Scripps reports Q3 2025 financial results
Scripps (NASDAQ: SSP) reported Q3 2025 revenue of $526 million and a loss attributable to shareholders of $49 million (‑$0.55 per share). Company revenue declined 19% year‑over‑year, driven by a sharp drop in political advertising to $5.1 million from $125 million a year earlier. Local Media revenue was $325 million (‑27%) while Scripps Networks revenue was $201 million (‑0.4%) with connected TV revenue up 41% and a division margin of 27%. Net leverage improved to 4.6x. Scripps completed $750 million in new second‑lien notes, sold two stations for $123 million, and ended the quarter with $54.7 million cash and $2.7 billion total debt.
Scripps (NASDAQ: SSP) ha riportato fatturato del terzo trimestre 2025 di 526 milioni di dollari e una perdita attribuibile agli azionisti di 49 milioni di dollari (-0,55 dollari per azione). Il fatturato dell'azienda è diminuito del 19% su base annua, trainato da un forte calo della pubblicità politica a 5,1 milioni di dollari da 125 milioni di dollari un anno prima. Local Media ha registrato 325 milioni di dollari (-27%) mentre Scripps Networks ha registrato 201 milioni di dollari (-0,4%) con un incremento del 41% nelle entrate di connected TV e un margine di divisione del 27%. Il leverage netto è migliorato a 4,6x. Scripps ha emesso nuovi bond di secondo grado per 750 milioni di dollari, ha venduto due stazioni per 123 milioni di dollari, e ha chiuso il trimestre con 54,7 milioni di dollari in cassa e 2,7 miliardi di dollari di debito totale.
Scripps (NASDAQ: SSP) informó ingresos del tercer trimestre de 2025 de 526 millones de dólares y una pérdida atribuible a los accionistas de 49 millones de dólares (-0,55 por acción). Los ingresos de la empresa cayeron un 19% interanual, impulsados por una fuerte caída de la publicidad política a 5,1 millones de dólares frente a 125 millones un año antes. Los ingresos de Local Media fueron de 325 millones de dólares (-27%) mientras que los de Scripps Networks fueron de 201 millones de dólares (-0,4%) con un incremento en los ingresos de connected TV del 41% y un margen de división del 27%. La deuda neta mejoró a 4,6x. Scripps emitió nuevos bonos de segunda prenda por 750 millones de dólares, vendió dos estaciones por 123 millones de dólares, y cerró el trimestre con 54,7 millones de dólares en efectivo y 2,7 mil millones de dólares en deuda total.
Scripps (NASDAQ: SSP)는 2025년 3분기 매출 5억 260만 달러와 주주 귀속 순손실 5,000만 달러 (-주당 0.55달러)를 보고했습니다. 연간 매출은 19% 감소했고, 정치 광고의 급락으로 인해 매출이 크게 감소하여 510만 달러로 감소했습니다. Local Media 매출은 3억 2500만 달러 (-27%), Scripps Networks 매출은 2억 1000만 달러 (-0.4%)였으며, 연결 TV 매출은 41% 증가했고 부문 마진은 27%였습니다. 순차입은 4.6배로 개선되었습니다. Scripps는 7.5억 달러의 신규 2순위 채권을 발행했고, 두 개의 방송국을 1억 2300만 달러에 매각했으며, 분기말 현금은 5,470만 달러, 총 부채는 21억 달러였습니다.
Scripps (NASDAQ: SSP) a enregistré un chiffre d'affaires du troisième trimestre 2025 de 526 millions de dollars et une perte attribuable aux actionnaires de 49 millions de dollars (-0,55 dollars par action). Le chiffre d'affaires de l'entreprise a reculé de 19% sur un an, tiré par une forte baisse de la publicité politique à 5,1 millions de dollars contre 125 millions un an plus tôt. Le chiffre d'affaires de Local Media s'est élevé à 325 millions de dollars (-27%) tandis que celui de Scripps Networks s'est élevé à 201 millions de dollars (-0,4%) avec un revenu de connected TV en hausse de 41% et une marge de division de 27%. Le levier net s’est amélioré à 4,6x. Scripps a émis de nouveaux billets de seconde hypothèque pour 750 millions de dollars, a vendu deux stations pour 123 millions de dollars, et a terminé le trimestre avec 54,7 millions de dollars en liquidités et 2,7 milliards de dollars de dette totale.
Scripps (NASDAQ: SSP) meldete Umsatz im Q3 2025 von 526 Millionen Dollar und einen Verlust, der den Aktionären zuzurechnen ist, von 49 Millionen Dollar (-0,55 Dollar pro Aktie). Der Unternehmensumsatz ging gegenüber dem Vorjahr um 19% zurück, getrieben von einem starken Rückgang der politischen Werbung auf 5,1 Millionen Dollar von 125 Millionen Dollar im Vorjahr. Der Umsatz von Local Media betrug 325 Millionen Dollar (-27%), während der Umsatz von Scripps Networks 201 Millionen Dollar (-0,4%) betrug, mit einem verbundenen TV-Umsatzanstieg von 41% und einer Division-Marge von 27%. Die Nettoverschuldung verbesserte sich auf 4,6x. Scripps hat neue Senior-Darlehen in Höhe von 750 Millionen Dollar emittiert, zwei Stationen für 123 Millionen Dollar verkauft und das Quartal mit 54,7 Millionen Dollar bar und 2,7 Milliarden Dollar Gesamtverschuldung abgeschlossen.
سCRIPPS (ناسداك: SSP) ذكرت إيرادات الربع الثالث من 2025 تبلغ 526 مليون دولار وخسارة تُعزى للمساهمين قدرها 49 مليون دولار (-0.55 دولار للسهم). تراجعت إيرادات الشركة بنسبة 19% على أساس سنوي، مع انخفاض حاد في الإعلانات السياسية إلى 5.1 مليون دولار من 125 مليون دولار قبل عام. بلغت إيرادات Local Media 325 مليون دولار (-27%) بينما بلغت إيرادات Scripps Networks 201 مليون دولار (-0.4%) مع ارتفاع إيرادات التلفاز المتصل بنسبة 41% وهوامش قسم قدرها 27%. تحسن الرفع الصافي إلى 4.6x. قامت Scripps بإصدار سندات ثانية رهناً بقيمة 750 مليون دولار، وباعت محطتين مقابل 123 مليون دولار، وانتهى الربع وبحوزتها 54.7 مليون دولار نقداً و 2.7 مليار دولار كإجمالي الدين.
- Connected TV revenue +41% in Q3
- Scripps Networks margin at 27% in Q3
- Scripps Networks segment profit $53.3M (vs $42.1M)
- Local Media core advertising +1.8% in Q3
- Net leverage improved to 4.6x from 4.9x
- Station sale proceeds of $123M received
- Company revenue down 19% YoY to $526M
- Local Media revenue down 27% YoY to $325M
- Political revenue fell to $5.1M from $125M
- Loss attributable to shareholders $49M ($0.55)
- Cash $54.7M vs total debt $2.7B; undeclared preferred dividends $101M
Insights
Scripps reported mixed Q3 results: revenue and net loss worsened, but margins, asset sales, and leverage showed improvement.
Scripps delivered
The business drivers were clear: Local Media saw core advertising rise
The balance sheet moves materially changed near-term liquidity and leverage. The company issued
Key dependencies and risks include continued ad demand and political advertising comparisons, the cost of the new secured debt, and the company's ability to close announced station swaps and sales. Monitor fourth-quarter guidance items: Local Media revenue expected down about
CINCINNATI, Nov. 06, 2025 (GLOBE NEWSWIRE) -- The E.W. Scripps Company (NASDAQ: SSP) delivered
Business notes:
- Local Media division core advertising revenue was up
2% in the third quarter, driven by the services category and overall growth in national advertising due to strong sales execution and Scripps’ sports strategy. During the fourth quarter, the company expects strong core revenue growth, buoyed by its new agreement with the National Hockey League’s Tampa Bay Lightning, continued growth across live sports markets and the comparison to last year’s political advertising displacement of core advertising. - The Scripps Networks division continues to capitalize on the networks’ broad distribution on streaming platforms to grow connected TV revenue, up
41% in the quarter and helping to offset softness due to economic uncertainty. Networks revenue came in better than peers at about flat for Q3 and, combined with a7% reduction in expenses, the division delivered a27% margin. - The WNBA season on ION wrapped successfully, with linear and connected TV revenue growing
92% over the 2024 season despite Caitlin Clark’s absence due to injury. Demand for the WNBA and other women’s sports on ION in this year’s upfront cycle was strong, with sports volume up30% and commanding premium ad rates. - Scripps recently announced the sale of two network-affiliated stations: WFTX in Fort Myers, Florida, to Sun Broadcasting, and WRTV in Indianapolis to Circle City Broadcasting, with total proceeds of
$123 million . These transactions follow plans announced in July to swap stations across five markets in four states with Gray Media. This optimization of the Scripps portfolio supports the company’s strategy to improve the operating performance of its local stations and pay down debt. - On Aug. 6, Scripps closed on the placement of
$750 million in new senior secured second-lien notes at a rate of9.875% . Proceeds were used to pay off the company’s 2027 senior notes; pay down$205 million of its 2028 term loan B-2; and pay off a portion of its revolving credit facilities. The company has since paid off the remaining balance on its revolving credit facilities. - Net leverage at the end of the third quarter was 4.6x, down from 4.9x at the end of the first quarter and in line with the company’s projected year-end leverage.
- Scripps’ local television stations led an employee- and on-air campaign to raise money for the Scripps Howard Fund’s ninth annual “If You Give a Child a Book …” campaign, and proceeds will allow the Fund to invest a record-breaking
$1.8 million during the 2025-2026 academic year to provide more than 300,000 books to children at low-income schools across the United States.
From Scripps President and CEO Adam Symson:
“We are pleased today to report a third consecutive quarter of meeting or exceeding Wall Street expectations on nearly every reporting line. In addition, we completed a significant refinancing and brought down our leverage ratio from the start of the year. Since early August, we have announced the sale of two stations at valuations well above the industry average, contributing to improving the health of our balance sheet and the durability of our Local Media portfolio and further de-levering.
“Expense discipline is an important part of our success story. In the third quarter alone, we reduced expenses by more than
“All of these financial milestones should serve as clear evidence that our short-term performance improvement and near-term growth strategies we have been executing, many of them unique among local broadcast groups, are working: launching sports partnerships and programming for business growth; optimizing the performance of our portfolio at premium seller multiples; improving our networks margins; and embracing artificial intelligence and other technologies to create efficiencies across the enterprise. These strategies will help Scripps thrive, driving business growth by creating connection through our local news and network programming in our geographic and audience communities from coast to coast.”
Operating results
Third-quarter company revenue was
Loss attributable to the shareholders of Scripps was
Third-quarter 2025 results by segment compared to prior-period amounts:
Local Media
Revenue was
- Core advertising revenue increased
1.8% to$132 million . - Political revenue was
$5.1 million , compared to$125 million in the prior-year quarter, an election year. - Distribution revenue was
$186 million in 2025 and 2024.
Segment expenses decreased
Segment profit was
Scripps Networks
Revenue was
Segment profit was
Financial condition
On Sept. 30, cash and cash equivalents totaled
At Sept. 30, long-term debt included
Scripps did not declare or provide payment for any of the 2025 quarterly preferred stock dividends. The
Year-to-date operating results
The following comparisons are to the period ending Sept. 30, 2024:
Revenue was
Loss attributable to the shareholders of Scripps was
Looking ahead
Comparisons for our segments are to the same period in 2024.
| Fourth-quarter 2025 | ||
| Local Media revenue | Down about 30 percent range | |
| Local Media expense | Flat to down low single-digit percent range | |
| Scripps Networks revenue | Down in the low double-digit percent range | |
| Scripps Networks expense | Down in the low double-digit percent range | |
| Shared services and corporate | About | |
| Full-year cash interest expense | ||
Conference call
The company’s senior management team will hold a call to discuss third-quarter 2025 results at 9:30 a.m. Eastern time on Friday, Nov. 7.
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 http://ir.scripps.com/. 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 https://edge.media-server.com/mmc/p/z79y37no.
- 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: https://register-conf.media-server.com/register/BI33140bd516334e3789d9bfe39011adea.
A replay of the conference call will be archived and available online for an extended period of time. 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.”
Contact: Carolyn Micheli, The E.W. Scripps Company, (513) 977-3732, carolyn.micheli@scripps.com
Forward-looking statements
This document contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “believe,” “anticipate,” “intend,” “expect,” “estimate,” “could,” “should,” “outlook,” “guidance,” and similar references to future periods. Examples of forward-looking statements include, among others, statements the company makes regarding expected operating results and future financial condition. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on management’s current beliefs, expectations, and assumptions regarding the future of the industry and the economy, the company’s plans and strategies, anticipated events and trends, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent risks, uncertainties, and changes in circumstance that are difficult to predict and many of which are outside of the company’s control. The company’s actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause the company’s actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: change in advertising demand, fragmentation of audiences, loss of affiliation agreements, loss of distribution revenue, increase in programming costs, changes in law and regulation, the company’s ability to identify and consummate strategic transactions, the controlled ownership structure of the company, and the company’s ability to manage its outstanding debt obligations. A detailed discussion of such risks and uncertainties is included in the company’s Form 10-K, on file with the SEC, in the section titled “Risk Factors.” Any forward-looking statement made in this document is based only on currently available information and speaks only as of the date on which it is made. The company undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments, or otherwise.
About Scripps
The E.W. Scripps Company (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 U.S. with national news outlets Scripps News and Court TV and popular entertainment brands ION, ION Plus, ION Mystery, Bounce, Grit and Laff. Scripps is the nation’s largest holder of broadcast spectrum. Scripps Sports serves professional and college sports leagues, conferences and teams with local market depth and national broadcast reach of up to
THE E.W. SCRIPPS COMPANY
RESULTS OF OPERATIONS
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands, except per share data) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Operating revenues | $ | 525,854 | $ | 646,300 | $ | 1,590,327 | $ | 1,781,393 | ||||||||
| Segment, shared services and corporate expenses | (448,739 | ) | (472,267 | ) | (1,360,206 | ) | (1,425,132 | ) | ||||||||
| Restructuring costs | (2,718 | ) | (12,665 | ) | (7,475 | ) | (18,653 | ) | ||||||||
| Depreciation and amortization of intangible assets | (37,208 | ) | (38,861 | ) | (112,866 | ) | (116,017 | ) | ||||||||
| Gains (losses), net on disposal of property and equipment | 434 | (727 | ) | 31,922 | (717 | ) | ||||||||||
| Operating expenses | (488,231 | ) | (524,520 | ) | (1,448,625 | ) | (1,560,519 | ) | ||||||||
| Operating income | 37,623 | 121,780 | 141,702 | 220,874 | ||||||||||||
| Interest expense | (59,219 | ) | (54,442 | ) | (161,622 | ) | (161,482 | ) | ||||||||
| Loss on extinguishment of debt | (7,622 | ) | — | (10,594 | ) | — | ||||||||||
| Other financing transaction costs | (6,466 | ) | — | (44,537 | ) | — | ||||||||||
| Defined benefit pension plan income (expense) | (338 | ) | 152 | (1,013 | ) | 506 | ||||||||||
| Miscellaneous, net | (1,165 | ) | 447 | (2,692 | ) | 16,849 | ||||||||||
| Income (loss) from operations before income taxes | (37,187 | ) | 67,937 | (78,756 | ) | 76,747 | ||||||||||
| Benefit (provision) for income taxes | 4,228 | (20,161 | ) | 6,380 | (25,916 | ) | ||||||||||
| Net income (loss) | (32,959 | ) | 47,776 | (72,376 | ) | 50,831 | ||||||||||
| Preferred stock dividends | (16,062 | ) | (14,743 | ) | (47,172 | ) | (43,552 | ) | ||||||||
| Net income (loss) attributable to the shareholders of The E.W. Scripps Company | $ | (49,021 | ) | $ | 33,033 | $ | (119,548 | ) | $ | 7,279 | ||||||
| Net income (loss) per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company | $ | (0.55 | ) | $ | 0.37 | $ | (1.36 | ) | $ | 0.08 | ||||||
| Weighted average diluted shares outstanding | 88,461 | 86,067 | 87,773 | 85,546 | ||||||||||||
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 U.S. television home through free over-the-air broadcast, cable/satellite, connected TV and/or digital distribution. These operations earn revenue primarily through the sale of advertising.
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 the United States of America.
Information regarding our operating performance is as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| (in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||||||||||||
| Segment operating revenues: | ||||||||||||||||||||||
| Local Media | $ | 325,456 | $ | 445,553 | (27.0 | )% | $ | 985,611 | $ | 1,163,315 | (15.3 | )% | ||||||||||
| Scripps Networks | 200,956 | 201,672 | (0.4 | )% | 604,728 | 619,670 | (2.4 | )% | ||||||||||||||
| Other | 4,262 | 3,843 | 10.9 | % | 14,185 | 12,702 | 11.7 | % | ||||||||||||||
| Intersegment eliminations | (4,820 | ) | (4,768 | ) | 1.1 | % | (14,197 | ) | (14,294 | ) | (0.7 | )% | ||||||||||
| Total operating revenues | $ | 525,854 | $ | 646,300 | (18.6 | )% | $ | 1,590,327 | $ | 1,781,393 | (10.7 | )% | ||||||||||
| Segment profit (loss): | ||||||||||||||||||||||
| Local Media | $ | 52,801 | $ | 160,685 | (67.1 | )% | $ | 143,541 | $ | 314,371 | (54.3 | )% | ||||||||||
| Scripps Networks | 53,299 | 42,061 | 26.7 | % | 173,340 | 129,462 | 33.9 | % | ||||||||||||||
| Other | (7,598 | ) | (7,744 | ) | (1.9 | )% | (20,982 | ) | (23,377 | ) | (10.2 | )% | ||||||||||
| Shared services and corporate | (21,387 | ) | (20,969 | ) | 2.0 | % | (65,778 | ) | (64,195 | ) | 2.5 | % | ||||||||||
| Restructuring costs | (2,718 | ) | (12,665 | ) | (7,475 | ) | (18,653 | ) | ||||||||||||||
| Depreciation and amortization of intangible assets | (37,208 | ) | (38,861 | ) | (112,866 | ) | (116,017 | ) | ||||||||||||||
| Gains (losses), net on disposal of property and equipment | 434 | (727 | ) | 31,922 | (717 | ) | ||||||||||||||||
| Interest expense | (59,219 | ) | (54,442 | ) | (161,622 | ) | (161,482 | ) | ||||||||||||||
| Loss on extinguishment of debt | (7,622 | ) | — | (10,594 | ) | — | ||||||||||||||||
| Other financing transaction costs | (6,466 | ) | — | (44,537 | ) | — | ||||||||||||||||
| Defined benefit pension plan income (expense) | (338 | ) | 152 | (1,013 | ) | 506 | ||||||||||||||||
| Miscellaneous, net | (1,165 | ) | 447 | (2,692 | ) | 16,849 | ||||||||||||||||
| Income (loss) from operations before income taxes | $ | (37,187 | ) | $ | 67,937 | $ | (78,756 | ) | $ | 76,747 | ||||||||||||
Operating results for our Local Media segment were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| (in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||||||||||||
| Segment operating revenues: | ||||||||||||||||||||||
| Core advertising | $ | 131,548 | $ | 129,256 | 1.8 | % | $ | 400,223 | $ | 404,805 | (1.1 | )% | ||||||||||
| Political | 5,141 | 125,213 | (95.9 | )% | 11,028 | 168,530 | (93.5 | )% | ||||||||||||||
| Distribution | 185,768 | 186,480 | (0.4 | )% | 565,572 | 578,170 | (2.2 | )% | ||||||||||||||
| Other | 2,999 | 4,604 | (34.9 | )% | 8,788 | 11,810 | (25.6 | )% | ||||||||||||||
| Total operating revenues | 325,456 | 445,553 | (27.0 | )% | 985,611 | 1,163,315 | (15.3 | )% | ||||||||||||||
| Segment costs and expenses: | ||||||||||||||||||||||
| Employee compensation and benefits | 105,115 | 111,767 | (6.0 | )% | 314,599 | 324,062 | (2.9 | )% | ||||||||||||||
| Programming | 124,659 | 124,747 | (0.1 | )% | 393,509 | 378,603 | 3.9 | % | ||||||||||||||
| Other expenses | 42,881 | 48,354 | (11.3 | )% | 133,962 | 146,279 | (8.4 | )% | ||||||||||||||
| Total costs and expenses | 272,655 | 284,868 | (4.3 | )% | 842,070 | 848,944 | (0.8 | )% | ||||||||||||||
| Segment profit | $ | 52,801 | $ | 160,685 | (67.1 | )% | $ | 143,541 | $ | 314,371 | (54.3 | )% | ||||||||||
Operating results for our Scripps Networks segment were as follows:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| (in thousands) | 2025 | 2024 | Change | 2025 | 2024 | Change | ||||||||||||||||
| Total operating revenues | $ | 200,956 | $ | 201,672 | (0.4 | )% | $ | 604,728 | $ | 619,670 | (2.4 | )% | ||||||||||
| Segment costs and expenses: | ||||||||||||||||||||||
| Employee compensation and benefits | 22,120 | 31,364 | (29.5 | )% | 64,949 | 91,126 | (28.7 | )% | ||||||||||||||
| Programming | 86,858 | 87,693 | (1.0 | )% | 252,105 | 275,329 | (8.4 | )% | ||||||||||||||
| Other expenses | 38,679 | 40,554 | (4.6 | )% | 114,334 | 123,753 | (7.6 | )% | ||||||||||||||
| Total costs and expenses | 147,657 | 159,611 | (7.5 | )% | 431,388 | 490,208 | (12.0 | )% | ||||||||||||||
| Segment profit | $ | 53,299 | $ | 42,061 | 26.7 | % | $ | 173,340 | $ | 129,462 | 33.9 | % | ||||||||||
2. CONDENSED CONSOLIDATED BALANCE SHEETS
| (in thousands) | As of September 30, 2025 | As of December 31, 2024 | ||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 54,665 | $ | 23,852 | ||||
| Other current assets | 613,189 | 606,163 | ||||||
| Assets held for sale | 36,938 | — | ||||||
| Total current assets | 704,792 | 630,015 | ||||||
| Investments | 15,306 | 8,884 | ||||||
| Property and equipment | 416,569 | 453,900 | ||||||
| Operating lease right-of-use assets | 100,957 | 90,136 | ||||||
| Goodwill | 1,953,482 | 1,968,574 | ||||||
| Other intangible assets | 1,558,237 | 1,635,488 | ||||||
| Programming | 311,050 | 402,459 | ||||||
| Miscellaneous | 29,195 | 9,119 | ||||||
| TOTAL ASSETS | $ | 5,089,588 | $ | 5,198,575 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 66,349 | $ | 100,669 | ||||
| Unearned revenue | 22,050 | 18,159 | ||||||
| Current portion of long-term debt | 8,854 | 15,612 | ||||||
| Accrued expenses and other current liabilities | 340,166 | 347,954 | ||||||
| Total current liabilities | 437,419 | 482,394 | ||||||
| Long-term debt (less current portion) | 2,636,738 | 2,560,560 | ||||||
| Other liabilities (less current portion) | 754,983 | 837,607 | ||||||
| Total equity | 1,260,448 | 1,318,014 | ||||||
| TOTAL LIABILITIES AND EQUITY | $ | 5,089,588 | $ | 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 September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Numerator (for basic and diluted earnings per share) | ||||||||||||||||
| Net income (loss) | $ | (32,959 | ) | $ | 47,776 | $ | (72,376 | ) | $ | 50,831 | ||||||
| Less income allocated to RSUs | — | (1,223 | ) | — | (280 | ) | ||||||||||
| Less preferred stock dividends | (16,062 | ) | (14,743 | ) | (47,172 | ) | (43,552 | ) | ||||||||
| Numerator for basic and diluted earnings per share | $ | (49,021 | ) | $ | 31,810 | $ | (119,548 | ) | $ | 6,999 | ||||||
| Denominator | ||||||||||||||||
| Basic weighted-average shares outstanding | 88,461 | 86,067 | 87,773 | 85,546 | ||||||||||||
| Effect of dilutive securities | — | — | — | — | ||||||||||||
| Diluted weighted-average shares outstanding | 88,461 | 86,067 | 87,773 | 85,546 | ||||||||||||
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 September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (loss) | $ | (32,959 | ) | $ | 47,776 | $ | (72,376 | ) | $ | 50,831 | ||||||
| Provision (benefit) for income taxes | (4,228 | ) | 20,161 | (6,380 | ) | 25,916 | ||||||||||
| Interest expense | 59,219 | 54,442 | 161,622 | 161,482 | ||||||||||||
| Loss on extinguishment of debt | 7,622 | — | 10,594 | — | ||||||||||||
| Other financing transaction costs | 6,466 | — | 44,537 | — | ||||||||||||
| Defined benefit pension plan expense (income) | 338 | (152 | ) | 1,013 | (506 | ) | ||||||||||
| Share-based compensation costs | 3,314 | 2,813 | 14,771 | 12,389 | ||||||||||||
| Depreciation | 14,680 | 15,811 | 44,227 | 46,081 | ||||||||||||
| Amortization of intangible assets | 22,528 | 23,050 | 68,639 | 69,936 | ||||||||||||
| Losses (gains), net on disposal of property and equipment | (434 | ) | 727 | (31,922 | ) | 717 | ||||||||||
| Restructuring costs | 2,718 | 12,665 | 7,475 | 18,653 | ||||||||||||
| Miscellaneous, net | 1,165 | (447 | ) | 2,692 | (16,849 | ) | ||||||||||
| Adjusted EBITDA | $ | 80,429 | $ | 176,846 | $ | 244,892 | $ | 368,650 | ||||||||
5. SUPPLEMENTAL CASH FLOW INFORMATION
The following table presents additional information on certain sources and uses of cash:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Capital expenditures | $ | (15,068 | ) | $ | (13,451 | ) | $ | (29,564 | ) | $ | (54,497 | ) | ||||
| Interest paid | (63,345 | ) | (67,965 | ) | (145,251 | ) | (169,123 | ) | ||||||||
| Income taxes refunded (paid) | 359 | (16,732 | ) | (12,370 | ) | (51,302 | ) | |||||||||
| Mandatory contributions to defined retirement plans | (490 | ) | (281 | ) | (1,046 | ) | (868 | ) | ||||||||