
$
|
(93,347
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Amounts reclassified from accumulated other
comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Actuarial gain (loss), net of tax of $1,295
(b)
|
|
—
|
|
|
2,124
|
|
|
(47
|
)
|
|
2,077
|
|
||||
|
Net current-period other comprehensive income (loss)
|
|
—
|
|
|
2,124
|
|
|
(47
|
)
|
|
2,077
|
|
||||
|
Ending balance, September 30, 2017
|
|
$
|
—
|
|
|
$
|
(91,552
|
)
|
|
$
|
282
|
|
|
$
|
(91,270
|
)
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||
|
(in thousands)
|
|
Gains and Losses on Derivatives
|
|
Defined Benefit Pension Items
|
|
Other
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning balance, December 31, 2015
|
|
$
|
(242
|
)
|
|
$
|
(89,740
|
)
|
|
$
|
180
|
|
|
$
|
(89,802
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Amounts reclassified from accumulated other
comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap, net of tax of $111
(a)
|
|
177
|
|
|
—
|
|
|
—
|
|
|
177
|
|
||||
|
Actuarial gain (loss), net of tax of $1,299
(b)
|
|
—
|
|
|
1,988
|
|
|
(21
|
)
|
|
1,967
|
|
||||
|
Net current-period other comprehensive income (loss)
|
|
177
|
|
|
1,988
|
|
|
(21
|
)
|
|
2,144
|
|
||||
|
Ending balance, September 30, 2016
|
|
$
|
(65
|
)
|
|
$
|
(87,752
|
)
|
|
$
|
159
|
|
|
$
|
(87,658
|
)
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating revenues
|
|
$
|
216,450
|
|
|
(7.1
|
)%
|
|
$
|
233,040
|
|
|
$
|
659,271
|
|
|
(1.7
|
)%
|
|
$
|
670,355
|
|
|
Employee compensation and benefits
|
|
(96,290
|
)
|
|
5.2
|
%
|
|
(91,568
|
)
|
|
(294,394
|
)
|
|
5.2
|
%
|
|
(279,916
|
)
|
||||
|
Programs and program licenses
|
|
(52,543
|
)
|
|
14.6
|
%
|
|
(45,833
|
)
|
|
(146,755
|
)
|
|
13.0
|
%
|
|
(129,904
|
)
|
||||
|
Other expenses
|
|
(51,654
|
)
|
|
3.7
|
%
|
|
(49,791
|
)
|
|
(150,093
|
)
|
|
2.9
|
%
|
|
(145,822
|
)
|
||||
|
Acquisition and related integration costs
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
(578
|
)
|
||||||
|
Restructuring costs
|
|
(2,407
|
)
|
|
|
|
—
|
|
|
(2,407
|
)
|
|
|
|
—
|
|
||||||
|
Depreciation and amortization of intangibles
|
|
(14,655
|
)
|
|
|
|
(14,892
|
)
|
|
(44,028
|
)
|
|
|
|
(44,089
|
)
|
||||||
|
Impairment of goodwill and intangibles
|
|
(35,732
|
)
|
|
|
|
—
|
|
|
(35,732
|
)
|
|
|
|
—
|
|
||||||
|
(Losses) gains, net on disposal of property and equipment
|
|
(124
|
)
|
|
|
|
(26
|
)
|
|
(435
|
)
|
|
|
|
(44
|
)
|
||||||
|
Operating income (loss)
|
|
(36,955
|
)
|
|
|
|
30,930
|
|
|
(14,573
|
)
|
|
|
|
70,002
|
|
||||||
|
Interest expense
|
|
(5,720
|
)
|
|
|
|
(4,592
|
)
|
|
(18,163
|
)
|
|
|
|
(13,603
|
)
|
||||||
|
Defined benefit pension plan expense
|
|
(3,551
|
)
|
|
|
|
(3,605
|
)
|
|
(10,485
|
)
|
|
|
|
(10,504
|
)
|
||||||
|
Miscellaneous, net
|
|
1,187
|
|
|
|
|
(596
|
)
|
|
5,411
|
|
|
|
|
(1,245
|
)
|
||||||
|
Income (loss) from operations before income taxes
|
|
(45,039
|
)
|
|
|
|
22,137
|
|
|
(37,810
|
)
|
|
|
|
44,650
|
|
||||||
|
Provision (benefit) for income taxes
|
|
18,355
|
|
|
|
|
(9,615
|
)
|
|
17,732
|
|
|
|
|
(15,752
|
)
|
||||||
|
Net income (loss)
|
|
(26,684
|
)
|
|
|
|
12,522
|
|
|
(20,078
|
)
|
|
|
|
28,898
|
|
||||||
|
Net income (loss) attributable to noncontrolling interests
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||
|
Net income (loss) attributable to the shareholders of The E.W. Scripps Company
|
|
$
|
(26,684
|
)
|
|
|
|
$
|
12,522
|
|
|
$
|
(20,078
|
)
|
|
|
|
$
|
28,898
|
|
||
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Facilities rent and maintenance
|
|
$
|
9,841
|
|
|
(1.4
|
)%
|
|
$
|
9,980
|
|
|
$
|
29,122
|
|
|
1.3
|
%
|
|
$
|
28,758
|
|
|
Ratings and consumer research services
|
|
5,854
|
|
|
9.7
|
%
|
|
5,335
|
|
|
17,346
|
|
|
6.3
|
%
|
|
16,324
|
|
||||
|
Purchased news and content
|
|
2,933
|
|
|
(18.9
|
)%
|
|
3,617
|
|
|
9,006
|
|
|
(0.6
|
)%
|
|
9,064
|
|
||||
|
Marketing and promotion
|
|
4,431
|
|
|
68.5
|
%
|
|
2,629
|
|
|
14,900
|
|
|
41.1
|
%
|
|
10,557
|
|
||||
|
Miscellaneous costs
|
|
28,595
|
|
|
1.3
|
%
|
|
28,230
|
|
|
79,719
|
|
|
(1.7
|
)%
|
|
81,119
|
|
||||
|
Total other expenses
|
|
$
|
51,654
|
|
|
3.7
|
%
|
|
$
|
49,791
|
|
|
$
|
150,093
|
|
|
2.9
|
%
|
|
$
|
145,822
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Television
|
|
$
|
179,920
|
|
|
(8.8
|
)%
|
|
$
|
197,283
|
|
|
$
|
553,022
|
|
|
(2.8
|
)%
|
|
$
|
568,932
|
|
|
Radio
|
|
17,870
|
|
|
(7.4
|
)%
|
|
19,301
|
|
|
49,112
|
|
|
(5.7
|
)%
|
|
52,087
|
|
||||
|
Digital
|
|
17,846
|
|
|
13.3
|
%
|
|
15,754
|
|
|
52,552
|
|
|
21.4
|
%
|
|
43,287
|
|
||||
|
Other
|
|
814
|
|
|
16.0
|
%
|
|
702
|
|
|
4,585
|
|
|
(24.2
|
)%
|
|
6,049
|
|
||||
|
Total operating revenues
|
|
$
|
216,450
|
|
|
(7.1
|
)%
|
|
$
|
233,040
|
|
|
$
|
659,271
|
|
|
(1.7
|
)%
|
|
$
|
670,355
|
|
|
Segment profit (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Television
|
|
$
|
32,083
|
|
|
(45.0
|
)%
|
|
$
|
58,305
|
|
|
$
|
116,583
|
|
|
(23.9
|
)%
|
|
$
|
153,290
|
|
|
Radio
|
|
1,510
|
|
|
(40.3
|
)%
|
|
2,528
|
|
|
6,027
|
|
|
(29.7
|
)%
|
|
8,574
|
|
||||
|
Digital
|
|
(5,685
|
)
|
|
0.9
|
%
|
|
(5,633
|
)
|
|
(16,061
|
)
|
|
19.1
|
%
|
|
(13,481
|
)
|
||||
|
Other
|
|
(897
|
)
|
|
7.8
|
%
|
|
(832
|
)
|
|
(2,342
|
)
|
|
138.0
|
%
|
|
(984
|
)
|
||||
|
Shared services and corporate
|
|
(11,048
|
)
|
|
29.7
|
%
|
|
(8,520
|
)
|
|
(36,178
|
)
|
|
10.7
|
%
|
|
(32,686
|
)
|
||||
|
Acquisition and related integration costs
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
|
|
(578
|
)
|
||||||
|
Restructuring costs
|
|
(2,407
|
)
|
|
|
|
—
|
|
|
(2,407
|
)
|
|
|
|
—
|
|
||||||
|
Depreciation and amortization of intangibles
|
|
(14,655
|
)
|
|
|
|
(14,892
|
)
|
|
(44,028
|
)
|
|
|
|
(44,089
|
)
|
||||||
|
Impairment of goodwill and intangibles
|
|
(35,732
|
)
|
|
|
|
—
|
|
|
(35,732
|
)
|
|
|
|
—
|
|
||||||
|
(Losses) gains, net on disposal of property and equipment
|
|
(124
|
)
|
|
|
|
(26
|
)
|
|
(435
|
)
|
|
|
|
(44
|
)
|
||||||
|
Interest expense
|
|
(5,720
|
)
|
|
|
|
(4,592
|
)
|
|
(18,163
|
)
|
|
|
|
(13,603
|
)
|
||||||
|
Defined benefit pension plan expense
|
|
(3,551
|
)
|
|
|
|
(3,605
|
)
|
|
(10,485
|
)
|
|
|
|
(10,504
|
)
|
||||||
|
Miscellaneous, net
|
|
1,187
|
|
|
|
|
(596
|
)
|
|
5,411
|
|
|
|
|
(1,245
|
)
|
||||||
|
Income (loss) from operations before income taxes
|
|
$
|
(45,039
|
)
|
|
|
|
$
|
22,137
|
|
|
$
|
(37,810
|
)
|
|
|
|
$
|
44,650
|
|
||
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Local
|
|
$
|
76,344
|
|
|
(2.0
|
)%
|
|
$
|
77,882
|
|
|
$
|
239,347
|
|
|
(3.1
|
)%
|
|
$
|
246,951
|
|
|
National
|
|
33,915
|
|
|
(4.5
|
)%
|
|
35,524
|
|
|
100,639
|
|
|
(5.8
|
)%
|
|
106,873
|
|
||||
|
Political
|
|
1,689
|
|
|
|
|
|
26,892
|
|
|
5,255
|
|
|
|
|
|
44,601
|
|
||||
|
Retransmission
|
|
63,733
|
|
|
19.9
|
%
|
|
53,134
|
|
|
196,003
|
|
|
22.4
|
%
|
|
160,181
|
|
||||
|
Other
|
|
4,239
|
|
|
10.1
|
%
|
|
3,851
|
|
|
11,778
|
|
|
14.1
|
%
|
|
10,326
|
|
||||
|
Total operating revenues
|
|
179,920
|
|
|
(8.8
|
)%
|
|
197,283
|
|
|
553,022
|
|
|
(2.8
|
)%
|
|
568,932
|
|
||||
|
Segment costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Employee compensation and benefits
|
|
65,649
|
|
|
2.7
|
%
|
|
63,936
|
|
|
197,291
|
|
|
2.1
|
%
|
|
193,296
|
|
||||
|
Programs and program licenses
|
|
47,808
|
|
|
15.8
|
%
|
|
41,292
|
|
|
137,791
|
|
|
13.6
|
%
|
|
121,344
|
|
||||
|
Other expenses
|
|
34,380
|
|
|
1.9
|
%
|
|
33,750
|
|
|
101,357
|
|
|
0.4
|
%
|
|
101,002
|
|
||||
|
Total costs and expenses
|
|
147,837
|
|
|
6.4
|
%
|
|
138,978
|
|
|
436,439
|
|
|
5.0
|
%
|
|
415,642
|
|
||||
|
Segment profit
|
|
$
|
32,083
|
|
|
(45.0
|
)%
|
|
$
|
58,305
|
|
|
$
|
116,583
|
|
|
(23.9
|
)%
|
|
$
|
153,290
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment operating revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advertising
|
|
$
|
16,795
|
|
|
(8.3
|
)%
|
|
$
|
18,320
|
|
|
$
|
46,806
|
|
|
(6.4
|
)%
|
|
$
|
50,010
|
|
|
Other
|
|
1,075
|
|
|
9.6
|
%
|
|
981
|
|
|
2,306
|
|
|
11.0
|
%
|
|
2,077
|
|
||||
|
Total operating revenues
|
|
17,870
|
|
|
(7.4
|
)%
|
|
19,301
|
|
|
49,112
|
|
|
(5.7
|
)%
|
|
52,087
|
|
||||
|
Segment costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Employee compensation and benefits
|
|
7,350
|
|
|
0.5
|
%
|
|
7,310
|
|
|
21,896
|
|
|
1.1
|
%
|
|
21,660
|
|
||||
|
Programs
|
|
4,736
|
|
|
4.3
|
%
|
|
4,539
|
|
|
8,965
|
|
|
4.8
|
%
|
|
8,558
|
|
||||
|
Other expenses
|
|
4,274
|
|
|
(13.2
|
)%
|
|
4,924
|
|
|
12,224
|
|
|
(8.1
|
)%
|
|
13,295
|
|
||||
|
Total costs and expenses
|
|
16,360
|
|
|
(2.5
|
)%
|
|
16,773
|
|
|
43,085
|
|
|
(1.0
|
)%
|
|
43,513
|
|
||||
|
Segment profit
|
|
$
|
1,510
|
|
|
(40.3
|
)%
|
|
$
|
2,528
|
|
|
$
|
6,027
|
|
|
(29.7
|
)%
|
|
$
|
8,574
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
Change
|
|
2016
|
|
2017
|
|
Change
|
|
2016
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total operating revenues
|
|
$
|
17,846
|
|
|
13.3
|
%
|
|
$
|
15,754
|
|
|
$
|
52,552
|
|
|
21.4
|
%
|
|
$
|
43,287
|
|
|
Segment costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Employee compensation and benefits
|
|
12,429
|
|
|
(0.3
|
)%
|
|
12,470
|
|
|
38,784
|
|
|
13.7
|
%
|
|
34,104
|
|
||||
|
Other expenses
|
|
11,102
|
|
|
24.5
|
%
|
|
8,917
|
|
|
29,829
|
|
|
31.6
|
%
|
|
22,664
|
|
||||
|
Total costs and expenses
|
|
23,531
|
|
|
10.0
|
%
|
|
21,387
|
|
|
68,613
|
|
|
20.9
|
%
|
|
56,768
|
|
||||
|
Segment loss
|
|
$
|
(5,685
|
)
|
|
0.9
|
%
|
|
$
|
(5,633
|
)
|
|
$
|
(16,061
|
)
|
|
19.1
|
%
|
|
$
|
(13,481
|
)
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Cash Flows from Operating Activities:
|
|
|
|
|
||||
|
Net income (loss)
|
|
$
|
(20,078
|
)
|
|
$
|
28,898
|
|
|
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
44,028
|
|
|
44,089
|
|
||
|
Impairment of goodwill and intangibles
|
|
35,732
|
|
|
—
|
|
||
|
Deferred income taxes
|
|
(16,559
|
)
|
|
16,517
|
|
||
|
Stock and deferred compensation plans
|
|
14,717
|
|
|
9,120
|
|
||
|
Pension expense, net of contributions
|
|
(8,875
|
)
|
|
2,046
|
|
||
|
Other changes in certain working capital accounts, net
|
|
(10,616
|
)
|
|
(21,612
|
)
|
||
|
Miscellaneous, net
|
|
(5,515
|
)
|
|
1,930
|
|
||
|
Net cash provided by operating activities
|
|
$
|
32,834
|
|
|
$
|
80,988
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Cash Flows from Investing Activities:
|
|
|
|
|
||||
|
Acquisitions, net of cash acquired
|
|
$
|
—
|
|
|
$
|
(43,500
|
)
|
|
Acquisition of intangibles
|
|
(11,554
|
)
|
|
—
|
|
||
|
Additions to property and equipment
|
|
(14,056
|
)
|
|
(21,590
|
)
|
||
|
Purchase of investments
|
|
(1,533
|
)
|
|
(1,728
|
)
|
||
|
Miscellaneous, net
|
|
3,657
|
|
|
216
|
|
||
|
Net cash used in investing activities
|
|
$
|
(23,486
|
)
|
|
$
|
(66,602
|
)
|
|
•
|
In 2017 we paid $11.6 million to acquire to acquire cable and satellite carriage rights for the launch of our Newsy cable network.
|
|
•
|
In 2016, we acquired Cracked for $39 million and Stitcher for $4.5 million.
|
|
•
|
In the second quarter of 2017, we received $3 million in proceeds from the sale of our newspaper syndication business.
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
||||
|
Cash Flows from Financing Activities:
|
|
|
|
|
||||
|
Proceeds from issuance of long-term debt
|
|
$
|
400,000
|
|
|
$
|
—
|
|
|
Payments on long-term debt
|
|
(392,198
|
)
|
|
(3,000
|
)
|
||
|
Payments of financing costs
|
|
(7,558
|
)
|
|
—
|
|
||
|
Repurchase of Class A Common shares
|
|
(11,704
|
)
|
|
(29,673
|
)
|
||
|
Proceeds from exercise of stock options
|
|
1,461
|
|
|
4,641
|
|
||
|
Tax payments related to shares withheld for RSU vesting
|
|
(3,371
|
)
|
|
(2,652
|
)
|
||
|
Miscellaneous, net
|
|
(3,795
|
)
|
|
(4,485
|
)
|
||
|
Net cash used in financing activities
|
|
$
|
(17,165
|
)
|
|
$
|
(35,169
|
)
|
|
|
|
As of September 30, 2017
|
|
As of December 31, 2016
|
||||||||||||
|
(in thousands)
|
|
Cost
Basis
|
|
Fair
Value
|
|
Cost
Basis
|
|
Fair
Value
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial instruments subject to interest rate risk:
|
|
|
|
|
|
|
|
|
||||||||
|
Variable rate credit facility
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Senior unsecured notes
|
|
400,000
|
|
|
410,000
|
|
|
—
|
|
|
—
|
|
||||
|
Term loan B
|
|
—
|
|
|
—
|
|
|
390,521
|
|
|
390,521
|
|
||||
|
Unsecured subordinated notes payable
|
|
2,656
|
|
|
2,529
|
|
|
5,312
|
|
|
4,993
|
|
||||
|
Long-term debt, including current portion
|
|
$
|
402,656
|
|
|
$
|
412,529
|
|
|
$
|
395,833
|
|
|
$
|
395,514
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Financial instruments subject to market value risk:
|
|
|
|
|
|
|
|
|
||||||||
|
Investments held at cost
|
|
$
|
10,999
|
|
|
(a)
|
|
|
$
|
10,774
|
|
|
(a)
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Includes securities that do not trade in public markets so the securities do not have readily determinable fair values. We estimate the fair value of these securities approximates their carrying value. There can be no assurance that we would realize the carrying value upon sale of the securities.
|
||||||||||||||||
|
1.
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company;
|
|
2.
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and the directors of the Company; and
|
|
3.
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
Suppliers
| Supplier name | Ticker |
|---|---|
| Comcast Corporation | CMCSA |
| The Walt Disney Company | DIS |
| Cisco Systems, Inc. | CSCO |
| 3M Company | MMM |
| Amphenol Corporation | APH |
| Twilio Inc. | TWLO |
| News Corporation | NWSA |
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|