Sinclair Reports Fourth Quarter 2024 Financial Results
Highlights:
- Comprehensive refinancing substantially completed in early 2025
- Fourth quarter Operating Income and other key financial metrics exceeded guidance range
-
Record full-year 2024 political advertising revenues of
$405 million , a 16% increase over 2020 levels excluding theGeorgia runoff of 2020 -
Formed EdgeBeam Wireless , a joint venture with other major broadcasters, to unlock the potential of ATSC 3.0 NextGen Broadcast to offer nationwide coverage for data delivery - Tennis Channel introduced a direct-to-consumer, streaming service that merges its flagship 24-hour network with extensive live and on-demand multi-court coverage
CEO Comment:
“We are pleased to close out a strong 2024 and we have entered 2025 on a high note. Our consolidated Adjusted EBITDA for the fourth quarter exceeded our guidance range, along with various other key financial metrics. This performance underscores the continued dominance of broadcast TV as the leading platform for advertisers to reach broad audiences,” said
Recent Company Developments:
Transactions:
-
As described more fully in our
February 12 press release, inFebruary 2025 , the Company closed a comprehensive refinancing and debt recapitalization to strengthen the Company's balance sheet and better position it for long-term growth. The refinancing extended maturities across the Company's various debt tranches over the coming years with the closest material maturity at the end of 2029. The Company's balance sheet is now the industry's longest in terms of maturity profile.
Content and Distribution:
-
In the fourth quarter 2024, the Company finalized a renewal with
DISH Network (“DISH”), for the continued multi-year carriage of the Company’s broadcast television stations and Tennis Channel on DISH’s direct broadcast satellite system. -
In
November 2024 , Tennis Channel introduced a direct-to-consumer streaming service that merges its flagship 24-hour network with extensive live and on-demand multi-court coverage. -
In
January 2025 , Sinclair andNBC announced a comprehensive, multi-year agreement that renews station affiliation agreements for all 21 of Sinclair’s owned and/or operatedNBC affiliates, reaching nearly 7 millionU.S. TV households. TheNBC affiliations were also renewed by Sinclair partners in five markets where Sinclair provides sales and other services under a joint sales agreement or marketing service agreement. - In 2024, Sinclair's newsrooms won a total of 232 journalism awards, including 22 RTDNA Regional Edward R. Murrow Awards, 2 National Edward R. Murrow Awards for Outstanding Journalism, 37 regional Emmy awards, and one national Emmy award.
Corporate Social Responsibility Practices:
-
In 2024, Sinclair partnered with more than 400 nonprofit and civic organizations locally and across the country to help raise nearly
$25 million for nonprofit organizations, schools, community agencies, and local disaster relief. In addition, Sinclair helped to collect over 4.3 million pounds of food, over 250,000 diapers, over 300,000 toys, and almost 6,300 units of blood for those in need, while donating over$7 million in promotional airtime to organizations. -
In
January 2025 , Sinclair announced that the company’s annual Diversity Scholarship program opened for applications for the 2025 academic year. Having provided nearly$400,000 in tuition assistance since 2013, the scholarship program aims to invest in the future of the broadcast industry by helping students, including from diverse backgrounds, complete their education and pursue careers in journalism and marketing. -
In
January 2025 , Sinclair and Tennis Channel announcedSinclair Cares : California Wildfires Relief, a fundraising initiative in partnership with theSalvation Army to provide disaster relief support acrossSouthern California which helped provide critical aid, shelter, food, fresh water, and support for wildfire survivors and first responders inLos Angeles .
Investment Portfolio:
-
During the fourth quarter,
Sinclair Ventures, LLC (Ventures) received approximately$47 million in cash from its minority investments, including the exit of two real estate investments, and invested approximately$9 million . For 2024, Ventures received$209 million in cash from its minority investments, of which$64 million was reinvested.
-
In
January 2025 , the Company joined with broadcast peers The E.W. Scripps Company, Gray Media, Inc., and Nexstar Media Group, Inc. to form a new company,EdgeBeam Wireless , to provide robust wireless data services to a wide range of businesses and industries across the country. This joint venture creates a nationwide spectrum footprint that no individual broadcaster could achieve on its own, unlocking the potential of ATSC 3.0 to offer nationwide coverage for data delivery to billions of potential devices on market-disrupting terms. -
In
December 2024 , the Company acquired SK Telecom's stake in CAST.ERA, previously a joint venture with the leading mobile operator inSouth Korea , to develop wireless, cloud infrastructure and artificial intelligence technologies related toNextGen Broadcasting .
Financial Results:
Three Months Ended
-
Total revenues increased 22% to
$1,004 million versus$826 million in the prior year period. Media revenues increased 21% to$992 million versus$821 million in the prior year period. -
Total advertising revenues of
$514 million increased 42% versus$363 million in the prior year period. Core advertising revenues, which exclude political revenues, of$311 million were down 8% versus$339 million in the prior year period. -
Distribution revenues of
$441 million increased versus$422 million in the prior year period. -
Operating income of
$266 million increased versus an operating loss of$386 million in the prior year period. -
Net income attributable to the Company was
$176 million versus net loss of$341 million in the prior year period. -
Adjusted EBITDA increased 83% to
$330 million from$180 million in the prior year period. -
Diluted earnings per common share was
$2.61 as compared to diluted loss per common share of$5.35 in the prior year period.
Twelve Months Ended
-
Total revenues increased 13% to
$3,548 million versus$3,134 million in the prior year period. Media revenues increased 13% to$3,511 million versus$3,106 million in the prior year period. -
Total advertising revenues of
$1,611 million increased 25% versus$1,285 million in the prior year period. Core advertising revenues, which exclude political revenues, of$1,206 million were down 3% versus$1,241 million in the prior year period. -
Distribution revenues of
$1,746 million increased versus$1,680 million in the prior year period. -
Operating income of
$551 million increased versus operating loss of$331 million in the prior year period. -
Net income attributable to the Company was
$310 million versus net loss of$291 million in the prior year period. -
Adjusted EBITDA increased 57% to
$876 million from$557 million in the prior year period -
Diluted earnings per common share was
$4.69 as compared to diluted loss per common share of$4.46 in the prior year period.
Segment financial information is included in the following tables for the periods presented. The Local Media segment consists primarily of broadcast television stations, which the Company owns, operates or to which the Company provides services, and includes multicast networks and original content. The Local Media segment assets are owned and operated by
Three months ended |
Local Media |
|
Tennis |
|
Other |
|
Corporate
|
|
Consolidated |
|||||||
($ in millions) |
|
|
|
|
||||||||||||
Distribution revenue |
$ |
392 |
|
$ |
49 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
441 |
Core advertising revenue |
|
300 |
|
|
7 |
|
|
9 |
|
|
|
(5 |
) |
|
|
311 |
Political advertising revenue |
|
203 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
203 |
Other media revenue |
|
37 |
|
|
1 |
|
|
— |
|
|
|
(1 |
) |
|
|
37 |
Media revenues |
$ |
932 |
|
$ |
57 |
|
$ |
9 |
|
|
$ |
(6 |
) |
|
$ |
992 |
Non-media revenue |
|
— |
|
|
— |
|
|
13 |
|
|
|
(1 |
) |
|
|
12 |
Total revenues |
$ |
932 |
|
$ |
57 |
|
$ |
22 |
|
|
$ |
(7 |
) |
|
$ |
1,004 |
|
|
|
|
|
|
|
|
|
|
|||||||
Media programming and production expenses |
$ |
387 |
|
$ |
27 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
414 |
Media selling, general and administrative expenses |
|
193 |
|
|
11 |
|
|
5 |
|
|
|
(6 |
) |
|
|
203 |
Non-media expenses |
|
2 |
|
|
— |
|
|
12 |
|
|
|
— |
|
|
|
14 |
Amortization of program contract costs |
|
19 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
19 |
Corporate general and administrative expenses |
|
23 |
|
|
— |
|
|
1 |
|
|
|
12 |
|
|
|
36 |
Stock-based compensation |
|
8 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
8 |
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
5 |
|
|
— |
|
|
(1 |
) |
|
|
— |
|
|
|
4 |
Interest expense (net) (a) |
|
68 |
|
|
— |
|
|
(5 |
) |
|
|
— |
|
|
|
63 |
Capital expenditures |
|
18 |
|
|
1 |
|
|
4 |
|
|
|
— |
|
|
|
23 |
Distributions to the noncontrolling interests |
|
3 |
|
|
— |
|
|
1 |
|
|
|
— |
|
|
|
4 |
Cash distributions from investments |
|
— |
|
|
— |
|
|
47 |
|
|
|
— |
|
|
|
47 |
Net cash taxes paid |
|
|
|
|
|
|
|
|
|
— |
||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Net income |
|
|
|
|
|
|
|
|
|
179 |
||||||
Operating income (loss) |
|
258 |
|
|
14 |
|
|
6 |
|
|
|
(12 |
) |
|
|
266 |
Adjusted EBITDA(b) |
|
321 |
|
|
19 |
|
|
3 |
|
|
|
(13 |
) |
|
|
330 |
Note: Certain amounts may not summarize to totals due to rounding differences. |
||
(a) |
Interest expense (net) excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income. |
|
(b) |
Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, and non-recurring and unusual transaction, implementation, legal, regulatory and other costs, as well as certain non-cash items such as stock-based compensation expense and other gains and losses less amortization of program costs. Refer to the reconciliation at the end of this press release and the Company’s website. |
Three months ended |
Local Media |
|
Tennis |
|
Other |
|
Corporate
|
|
Consolidated |
||||||||
($ in millions) |
|
|
|
|
|||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
||||||||
Distribution revenue |
$ |
373 |
|
$ |
49 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
422 |
|
Core advertising revenue |
|
331 |
|
|
5 |
|
|
7 |
|
|
|
(4 |
) |
|
|
339 |
|
Political advertising revenue |
|
24 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
24 |
|
Other media revenue |
|
37 |
|
|
— |
|
|
— |
|
|
|
(1 |
) |
|
|
36 |
|
Media revenues |
$ |
765 |
|
$ |
54 |
|
$ |
7 |
|
|
$ |
(5 |
) |
|
$ |
821 |
|
Non-media revenue |
|
— |
|
|
— |
|
|
7 |
|
|
|
(2 |
) |
|
|
5 |
|
Total revenues |
$ |
765 |
|
$ |
54 |
|
$ |
14 |
|
|
$ |
(7 |
) |
|
$ |
826 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Media programming and production expenses |
$ |
377 |
|
$ |
24 |
|
$ |
— |
|
|
|
(1 |
) |
|
$ |
400 |
|
Media selling, general and administrative expenses |
|
180 |
|
|
8 |
|
|
5 |
|
|
|
(3 |
) |
|
|
190 |
|
Non-media expenses |
|
2 |
|
|
— |
|
|
13 |
|
|
|
(2 |
) |
|
|
13 |
|
Amortization of program costs |
|
21 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
21 |
|
Corporate general and administrative expenses |
|
25 |
|
|
— |
|
|
3 |
|
|
|
501 |
|
|
|
529 |
|
Stock-based compensation |
|
3 |
|
|
— |
|
|
— |
|
|
|
5 |
|
|
|
8 |
|
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
15 |
|
|
— |
|
|
4 |
|
|
|
480 |
|
|
|
499 |
|
Interest expense (net) (a) |
|
70 |
|
|
— |
|
|
(4 |
) |
|
|
— |
|
|
|
66 |
|
Capital expenditures |
|
22 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
22 |
|
Distributions to the noncontrolling interests |
|
2 |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Net cash taxes paid |
|
|
|
|
|
|
|
|
|
— |
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
|
|
|
|
|
|
|
|
(340 |
) |
||||||
Operating income (loss) |
|
111 |
|
|
16 |
|
|
(13 |
) |
|
|
(500 |
) |
|
|
(386 |
) |
Adjusted EBITDA(b) |
|
178 |
|
|
22 |
|
|
(3 |
) |
|
|
(17 |
) |
|
|
180 |
Note: Certain amounts may not summarize to totals due to rounding differences. |
||
(a) |
Interest expense (net) excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income. |
|
(b) |
Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, and non-recurring and unusual transaction, implementation, legal, regulatory and other costs, as well as certain non-cash items such as stock-based compensation expense and other gains and losses less amortization of program costs. Refer to the reconciliation at the end of this press release and the Company’s website. |
Consolidated Balance Sheet and Cash Flow Highlights of the Company:
-
Total Company debt on the balance sheet as ofDecember 31, 2024 was$4,129 million . Total gross debt outstanding as ofDecember 31, 2024 was$4,165 million ; pro forma for the refinancing, total gross debt outstanding as ofDecember 31, 2024 is$4,252 million . -
Cash and cash equivalents for the Company as of
December 31, 2024 was$697 million , of which$291 million was SBG cash and$406 million was Ventures cash. -
As of
December 31, 2024 , 42.6 million Class A common shares and 23.8 million Class B common shares were outstanding, for a total of 66.4 million common shares. -
In December, the Company paid a quarterly cash dividend of
$0.25 per share. -
Capital expenditures for the fourth quarter of 2024 were
$23 million .
Notes:
Certain reclassifications have been made to prior years' financial information to conform to the presentation in the current year.
Outlook:
The Company currently expects to achieve the following results for the three months ending
For the three months ending |
Local Media |
|
Tennis |
|
Other |
|
Corporate
|
|
Consolidated |
Core advertising revenue |
|
|
|
|
|
|
|
|
|
Political advertising revenue |
2 to 3 |
|
— |
|
— |
|
— |
|
2 to 3 |
Advertising revenue |
|
|
|
|
|
|
|
|
|
Distribution revenue |
397 to 399 |
|
56 |
|
— |
|
— |
|
453 to 455 |
Other media revenue |
21 |
|
1 |
|
— |
|
(2) |
|
21 |
Media revenues |
|
|
|
|
|
|
|
|
|
Non-media revenue |
— |
|
— |
|
6 |
|
— |
|
6 |
Total revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Media programming & production expenses and media selling, general and administrative expenses |
|
|
|
|
|
|
|
|
|
Non-media expenses |
2 |
|
— |
|
9 |
|
|
|
11 |
Amortization of program costs |
19 |
|
— |
|
— |
|
— |
|
19 |
Corporate general and administrative |
43 |
|
— |
|
1 |
|
13 |
|
58 |
Stock-based compensation |
26 |
|
— |
|
— |
|
|
|
27 |
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
7 |
|
— |
|
1 |
|
— |
|
8 |
|
|
|
|
|
|
|
|
|
|
Interest expense (net)(a) |
148 |
|
— |
|
(5) |
|
— |
|
143 |
Capital expenditures |
19 to 21 |
|
1 |
|
— |
|
— |
|
20 to 22 |
Distributions to the noncontrolling interests |
3 |
|
— |
|
— |
|
— |
|
3 |
Cash distributions from equity investments |
— |
|
— |
|
12 |
|
— |
|
12 |
Net cash tax payments |
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(b) |
|
|
|
|
|
|
|
|
|
Note: Certain amounts may not summarize to totals due to rounding differences. |
||
(a) |
Interest expense (net) excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income. Includes |
|
(b) |
Adjusted EBITDA is defined as earnings before interest, tax, depreciation and amortization, and non-recurring and unusual transaction, implementation, legal, regulatory and other costs, as well as certain non-cash items such as stock-based compensation expense and other gains and losses less amortization of program costs. |
For the twelve months ending |
|
Consolidated |
|
|
|
Media programming & production expenses and media selling, general and administrative expenses |
|
|
Non-media expenses |
|
|
Amortization of program costs |
|
|
Corporate general and administrative |
|
|
Stock based compensation |
|
|
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
|
|
|
|
Interest expense (net)(a) |
|
369 |
Capital expenditures |
|
|
Distributions to noncontrolling interests |
|
|
Cash distributions from equity investments |
|
|
Net cash tax payments |
|
|
Note: Certain amounts may not summarize to totals due to rounding differences. |
||
(a) |
Interest expense (net) excludes deferred financing costs, original issue discount amortization, and other non-cash interest expense, and is net of interest income. Includes |
Sinclair Conference Call:
The senior management of Sinclair will hold a conference call to discuss the Company's fourth quarter 2024 results on
About Sinclair:
Preliminary Unaudited Consolidated Statements of Operations (In millions, except share and per share data) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
REVENUES: |
|
|
|
|
|
|
|
||||||||
Media revenues |
$ |
992 |
|
|
$ |
821 |
|
|
$ |
3,511 |
|
|
$ |
3,106 |
|
Non-media revenues |
|
12 |
|
|
|
5 |
|
|
|
37 |
|
|
|
28 |
|
Total revenues |
|
1,004 |
|
|
|
826 |
|
|
|
3,548 |
|
|
|
3,134 |
|
|
|
|
|
|
|
|
|
||||||||
OPERATING EXPENSES: |
|
|
|
|
|
|
|
||||||||
Media programming and production expenses |
|
414 |
|
|
|
400 |
|
|
|
1,661 |
|
|
|
1,611 |
|
Media selling, general and administrative expenses |
|
203 |
|
|
|
190 |
|
|
|
794 |
|
|
|
747 |
|
Amortization of program costs |
|
19 |
|
|
|
21 |
|
|
|
74 |
|
|
|
80 |
|
Non-media expenses |
|
14 |
|
|
|
13 |
|
|
|
53 |
|
|
|
49 |
|
Depreciation of property and equipment |
|
25 |
|
|
|
25 |
|
|
|
101 |
|
|
|
105 |
|
Corporate general and administrative expenses |
|
36 |
|
|
|
529 |
|
|
|
185 |
|
|
|
694 |
|
Amortization of definite-lived intangible assets |
|
36 |
|
|
|
42 |
|
|
|
149 |
|
|
|
166 |
|
Loss on deconsolidation of subsidiary |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
(Gain) loss on asset dispositions and other, net of impairment |
|
(9 |
) |
|
|
(8 |
) |
|
|
(20 |
) |
|
|
3 |
|
Total operating expenses |
|
738 |
|
|
|
1,212 |
|
|
|
2,997 |
|
|
|
3,465 |
|
Operating income (loss) |
|
266 |
|
|
|
(386 |
) |
|
|
551 |
|
|
|
(331 |
) |
|
|
|
|
|
|
|
|
||||||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
||||||||
Interest expense including amortization of debt discount and deferred financing costs |
|
(74 |
) |
|
|
(78 |
) |
|
|
(304 |
) |
|
|
(305 |
) |
Gain on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
15 |
|
Income (loss) from equity method investments |
|
26 |
|
|
|
(1 |
) |
|
|
118 |
|
|
|
29 |
|
Other income (expense), net |
|
7 |
|
|
|
3 |
|
|
|
29 |
|
|
|
(45 |
) |
Total other expense, net |
|
(41 |
) |
|
|
(76 |
) |
|
|
(156 |
) |
|
|
(306 |
) |
Income (loss) before income taxes |
|
225 |
|
|
|
(462 |
) |
|
|
395 |
|
|
|
(637 |
) |
INCOME TAX (PROVISION) BENEFIT |
|
(46 |
) |
|
|
122 |
|
|
|
(76 |
) |
|
|
358 |
|
NET INCOME (LOSS) |
|
179 |
|
|
|
(340 |
) |
|
|
319 |
|
|
|
(279 |
) |
Net loss attributable to the redeemable noncontrolling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4 |
|
Net income attributable to the noncontrolling interests |
|
(3 |
) |
|
|
(1 |
) |
|
|
(9 |
) |
|
|
(16 |
) |
NET INCOME (LOSS) ATTRIBUTABLE TO SINCLAIR |
$ |
176 |
|
|
$ |
(341 |
) |
|
$ |
310 |
|
|
$ |
(291 |
) |
EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO SINCLAIR: |
|
|
|
|
|
|
|
||||||||
Basic earnings (loss) per share |
$ |
2.64 |
|
|
$ |
(5.35 |
) |
|
$ |
4.72 |
|
|
$ |
(4.46 |
) |
Diluted earnings (loss) per share |
$ |
2.61 |
|
|
$ |
(5.35 |
) |
|
$ |
4.69 |
|
|
$ |
(4.46 |
) |
Basic weighted average common shares outstanding (in thousands) |
|
66,415 |
|
|
|
63,506 |
|
|
|
65,782 |
|
|
|
65,125 |
|
Diluted weighted average common and common equivalent shares outstanding (in thousands) |
|
67,253 |
|
|
|
63,506 |
|
|
|
66,096 |
|
|
|
65,125 |
|
Adjusted EBITDA is a non-GAAP operating performance measure that management and the Company’s Board of Directors use to evaluate the Company’s operating performance and for executive compensation purposes. The Company believes that Adjusted EBITDA provides useful information to investors by allowing them to view the Company’s business through the eyes of management and is a measure that is frequently used by industry analysts, investors and lenders as a measure of relative operating performance.
Adjusted EBITDA is provided on a forward-looking basis under the section entitled “Outlook” above. The Company has not included a reconciliation of projected Adjusted EBITDA to net income, which is the most directly comparable GAAP measure, for the periods presented in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K. The Company’s projected Adjusted EBITDA excludes certain items that are inherently uncertain and difficult to predict including, but not limited to, income taxes. Due to the variability, complexity and limited visibility of the adjusting items that would be excluded from projected Adjusted EBITDA in future periods, management does not rely upon them for internal use or measurement of operating performance, and therefore cannot create a quantitative projected Adjusted EBITDA to net income reconciliation for the periods presented without unreasonable efforts. A quantitative reconciliation of projected Adjusted EBITDA to net income for the periods presented would imply a degree of precision and certainty as to these future items that does not exist and could be confusing to investors. From a qualitative perspective, it is anticipated that the differences between projected Adjusted EBITDA to net income for the periods presented will consist of items similar to those described in the reconciliation of historical results below. The timing and amount of any of these excluded items could significantly impact the Company’s net income for a particular period. When planning, forecasting and analyzing future periods, the Company does so primarily on a non-GAAP basis without preparing a GAAP analysis.
In addition to the reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, net income, below, the Company also discloses a reconciliation of the Adjusted EBITDA of its segments to its more directly comparable GAAP measure, segment operating income.
Non-GAAP measures are not formulated in accordance with GAAP, are not meant to replace GAAP financial measures and may differ from other companies’ uses or formulations. Further discussions and reconciliations of the Company's non-GAAP financial measures to their most directly comparable GAAP financial measures can be found on its website www.sbgi.net.
Reconciliation of Non-GAAP Measurements - Unaudited All periods reclassified to conform with current year GAAP presentation (in millions) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reconciliation of Net Income to Adjusted EBITDA |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
179 |
|
|
$ |
(340 |
) |
|
$ |
319 |
|
|
$ |
(279 |
) |
Add: Income tax provision (benefit) |
|
46 |
|
|
|
(122 |
) |
|
|
76 |
|
|
|
(358 |
) |
Add: Other income |
|
(2 |
) |
|
|
(7 |
) |
|
|
(31 |
) |
|
|
(4 |
) |
Add: (Income) loss from equity method investments |
|
(26 |
) |
|
|
1 |
|
|
|
(118 |
) |
|
|
(29 |
) |
Add: Loss from other investments and impairments |
|
3 |
|
|
|
13 |
|
|
|
33 |
|
|
|
91 |
|
Add: Gain on extinguishment of debt/insurance proceeds |
|
— |
|
|
|
— |
|
|
|
(3 |
) |
|
|
(15 |
) |
Add: Interest expense |
|
74 |
|
|
|
78 |
|
|
|
304 |
|
|
|
305 |
|
Less: Interest income |
|
(8 |
) |
|
|
(9 |
) |
|
|
(29 |
) |
|
|
(42 |
) |
Less: Loss on deconsolidation of subsidiary |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
Less: (Gain) loss on asset dispositions and other, net of impairment |
|
(9 |
) |
|
|
(8 |
) |
|
|
(20 |
) |
|
|
3 |
|
Add: Amortization of intangible assets & other assets |
|
36 |
|
|
|
42 |
|
|
|
149 |
|
|
|
166 |
|
Add: Depreciation of property & equipment |
|
25 |
|
|
|
25 |
|
|
|
101 |
|
|
|
105 |
|
Add: Stock-based compensation |
|
8 |
|
|
|
8 |
|
|
|
57 |
|
|
|
50 |
|
Add: Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
4 |
|
|
|
499 |
|
|
|
38 |
|
|
|
554 |
|
Adjusted EBITDA |
$ |
330 |
|
|
$ |
180 |
|
|
$ |
876 |
|
|
$ |
557 |
|
Three months ended |
Local
|
|
Tennis |
|
Other |
|||||
($ in millions) |
|
|
||||||||
Total revenues |
$ |
932 |
|
|
$ |
57 |
|
$ |
22 |
|
Media programming and production expenses |
|
387 |
|
|
|
27 |
|
|
— |
|
Media selling, general and administrative expenses |
|
193 |
|
|
|
11 |
|
|
5 |
|
Depreciation and amortization expenses |
|
57 |
|
|
|
5 |
|
|
— |
|
Amortization of program costs |
|
19 |
|
|
|
— |
|
|
— |
|
Corporate general and administrative expenses |
|
23 |
|
|
|
— |
|
|
1 |
|
Non-media expenses |
|
2 |
|
|
|
— |
|
|
12 |
|
Gain on asset dispositions and other, net of impairment |
|
(7 |
) |
|
|
— |
|
|
(2 |
) |
Segment operating income |
$ |
258 |
|
|
$ |
14 |
|
$ |
6 |
|
|
|
|
|
|
|
|||||
Reconciliation of Segment GAAP Operating Income to Segment Adjusted EBITDA: |
||||||||||
Segment operating income |
$ |
258 |
|
|
$ |
14 |
|
$ |
6 |
|
Depreciation and amortization expenses |
|
57 |
|
|
|
5 |
|
|
— |
|
Gain on asset dispositions and other, net of impairment |
|
(7 |
) |
|
|
— |
|
|
(2 |
) |
Stock-based compensation |
|
8 |
|
|
|
— |
|
|
— |
|
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
5 |
|
|
|
— |
|
|
(1 |
) |
Segment Adjusted EBITDA |
$ |
321 |
|
|
$ |
19 |
|
$ |
3 |
|
Three months ended |
Local
|
|
Tennis |
|
Other |
|||||
($ in millions) |
|
|
||||||||
Total revenues |
$ |
765 |
|
|
$ |
54 |
|
$ |
14 |
|
Media programming and production expenses |
|
377 |
|
|
|
24 |
|
|
— |
|
Media selling, general and administrative expenses |
|
180 |
|
|
|
8 |
|
|
5 |
|
Depreciation and amortization expenses |
|
58 |
|
|
|
6 |
|
|
4 |
|
Amortization of program costs |
|
21 |
|
|
|
— |
|
|
— |
|
Corporate general and administrative expenses |
|
25 |
|
|
|
— |
|
|
3 |
|
Non-media expenses |
|
2 |
|
|
|
— |
|
|
13 |
|
(Gain) loss on asset dispositions and other, net of impairment |
|
(9 |
) |
|
|
— |
|
|
2 |
|
Segment operating income (loss) |
$ |
111 |
|
|
$ |
16 |
|
$ |
(13 |
) |
|
|
|
|
|
|
|||||
Reconciliation of Segment GAAP Operating Income to Segment Adjusted EBITDA: |
||||||||||
Segment operating income (loss) |
$ |
111 |
|
|
$ |
16 |
|
$ |
(13 |
) |
Depreciation and amortization expenses |
|
58 |
|
|
|
6 |
|
|
4 |
|
(Gain) loss on asset dispositions and other, net of impairment |
|
(9 |
) |
|
|
— |
|
|
2 |
|
Stock-based compensation |
|
3 |
|
|
|
— |
|
|
— |
|
Non-recurring and unusual transaction, implementation, legal, regulatory and other costs |
|
15 |
|
|
|
— |
|
|
4 |
|
Segment Adjusted EBITDA |
$ |
178 |
|
|
$ |
22 |
|
$ |
(3 |
) |
Forward-Looking Statements:
The matters discussed in this news release, particularly those in the section labeled "Outlook," include forward-looking statements regarding, among other things, future operating results. When used in this news release, the words "outlook," "intends to," "believes," "anticipates," "expects," "achieves," "estimates," and similar expressions are intended to identify forward-looking statements. Such statements are subject to a number of risks and uncertainties. Actual results in the future could differ materially and adversely from those described in the forward-looking statements as a result of various important factors, including and in addition to the assumptions set forth therein, but not limited to, the rate of decline in the number of subscribers to services provided by traditional and virtual multi-channel video programming distributors ("Distributors"); the Company’s ability to generate cash to service its substantial indebtedness; the successful execution of outsourcing agreements; the successful execution of retransmission consent agreements; the successful execution of network and Distributor affiliation agreements; the Company’s ability to identify and consummate acquisitions and investments, to manage increased financial leverage resulting from acquisitions and investments, and to achieve anticipated returns on those investments once consummated; the Company’s ability to compete for viewers and advertisers; pricing and demand fluctuations in local and national advertising; the appeal of the Company’s programming and volatility in programming costs; material legal, financial and reputational risks and operational disruptions resulting from a breach of the Company’s information systems; the impact of
Category: Financial
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226569390/en/
Investor Contacts:
(410) 568-1500
Media Contact:
jbellucci-c@sbgtv.com
Source: