Gray Reports Record Operating Results
Wednesday, February 28th, 2018
Gray Television, Inc. announces record results of operations for the fourth quarter and full year ended December 31, 2017, including record revenue and net income.
Gray's Chairman and Chief Executive Officer Hilton Howell declared, "We are extremely pleased by all that we have accomplished in 2017 and look forward to an even more successful 2018." In particular, several important measures of performance stood out:
-
our total revenue for the year ended December 31, 2017 was a new record, increasing by approximately $70.3 million, or 9%, to $882.7 million compared to 2016;
-
our combined local and national advertising revenue increased by approximately $20.9 million, or 16%, in the fourth quarter of 2017 compared to the fourth quarter of 2016. For all of 2017, our combined local and national advertising revenue increased $68.4 million, or 14%, compared to 2016;
-
our fourth quarter of 2017 political advertising revenue was $7.5 million, significantly exceeding our guidance;
-
our fourth quarter of 2017 broadcast operating expense was $150.7 million and was near the low end of our guidance;
-
our fourth quarter of 2017 corporate and administrative expense was $7.1 million, which was below our guidance;
-
our fully diluted net income per share for the fourth quarter and year ended December 31, 2017 was $2.13 and $3.55, respectively;
-
as of December 31, 2017, our Total Leverage Ratio, Net of all Cash (as defined below) improved to 4.16 times, on a trailing eight-quarter basis and our cash balance increased to $462.4 million;
-
our net income of $165.6 million for the fourth quarter of 2017 was our highest net income for any fourth quarter in our history. Our Broadcast Cash Flow was $85.9 million for the fourth quarter of 2017. Our Free Cash Flow was $40.4 million for the fourth quarter of 2017;
-
included in our net income for the fourth quarter of 2017 was a net income tax benefit of $134.4 million, resulting primarily from the enactment of the Tax Cuts and Jobs Act of 2017 (the "TCJA"); and
-
in December 2017, we completed an underwritten public offering of 17.25 million shares of our common stock at a price to the public of $14.50 per share. The net proceeds of the offering, after discounts and expenses, were approximately $238.9 million.
|
Selected Operating Data on As-Reported Basis (unaudited): |
|||||||||
|
Three Months Ended December 31, |
|||||||||
|
2017 |
2016 |
% Change |
2015 |
% Change |
|||||
|
(dollars in thousands) |
|||||||||
|
Revenue (less agency commissions): |
|||||||||
|
Total |
$ 233,609 |
$ 237,619 |
(2)% |
$ 169,487 |
38 % |
||||
|
Political |
$ 7,464 |
$ 48,519 |
(85)% |
$ 9,213 |
(19)% |
||||
|
Operating expenses (1): |
|||||||||
|
Broadcast |
$ 150,670 |
$ 128,511 |
17 % |
$ 101,969 |
48 % |
||||
|
Corporate and administrative |
$ 7,105 |
$ 8,922 |
(20)% |
$ 11,030 |
(36)% |
||||
|
Net income |
$ 165,570 |
$ 35,834 |
362 % |
$ 14,987 |
1005 % |
||||
|
Non-GAAP Cash Flow (2): |
|||||||||
|
Broadcast Cash Flow |
$ 85,864 |
$ 109,469 |
(22)% |
$ 67,849 |
27 % |
||||
|
Broadcast Cash Flow Less |
|||||||||
|
Cash Corporate Expenses |
$ 79,938 |
$ 101,515 |
(21)% |
$ 57,609 |
39 % |
||||
|
Free Cash Flow |
$ 40,383 |
$ 68,486 |
(41)% |
$ 28,996 |
39 % |
||||
|
Year Ended December 31, |
|||||||||
|
2017 |
2016 |
% Change |
2015 |
% Change |
|||||
|
(dollars in thousands) |
|||||||||
|
Revenue (less agency commissions): |
|||||||||
|
Total |
$ 882,728 |
$ 812,465 |
9 % |
$ 597,356 |
48 % |
||||
|
Political |
$ 16,498 |
$ 90,095 |
(82)% |
$ 17,163 |
(4)% |
||||
|
Operating expenses (1): |
|||||||||
|
Broadcast |
$ 557,116 |
$ 475,131 |
17 % |
$ 374,182 |
49 % |
||||
|
Corporate and administrative |
$ 31,541 |
$ 40,347 |
(22)% |
$ 34,343 |
(8)% |
||||
|
Net income |
$ 261,952 |
$ 62,273 |
321 % |
$ 39,301 |
567 % |
||||
|
Non-GAAP Cash Flow (2): |
|||||||||
|
Broadcast Cash Flow |
$ 329,503 |
$ 338,801 |
(3)% |
$ 224,484 |
47 % |
||||
|
Broadcast Cash Flow Less |
|||||||||
|
Cash Corporate Expenses |
$ 302,369 |
$ 302,332 |
0 % |
$ 193,261 |
56 % |
||||
|
Free Cash Flow |
$ 171,005 |
$ 148,126 |
15 % |
$ 93,984 |
82 % |
||||
|
(1) Excludes depreciation, amortization, and loss (gain) on disposal of assets. |
|||||||||
|
(2) Non-GAAP terms and related reconciliations to net income are included below. |
|||||||||
|
Selected Operating Data on Combined Historical Basis (unaudited): |
|||||||||
|
Three Months Ended December 31, |
|||||||||
|
2017 |
2016 |
% Change |
2015 |
% Change |
|||||
|
(dollars in thousands) |
|||||||||
|
Revenue (less agency commissions): |
|||||||||
|
Total |
$ 233,609 |
$ 275,529 |
(15)% |
$ 224,708 |
4 % |
||||
|
Political |
$ 7,464 |
$ 63,369 |
(88)% |
$ 12,088 |
(38)% |
||||
|
Operating expenses (1): |
|||||||||
|
Broadcast |
$ 150,670 |
$ 146,465 |
3 % |
$ 138,817 |
9 % |
||||
|
Corporate and administrative |
$ 7,105 |
$ 8,922 |
(20)% |
$ 11,030 |
(36)% |
||||
|
Non-GAAP Cash Flow (2): |
|||||||||
|
Broadcast Cash Flow |
$ 85,831 |
$ 129,968 |
(34)% |
$ 91,501 |
(6)% |
||||
|
Broadcast Cash Flow Less |
|||||||||
|
Cash Corporate Expenses |
$ 79,905 |
$ 122,014 |
(35)% |
$ 81,261 |
(2)% |
||||
|
Operating Cash Flow as Defined in |
|||||||||
|
our Senior Credit Agreement |
$ 77,384 |
$ 122,758 |
(37)% |
$ 81,794 |
(5)% |
||||
|
Free Cash Flow |
$ 40,453 |
$ 87,872 |
(54)% |
$ 50,089 |
(19)% |
||||
|
Year Ended December 31, |
|||||||||
|
2017 |
2016 |
% Change |
2015 |
% Change |
|||||
|
(dollars in thousands) |
|||||||||
|
Revenue (less agency commissions): |
|||||||||
|
Total |
$ 895,081 |
$ 946,001 |
(5)% |
$ 821,599 |
9 % |
||||
|
Political |
$ 16,539 |
$ 117,538 |
(86)% |
$ 21,934 |
(25)% |
||||
|
Operating expenses (1): |
|||||||||
|
Broadcast |
$ 570,131 |
$ 553,118 |
3 % |
$ 524,285 |
9 % |
||||
|
Corporate and administrative |
$ 31,541 |
$ 40,347 |
(22)% |
$ 34,343 |
(8)% |
||||
|
Non-GAAP Cash Flow (2): |
|||||||||
|
Broadcast Cash Flow |
$ 331,874 |
$ 400,877 |
(17)% |
$ 325,963 |
2 % |
||||
|
Broadcast Cash Flow Less |
|||||||||
|
Cash Corporate Expenses |
$ 304,740 |
$ 364,408 |
(16)% |
$ 294,740 |
3 % |
||||
|
Operating Cash Flow as Defined in |
|||||||||
|
our Senior Credit Agreement |
$ 302,257 |
$ 369,967 |
(18)% |
$ 300,014 |
1 % |
||||
|
Free Cash Flow |
$ 173,772 |
$ 213,526 |
(19)% |
$ 173,748 |
0 % |
||||
|
(1) Excludes depreciation, amortization, and loss (gain) on disposal of assets. |
|||||||||
|
(2) Non-GAAP terms and related reconciliations to net income are included below. |
|||||||||
Results of Operations for the Fourth Quarter of 2017 on As-Reported Basis:
Revenue (Less Agency Commissions).
The table below presents our revenue (less agency commissions) by type for the fourth quarter of 2017 and 2016 (dollars in thousands):
|
Three Months Ended December 31, |
||||||||||||
|
2017 |
2016 |
Amount |
Percent |
|||||||||
|
Percent |
Percent |
Increase |
Increase |
|||||||||
|
Amount |
of Total |
Amount |
of Total |
(Decrease) |
(Decrease) |
|||||||
|
Revenue (less agency commissions): |
||||||||||||
|
Local (including internet/digital/mobile) |
$ 120,714 |
51.7% |
$ 107,083 |
45.1% |
$ 13,631 |
13 % |
||||||
|
National |
31,995 |
13.7% |
24,776 |
10.4% |
7,219 |
29 % |
||||||
|
Political |
7,464 |
3.2% |
48,519 |
20.4% |
(41,055) |
(85)% |
||||||
|
Retransmission consent |
69,509 |
29.8% |
51,965 |
21.9% |
17,544 |
34 % |
||||||
|
Other |
3,927 |
1.6% |
5,276 |
2.2% |
(1,349) |
(26)% |
||||||
|
Total |
$ 233,609 |
100.0% |
$ 237,619 |
100.0% |
$ (4,010) |
(2)% |
||||||
The 2017 Acquisitions and 2016 Acquisitions (each as defined below) collectively accounted for approximately $64.4 million of our total revenue in the fourth quarter of 2017, and the 2016 Acquisitions accounted for approximately $42.5 million of our total revenue in the fourth quarter of 2016.
Excluding the revenue contributed by the 2017 Acquisitions and 2016 Acquisitions, our total revenue decreased by $25.8 million in the fourth quarter of 2017 as compared to the fourth quarter of 2016. This was primarily the result of a decrease in political advertising revenue of approximately $34.5 million due to 2017 being the "off-year" of the two-year election cycle. This decrease was partially offset by increases in national advertising revenue of $1.8 million and retransmission consent revenue of approximately $7.9 million, primarily due to higher retransmission consent rates.
Broadcast Operating Expenses.
Broadcast operating expenses (before depreciation, amortization and gain or loss on disposal of assets) increased $22.2 million, or 17%, to $150.7 million for the fourth quarter of 2017 compared to the fourth quarter of 2016. The 2017 Acquisitions and 2016 Acquisitions collectively accounted for approximately $40.5 million of our broadcast operating expenses in the fourth quarter of 2017, and the 2016 Acquisitions accounted for approximately $22.0 million of our broadcast operating expenses in the fourth quarter of 2016. Including the impact of the 2017 Acquisitions and 2016 Acquisitions, total retransmission expense increased $9.3 million, or 35%, to $35.6 million in the fourth quarter of 2017 compared to the fourth quarter of 2016, consistent with increases in retransmission consent revenue.
Excluding the impact of the 2017 Acquisitions and 2016 Acquisitions, in the fourth quarter of 2017:
-
Total non-compensation expenses increased $1.8 million, or 3%, primarily due to retransmission expense (reverse network compensation) increases of $3.6 million, partially offset by decreases in professional fees of $1.2 million.
-
Total compensation expenses increased $1.8 million, or 3%. Non-cash share-based compensation expenses were $2.8 million and $0.3 million in the fourth quarters of 2017 and 2016, respectively.
Corporate and Administrative Operating Expenses.
Corporate and administrative expenses (before depreciation, amortization and gain or loss on disposal of assets) decreased $1.8 million, or 20%, to $7.1 million in the fourth quarter of 2017 as compared to the fourth quarter of 2016. This decrease reflects the following:
-
Non-compensation expenses decreased $1.0 million, or 24%, in the fourth quarter of 2017 due primarily to decreases of $0.7 million in legal and other professional fees related to the acquisitions completed in 2017 compared to those completed in 2016.
-
Compensation expenses decreased $0.8 million, or 17%, in the fourth quarter of 2017 due primarily to decreases in incentive compensation. Non-cash share-based compensation expenses were $1.2 million in the fourth quarter of 2017 compared to $1.0 million in the fourth quarter of 2016.
Taxes.
During the fourth quarter of 2017, we made aggregate federal and state income tax payments of $0.8 million. We did not make any federal or state income tax payments in the fourth quarter of 2016. The TCJA, that was signed into law on December 22, 2017, reduced the value of our deferred tax liabilities, with a credit to earnings for a reduction of those liabilities. Accordingly, we recorded a tax benefit of $134.4 million in the fourth quarter of 2017, compared to a tax expense of $24.3 million in the fourth quarter of 2016. In addition, the TCJA is expected to materially affect our income tax obligations in 2018 and subsequent years. Among other things, the new law should result in a positive effect on our net earnings and earnings per share. It will also limit or eliminate certain deductions, to which we have been entitled in past years, likely increasing our federal and state income tax payment obligations beginning in 2018.
Results of Operations for the Fourth Quarter of 2017 on Combined Historical Basis:
Revenue (Less Agency Commissions).
On a Combined Historical Basis, total revenue decreased $41.9 million, or 15%, to $233.6 million in the fourth quarter of 2017 as compared to the fourth quarter of 2016. The changes in Combined Historical Basis revenue were approximately as follows:
-
Local advertising revenue (including internet/digital/mobile) was unchanged.
-
National advertising revenue increased $2.5 million, or 8%, to $32.0 million.
-
Political advertising revenue decreased $55.9 million, or 88%, to $7.5 million.
-
Retransmission consent revenue increased $11.5 million, or 20%, to $69.5 million.
-
Other revenue increased $0.1 million, or 2%, to $3.9 million.
Broadcast Operating Expenses.
On a Combined Historical Basis, broadcast operating expenses (before depreciation, amortization and gain or loss on disposal of assets) increased $4.2 million, or 3%, to $150.7 million in the fourth quarter of 2017 as compared to the fourth quarter of 2016. The net increase was primarily the result of:
-
Retransmission expense (reverse network compensation) increased $6.0 million, or 20%, to $35.6 million, consistent with increases in retransmission consent revenue.
-
Compensation expense decreased by approximately $0.5 million, or 1%, to $76.9 million.
Results of Operations for the Year Ended December 31, 2017 on As-Reported Basis:
Revenue (Less Agency Commissions).
The table below presents our revenue (less agency commissions) by type for the years ended December 31, 2017 and 2016, respectively (dollars in thousands):
|
Year Ended December 31, |
||||||||||||
|
2017 |
2016 |
Amount |
Percent |
|||||||||
|
Percent |
Percent |
Increase |
Increase |
|||||||||
|
Amount |
of Total |
Amount |
of Total |
(Decrease) |
(Decrease) |
|||||||
|
Revenue (less agency commissions): |
||||||||||||
|
Local (including internet/digital/mobile) |
$ 451,261 |
51.1% |
$ 403,336 |
49.6% |
$ 47,925 |
12 % |
||||||
|
National |
118,817 |
13.5% |
98,351 |
12.1% |
20,466 |
21 % |
||||||
|
Political |
16,498 |
1.9% |
90,095 |
11.1% |
(73,597) |
(82)% |
||||||
|
Retransmission consent |
276,603 |
31.3% |
200,879 |
24.7% |
75,724 |
38 % |
||||||
|
Other |
19,549 |
2.2% |
19,804 |
2.5% |
(255) |
(1)% |
||||||
|
Total |
$ 882,728 |
100.0% |
$ 812,465 |
100.0% |
$ 70,263 |
9 % |
||||||
The 2017 Acquisitions and 2016 Acquisitions collectively accounted for approximately $232.2 million of our total revenue in the year ended December 31, 2017, and the 2016 Acquisitions accounted for approximately $130.4 million of our total revenue in the year ended December 31, 2016.
Excluding the revenue contributed by the 2017 Acquisitions and 2016 Acquisitions, our total revenue decreased by $31.6 million. This was primarily the result of a decrease in political advertising revenue of approximately $63.4 million, due to 2017 being the "off-year" of the two-year election cycle. This decrease was partially offset by an increase in retransmission consent revenue of approximately $36.8 million primarily due to higher retransmission consent rates.
Broadcast Operating Expenses.
Broadcast operating expenses (before depreciation, amortization and gain or loss on disposal of assets) increased $82.0 million, or 17%, to $557.1 million for the year ended December 31, 2017 compared to the year ended December 31, 2016. The 2017 Acquisitions and 2016 Acquisitions collectively accounted for approximately $135.6 million of our broadcast operating expenses in the year ended December 31, 2017, and the 2016 Acquisitions accounted for approximately $74.6 million of our broadcast operating expenses for the year ended December 31, 2016. Including the impact of the 2017 Acquisitions and 2016 Acquisitions, total retransmission expense increased $38.7 million, or 40%, to $136.3 million in the year ended December 31, 2017 compared to the year ended December 31, 2016, consistent with increases in retransmission consent revenue.
Excluding the impact of the 2017 Acquisitions and the 2016 Acquisitions, in the year ended December 31, 2017:
-
Non-compensation expenses increased by $20.3 million, or 9%, primarily due to retransmission expense (reverse network compensation) increases of $19.3 million and professional fee increases of $2.7 million.
-
Compensation expenses increased $0.7 million, or less than 1%.
Corporate and Administrative Operating Expenses.
Corporate and administrative expenses (before depreciation, amortization and gain or loss on disposal of assets) decreased $8.8 million, or 22%, to $31.5 million for the year ended December 31, 2017 compared to the year ended December 31, 2016. This decrease reflects in part the following:
-
Non-compensation expense decreased $7.3 million, or 31%, due primarily to decreases of $8.5 million of legal and other professional fees related to the acquisitions completed in 2017 compared to those completed in 2016.
-
Compensation expenses decreased $1.5 million, or 9%, primarily as a result of decreases in incentive compensation. Non-cash share-based compensation expenses were $4.4 million in the year ended December 31, 2017 compared to $3.9 million in the year ended December 31, 2016.
Gain or Loss on Disposal of Assets, net.
We recorded a gain on disposal of assets of $74.2 million in the year ended December 31, 2017 and a loss on disposal of assets of $0.3 million in the year ended December 31, 2016. On May 30, 2017, we tendered two of our broadcast licenses and made other modifications to our broadcast spectrum related to our participation in the FCC's reverse auction for broadcast spectrum. Proceeds from this auction, which we received on August 7, 2017, were $90.8 million while the combined cost of the assets disposed of was $13.1 million. Due to planning in connection with this transaction and our recently completed acquisitions, we have been able to defer any related income tax obligations on a long-term basis.
Loss from Early Extinguishment of Debt.
In the year ended December 31, 2017, we recorded a loss from early extinguishment of debt of approximately $2.9 million, or approximately $1.7 million after tax, related to the amendment and restatement of our senior credit facility. In the year ended December 31, 2016, we recorded a loss from early extinguishment of debt of approximately $32.0 million, or approximately $19.5 million after tax, related to the tender offer and redemption of our 7½% senior notes due 2020.
Taxes.
During the year ended December 31, 2017, we made aggregate federal and state income tax payments totaling $2.0 million compared to $14.6 million for the year ended December 31, 2016. Primarily as a result of the enactment of the TCJA, in the year ended December 31, 2017 we recorded a tax benefit of $68.7 million, compared a tax provision of $43.4 million in the year ended December 31, 2016.
Results of Operations for the Year Ended December 31, 2017 on Combined Historical Basis:
Revenue (Less Agency Commissions).
On a Combined Historical Basis, revenue decreased $50.9 million, or 5%, to $895.1 million for the year ended December 31, 2017 compared to the year ended December 31, 2016. The changes in Combined Historical Basis revenue were approximately as follows:
-
Local advertising revenue (including internet/digital/mobile) decreased $6.0 million, or 1%, to $459.6 million.
-
National advertising revenue increased $2.6 million, or 2%, to $122.1 million.
-
Political advertising revenue decreased $101.0 million, or 86%, to $16.5 million.
-
Retransmission consent revenue increased $53.3 million, or 24%, to $279.8 million.
-
Other revenue increased $0.1 million, or less than 1%, to $17.1 million.
Local and national advertising revenue decreased $3.4 million, or 1%, in part, as a result of the impact of the broadcast of the 2017 Super Bowl on our FOX-affiliated stations generating approximately $0.6 million of local and national advertising revenue, compared to $2.1 million that we earned from the broadcast of the 2016 Super Bowl on our CBS-affiliated stations, and the lack of revenue from Olympic Games in 2017 compared with $8.2 million of revenue from the Olympic Games in 2016.
Broadcast Operating Expenses.
On a Combined Historical Basis, broadcast operating expenses (before depreciation, amortization and gain or loss on disposal of assets) increased $17.0 million, or 3%, to $570.1 million for the year ended December 31, 2017 compared to the year ended December 31, 2016. This increase reflects, in part:
-
Retransmission expense (reverse network compensation) increased $26.9 million, or 24%, to $138.8 million, consistent with increases in retransmission consent revenue.
-
Syndicated programming and licensing expenses decreased approximately $1.7 million, or 7%, to $22.3 million.
-
Compensation expense decreased approximately $4.7 million, or 2%, to $284.4 million.
Detailed table of operating results on As-Reported Basis:
|
Gray Television, Inc. |
|||||||
|
Selected Operating Data (Unaudited) |
|||||||
|
(in thousands except for net income per share data) |
|||||||
|
Three Months Ended |
Year Ended |
||||||
|
December 31, |
December 31, |
||||||
|
2017 |
2016 |
2017 |
2016 |
||||
|
Revenue (less agency commissions) |
$ 233,609 |
$ 237,619 |
$ 882,728 |
$ 812,465 |
|||
|
Operating expenses before depreciation, |
|||||||
|
amortization and (gain) loss on disposal |
|||||||
|
of assets, net: |
|||||||
|
Broadcast |
150,670 |
128,511 |
557,116 |
475,131 |
|||
|
Corporate and administrative |
7,105 |
8,922 |
31,541 |
40,347 |
|||
|
Depreciation |
13,418 |
11,686 |
51,973 |
45,923 |
|||
|
Amortization of intangible assets |
6,388 |
4,231 |
25,072 |
16,596 |
|||
|
(Gain) loss on disposal of assets, net |
939 |
395 |
(74,200) |
329 |
|||
|
Operating expenses |
178,520 |
153,745 |
591,502 |
578,326 |
|||
|
Operating income |
55,089 |
83,874 |
291,226 |
234,139 |
|||
|
Other income (expense): |
|||||||
|
Miscellaneous income, net |
126 |
35 |
162 |
775 |
|||
|
Interest expense |
(24,070) |
(23,766) |
(95,259) |
(97,236) |
|||
|
Loss from early extinguishment of debt |
- |
- |
(2,851) |
(31,987) |
|||
|
Income before income tax |
31,145 |
60,143 |
193,278 |
105,691 |
|||
|
Income tax (benefit) expense |
(134,425) |
24,309 |
(68,674) |
43,418 |
|||
|
Net income |
$ 165,570 |
$ 35,834 |
$ 261,952 |
$ 62,273 |
|||
|
Basic per share information: |
|||||||
|
Net income |
$ 2.15 |
$ 0.50 |
$ 3.59 |
$ 0.87 |
|||
|
Weighted-average shares outstanding |
76,869 |
71,845 |
73,061 |
71,848 |
|||
|
Diluted per share information: |
|||||||
|
Net income |
$ 2.13 |
$ 0.49 |
$ 3.55 |
$ 0.86 |
|||
|
Weighted-average shares outstanding |
77,826 |
72,889 |
73,836 |
72,764 |
|||
|
Political advertising revenue |
|||||||
|
(less agency commissions) |
$ 7,464 |
$ 48,519 |
$ 16,498 |
$ 90,095 |
|||
|
Revenue related to Olympic broadcasts |
|||||||
|
(less agency commissions) |
$ - |
$ - |
$ - |
$ 8,192 |
|||
Other Financial Data:
|
December 31, 2017 |
December 31, 2016 |
||
|
(in thousands) |
|||
|
Cash |
$ 462,399 |
$ 325,189 |
|
|
Long-term debt including current portion |
$ 1,837,428 |
$ 1,756,747 |
|
|
Borrowing availability under our senior credit facility |
$ 100,000 |
$ 60,000 |
|
|
Year Ended December 31, |
|||
|
2017 |
2016 |
||
|
(in thousands) |
|||
|
Net cash provided by operating activities |
$ 180,015 |
$ 210,085 |
|
|
Net cash used in investing activities |
(349,799) |
(479,334) |
|
|
Net cash provided by financing activities |
306,994 |
497,120 |
|
|
Net increase in cash |
$ 137,210 |
$ 227,871 |
|
Guidance for the Quarter Ending March 31, 2018:
Based on our current forecasts for the quarter ending March 31, 2018 (the "first quarter of 2018"), we anticipate changes from the quarter ended March 31, 2017 (the "first quarter of 2017") as outlined below. Our estimates for the first quarter of 2018 include approximately $9.8 million of revenues and $6.8 million of broadcast operating expenses estimated to be contributed by the stations acquired after the first quarter of 2017.
|
Low End |
% Change |
High End |
% Change |
|||||||
|
Guidance for |
From |
Guidance for |
From |
As-Reported |
||||||
|
the First |
As-Reported |
the First |
As-Reported |
First |
||||||
|
Quarter of |
First Quarter of |
Quarter of |
First Quarter of |
Quarter of |
||||||
|
Selected operating data: |
2018 |
2017 |
2018 |
2017 |
2017 |
|||||
|
(dollars in thousands) |
||||||||||
|
OPERATING REVENUE: |
||||||||||
|
Revenue (less agency commissions) |
$ 223,000 |
10 % |
$ 228,000 |
12 % |
$ 203,461 |
|||||
|
OPERATING EXPENSES: |
||||||||||
|
(before depreciation, amortization and |
||||||||||
|
loss (gain) on disposals of assets): |
||||||||||
|
Broadcast |
$ 152,000 |
14 % |
$ 156,000 |
17 % |
$ 133,471 |
|||||
|
Corporate and administrative |
$ 8,750 |
14 % |
$ 9,500 |
23 % |
$ 7,709 |
|||||
|
OTHER SELECTED DATA: |
||||||||||
|
Political advertising revenue |
||||||||||
|
(less agency commissions) |
$ 5,000 |
279 % |
$ 5,500 |
316 % |
$ 1,321 |
|||||
Comments on First Quarter 2018 Guidance:
We are currently negotiating two large MVPD agreement renewals and, while we cannot assure the outcome of the negotiations, we currently anticipate that the renewals will be retroactive to January 1, 2018.
Revenue.
Based on our current forecasts for the first quarter of 2018, we anticipate changes from the first quarter of 2017 as outlined below:
-
We believe our first quarter of 2018 local advertising revenue (including internet/digital/mobile) will increase by 1% to 2%.
-
We expect our first quarter of 2018 national advertising revenue will change by -3% to +1%.
-
We believe our first quarter of 2018 political advertising revenue will range between approximately $5.0 to $5.5 million, reflecting 2018 being an on-year of the political advertising revenue cycle.
-
We believe our first quarter of 2018 retransmission consent revenue will range between $85 million and $87.5 million, an increase of 26% to 29%.
For the first quarter of 2018, we anticipate our revenue will reflect a $13.2 million incremental increase from the 2017 Acquisitions.
Included in our forecast of local and national advertising revenue above, we anticipate that the revenue from the broadcast of the 2018 Super Bowl on our NBC-affiliated stations will be approximately $2.3 million, compared to $0.6 million that we earned from the broadcast of the 2017 Super Bowl on our FOX-affiliated stations. Our portfolio of NBC-affiliated stations is much larger and these NBC-affiliated stations serve larger television markets than our portfolio of FOX-affiliated stations. In addition, we anticipate that our revenue from the broadcast of the Winter Olympic Games on our NBC-affiliated stations will approximate $5.0 million to $5.8 million; there were no Olympic broadcasts in the first quarter of 2017.
Broadcast Operating Expenses (before depreciation, amortization and loss (gain) on disposal of assets).
For the first quarter of 2018, we anticipate our broadcast operating expenses will reflect a $8.4 million incremental increase from the 2017 Acquisitions, as well as the anticipated increases in payroll and related employee benefits. Included in our first quarter 2018 broadcast operating expenses are network programming fees currently estimated to range between $42.5 million and $43.7 million, compared to $32.3 million in the first quarter of 2017. Non-cash stock based compensation expenses expected to be included in broadcast operating expenses are $1.6 million in the first quarter of 2018 compared to $0.3 million in the first quarter of 2017.
Corporate and Administrative Operating Expenses (before depreciation, amortization and loss (gain) on disposal of assets).
For the first quarter of 2018, we anticipate our corporate and administrative operating expenses will increase to within a range of approximately $8.8 million to $9.5 million, reflecting an anticipated increase from the first quarter of 2017 of approximately $1.1 million to $1.8 million as a result of routine compensation increases and higher legal and other professional fees in 2018 related to potential acquisitions. Non-cash stock based compensation expenses expected to be included in expenses are $1.0 million in the first quarter of 2018, unchanged from the first quarter of 2017.
