PR Newswire | Feb 26, 2021 07:30AM EST

02/26 06:30 CST

Scripps reports fourth-quarter 2020 results CINCINNATI, Feb. 26, 2021

CINCINNATI, Feb. 26, 2021 /PRNewswire/ -- The E.W. Scripps Company (NASDAQ: SSP) today reported operating results for the fourth quarter of 2020.

The sale of Scripps' Stitcher business closed on Oct. 16, 2020. The business was classified as discontinued operations in our consolidated financial statements. All periods have been adjusted to reflect this presentation.

Total revenue was $591 million compared to $423 million in the fourth-quarter 2019.

Income from continuing operations was $114 million or $1.35 per share. The current-year quarter included gains from the sale of WPIX totaling $6.5 million and $2.6 million of acquisition and related integration costs. These items increased income from continuing operations by $2.9 million, net of taxes, or 4 cents per share. In the prior-year quarter, income from continuing operations was $12.9 million or 16 cents per share. Pre-tax costs for the prior-year quarter included $3.3 million of acquisition and related integration costs that decreased income from continuing operations by $2.5 million, net of taxes, or 3 cents per share.

Business highlights

* On Jan. 7, Scripps closed on the acquisition of the ION national television network and has combined it with the five Katz networks and Newsy to create the Scripps Networks division. The new national networks business comes together to offer advertisers a large nationwide audience of media consumers who include free over-the-air television in their self-made viewing bundles. The new division features growing revenue streams supported by an efficient centralized cost structure to maximize financial performance. * National Media completed its last quarter as a division with record fourth-quarter revenue of $117 million, up 28%. A healthy direct-response advertising marketplace helped drive these results. Katz was up 18% in the quarter and Newsy was up 27%. National Media completed 2020 with 3 percentage points of margin expansion over 2019. * Local Media revenue was up 43% in the fourth quarter and up 22% (adjusted combined) for 2020. Scripps captured $265 million of political advertising (adjusted combined) during the presidential election year, which was record revenue on a same-station basis, and increased retransmission revenue by 31% (adjusted combined). Core advertising has made a solid return since Nov. 3, and its momentum has accelerated in the first quarter of 2021. * In addition to closing on the sale of Stitcher on Oct. 16, Scripps announced the sale of Triton on Feb. 17. iHeart Media is buying Triton for $230 million, representing 1.6 times cash-on-cash return for Scripps. Triton has been accretive to margins since Scripps acquired it in late 2018 for $150 million.

Commenting on recent business highlights, Scripps President and CEO Adam Symson said:

"Having completed the acquisition of ION in early January, Scripps is now a full-scale television company and the largest holder of broadcast spectrum in the country. Our new Scripps Networks division is made up of seven powerful TV networks that each reaches nearly every American, through free over-the-air television, over the top platforms and on cable and satellite, to deliver advertisers a large, sought-after audience they often can't find anywhere else.

"Our Local Media brands have deep, long-standing relationships with audiences and advertisers in their communities. This business has strong and durable revenue streams through core advertising, political advertising and retransmission revenue.

"Several years of work set us up for continued significant value creation - acquiring high-performing local television stations to double the scale of our portfolio; selling non-core assets including terrestrial radio, Stitcher and Triton, for high returns; investing in the national media marketplace; restructuring the company and taking considerable cost out of the enterprise.

"In 2020, we were able to deliver much higher free cash flow than we expected, due to our firm financial footing, with economically durable businesses that exceeded the expectations set before the pandemic began. Our expanded local station footprint helped us realize new value in retransmission rate resets as well as political advertising revenue opportunity, and our national businesses led their industries with double-digit revenue growth for the year and significant margin expansion for the division.

"We move forward now as a high-free-cash flow television company with two highly profitable operating divisions that position us to create significant value today and capture even greater value as a leader in the future of television."

Fourth-quarter operating results

Revenue was $591 million, an increase of 40% or $168 million from the prior-year quarter. Political revenue in the quarter was $140 million.

Costs and expenses for segments, shared services and corporate were $388 million, up from $346 million in the year-ago quarter, reflecting the impact of higher network affiliate fees at our stations, contractual rate increases and an increase in programming costs.

Fourth-quarter 2020 results by segment compared to prior-period amounts were:

Local MediaRevenue from Local Media was $473 million, up 43% from the prior-year quarter.

Core advertising revenue decreased 8.9% to $181 million due to political advertising displacement and weakened economic conditions, reflecting the impact of the COVID-19 pandemic on advertiser spending.

Political revenue was $138 million, compared to $15.2 million in the prior-year quarter.

Retransmission revenue increased 36% to $150 million. Scripps renegotiated three large retransmission consent contracts in 2020 and received new rates on another beginning Dec. 31, 2019.

Total segment expenses increased 9.5% to $274 million, primarily driven by contractual rate increases in our network affiliation agreements.

Segment profit was $199 million, compared to $79.7 million in the year-ago quarter.

National MediaRevenue from National Media was $117 million, up from $91.7 million in the prior-year quarter.

Expenses for National Media were $94.7 million, up from $80 million in the prior-year quarter, reflecting cost increases directly attributed to revenue growth in our National Media businesses.

Segment profit was $22.7 million, compared to $11.8 million in the 2019 quarter.

Financial conditionOn Dec. 31, cash and cash equivalents totaled $576 million, and cash restricted for the ION acquisition that closed on Jan. 7, 2021, totaled $1.1 billion, while total debt was $3 billion.

On Dec. 30, 2020, the company's wholly owned subsidiary, Scripps Escrow II, Inc, issued $550 million of senior secured notes and $500 million of senior unsecured notes. On Jan. 7, 2021, the company issued an $800 million term loan and received $600 million of financing from Berkshire Hathaway, Inc. in exchange for series A preferred shares. The proceeds from these transactions, in combination with cash on hand, provided the financing for the ION acquisition.

The company made dividend payments totaling $16.6 million during the year and had previously indicated it is not buying back shares. Under the terms of Berkshire Hathaway's preferred equity investment, Scripps will be prohibited from paying dividends and purchasing its shares until all preferred shares are redeemed.

On Jan. 31, cash and cash equivalents totaled $210 million, while total debt was $3.8 billion.

Year-to-date operating resultsThe following comparisons are for the period ending Dec. 31, 2020:

In 2020, revenue was $1.9 billion, which compares to revenue of $1.4 billion in 2019. The 2020 period includes a full year of revenue from the television stations acquired from Cordillera Communications on May 1, 2019, and from the Nexstar transaction with Tribune on Sept. 19, 2019. The incremental revenue increase from a full year of ownership for these stations totaled $267 million. Political revenue was $272 million during this election year, compared to $23 million in the prior year.

Costs and expenses for segments, shared services and corporate were $1.4 billion, up from $1.2 billion in the year-ago period, reflecting the impact of the acquisitions, higher network programming fees and the annualization of affiliate fees tied to distribution of Court TV.

Income from continuing operations was $154 million or $1.83 per share. The current-year period included $18.7 million of acquisition and related integration costs and gains from the sale of WPIX totaling $6.5 million. These items decreased income by $9.1 million, net of taxes, or 11 cents per share. In the prior-year period, the loss from continuing operations was $1.9 million or 2 cents per share. Pre-tax costs for the prior-year period included $26.3 million of acquisition and related integration costs and $3.4 million of restructuring charges that increased the loss from continuing operations by $22.3 million, net of taxes, or 28 cents per share.

In 2020, income from discontinued operations includes a $139 million gain from the sale of the Stitcher business. The gain reflects a $10 million fair-value estimate for the contingent earnout consideration.

Looking aheadBeginning with the first quarter of 2021, the company will report the following segments: Local Media, Scripps Networks, and Other. Local Media will comprise our local broadcast stations and their related digital operations. Scripps Networks will include the recently acquired ION national television network, the Katz multicast networks and the Newsy national news network.

Scripps has suspended issuing new guidance because of the economic uncertainty caused by the COVID-19 pandemic. However, in an effort to provide insights that reflect the current state of affairs and the company's financial outlook, its 10-K and its earnings call remarks include details about where the company stands operationally and financially. The 10-K, which will be filed today, includes disclosures related to the outbreak.

Conference callThe senior management of The E.W. Scripps Company will discuss the company's fourth-quarter results during a telephone conference call at 9:30 a.m. Eastern today. To access the live webcast, visit http://ir.scripps.com and find the link under "upcoming events."

To access the conference call by telephone, dial (844) 867-6169 (U.S.) or (409) 207-6975 (international) and give the access code 3859521 approximately five minutes before the start of the call. Investors and analysts will need the name of the call ("Scripps earnings call") to be granted access. The public is granted access to the conference call on a listen-only basis.

A replay line will be open from 12:30 p.m. Eastern timeFeb. 26 until midnight March 12. The domestic number to access the replay is (866) 207-1041 and the international number is (402) 970-0847. The access code for both numbers is 6145550.

A replay of the conference call will be archived and available online for an extended period of time following the call. 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."

Forward-looking statementsThis document contains certain forward-looking statements related to the company's businesses that are based on management's current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties, including changes in advertising demand and other economic conditions that could cause actual results to differ materially from the expectations expressed in forward-looking statements. Such forward-looking statements are made as of the date of this document and should be evaluated with the understanding of their inherent uncertainty. A detailed discussion of principal risks and uncertainties, including those engendered by the COVID-19 pandemic, that may cause actual results and events to differ materially from such forward-looking statements is included in the company's Form 10-K and Form 10-Q, on file with the SEC, in the section titled "Risk Factors." The company undertakes no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date such statements are made.

About ScrippsThe E.W. Scripps Company (NASDAQ: SSP) is a diversified media company focused on creating a better-informed world. As the nation's fourth-largest local TV broadcaster, Scripps serves communities with quality, objective local journalism and operates a portfolio of 61 stations in 41 markets. Scripps' national networks reach nearly every American through the news outlets Court TV and Newsy and popular entertainment brands ION, Bounce, Grit, Laff and Court TV Mystery. Scripps is the nation's largest holder of broadcast spectrum. Scripps runs an award-winning investigative reporting newsroom in Washington, D.C., and is the longtime steward of the Scripps National Spelling Bee. Founded in 1878, Scripps has held for decades to the motto, "Give light and the people will find their own way."

THE E.W. SCRIPPS COMPANY RESULTS OF OPERATIONS



Three Months Ended Years Ended December 31, December 31,

(in thousands, except per2020 2019 2020 2019 share data)



Operating revenues $591,110$423,055$1,857,478$1,351,399

Segment, shared services (388,468)(346,332)(1,427,496)(1,151,714)and corporate expenses

Acquisition and related (2,619) (3,300) (18,678) (26,304) integration costs

Restructuring costs - (1,448) - (3,370)

Depreciation and amortization of (26,309) (26,145) (107,155) (84,344) intangible assets

Gains (losses), net on disposal of property and 67 1,998 (661) 1,692 equipment

Operating expenses (417,329)(375,227)(1,553,990)(1,264,040)

Operating income 173,781 47,828 303,488 87,359

Interest expense (22,810) (27,120) (92,994) (80,596)

Defined benefit pension (1,075) (1,746) (4,388) (6,953) plan expense

Miscellaneous, net 1,864 (417) 2,914 1,194

Income from continuing operations before income 151,760 18,545 209,020 1,004 taxes

Provision for income (37,459) (5,602) (55,456) (2,917) taxes

Income (loss) from continuing operations, 114,301 12,943 153,564 (1,913) net of tax

Income (loss) from discontinued operations, 130,366 (2,378) 115,769 (16,465) net of tax

Net income (loss) 244,667 10,565 269,333 (18,378)

Loss attributable to - (166) - - noncontrolling interest

Net income (loss) attributable to the $244,667$10,731 $269,333 $(18,378) shareholders of The E.W. Scripps Company

Net income (loss) per diluted share of common stock attributable to the shareholders of The E.W. Scripps Company:

Income (loss) from $1.35 $0.16 $1.83 $(0.02) continuing operations

Income (loss) from 1.55 (0.03) 1.39 (0.20) discontinued operations

Net income (loss) per diluted share of common stock attributable to the$2.89 $(0.13) $3.21 $(0.23) shareholders of The E.W. Scripps Company



Diluted weighted-average 82,467 81,322 81,831 80,826 shares outstanding

See notes to results of operations.

The sum of net income (loss) per share from continuing and discontinuedoperations may not equal the reported total net income (loss) per share as eachis calculated independently.

Notes to Results of Operations

1. SEGMENT INFORMATION

We determine our business segments based upon our management and internal reporting structure, as well as the basis that our chief operating decision maker makes resource allocation decisions. We report our financial performance based on the following segments: Local Media, National Media, Other.

Our Local Media segment includes our 61 local broadcast 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 12 CW affiliates - four on full power stations and eight on multicast; two MyNetwork affiliates; three 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, telecommunication companies and satellite carriers. We also receive retransmission fees from over-the-top virtual MVPDs such as Hulu, YouTubeTV and AT&T Now.

Our National Media segment includes our collection of national brands. Our national media brands include Katz, Newsy, Triton and other national brands. These operations earn revenue primarily through the sale of advertising.

We allocate a portion of certain corporate costs and expenses, including information technology, certain employee benefits and shared services, to our business segments. The allocations are generally amounts agreed upon by management, which may differ from an arms-length amount.

Our chief operating decision maker evaluates the operating performance of our business segments and makes decisions about the allocation of resources to our business segments using a measure called segment profit. Segment profit excludes interest, defined benefit pension plan expense, 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 business segments is as follows:

Three Months Ended Years Ended December 31, December 31,

(in thousands)2020 2019 Change 2020 2019 Change



Segment operating revenues:

Local Media $473,072$330,31143.2 %$1,475,392$1,022,80544.2 %

National Media117,383 91,737 28.0 %378,218 323,674 16.9 %

Other 655 1,007 (35.0)%3,868 4,920 (21.4)%

Total operating $591,110$423,05539.7 %$1,857,478$1,351,39937.4 %revenues



Segment profit (loss):

Local Media $198,600$79,705 $431,398 $217,885 98.0 %

National Media22,659 11,752 92.8 %62,538 43,166 44.9 %

Other (1,564) (769) (3,196) (3,957) (19.2)%

Shared services and (17,053) (13,965) 22.1 %(60,758) (57,409) 5.8 %corporate

Acquisition and related (2,619) (3,300) (18,678) (26,304) integration costs

Restructuring - (1,448) - (3,370) costs

Depreciation and amortization (26,309) (26,145) (107,155) (84,344) of intangible assets

Gains (losses), net on disposal of67 1,998 (661) 1,692 property and equipment

Interest (22,810) (27,120) (92,994) (80,596) expense

Defined benefit (1,075) (1,746) (4,388) (6,953) pension plan expense

Miscellaneous,1,864 (417) 2,914 1,194 net

Income from continuing operations $151,760$18,545 $209,020 $1,004 before income taxes

Operating results for our Local Media segment were as follows:

Three Months Ended Years Ended December 31, December 31,

(in thousands)2020 2019 Change 2020 2019 Change



Segment operating revenues:

Core $180,778$198,519(8.9) %$609,537$ 599,870 1.6 %advertising

Political 138,220 15,230 266,683 23,263

Retransmission149,979 110,695 35.5 %581,514 382,710 51.9%

Other 4,095 5,867 (30.2)%17,658 16,962 4.1 %

Total operating 473,072 330,311 43.2 %1,475,3921,022,805 44.2%revenues

Segment costs and expenses:

Employee compensation 121,598 114,133 6.5 %447,669 363,801 23.1%and benefits

Programming 102,090 83,960 21.6 %405,604 276,784 46.5%

Other expenses50,784 52,513 (3.3) %190,721 164,335 16.1%

Total costs 274,472 250,606 9.5 %1,043,994804,920 29.7%and expenses

Segment profit$198,600$79,705 $431,398$ 217,885 98.0%

Operating results for National Media segment were as follows:

Three Months Ended Years Ended December 31, December 31,

(in 2020 2019 Change 2020 2019 Changethousands)



Segment operating revenues:

Katz $75,885$64,58917.5 %$ 257,487$ 227,035 13.4%

Newsy 16,834 13,307 26.5 %51,461 43,025 19.6%

Triton 13,398 10,670 25.6 %45,617 41,065 11.1%

Other 11,266 3,171 23,653 12,549 88.5%

Total operating 117,383 91,737 28.0 %378,218 323,674 16.9%revenues

Segment costs and expenses:

Employee compensation20,510 16,316 25.7 %72,149 64,261 12.3%and benefits

Programming 33,780 36,463 (7.4)%125,122 121,669 2.8 %

Other 40,434 27,206 48.6 %118,409 94,578 25.2%expenses

Total costs 94,724 79,985 18.4 %315,680 280,508 12.5%and expenses

Segment $22,659$11,75292.8 %$ 62,538 $ 43,166 44.9%profit

2. CONDENSED CONSOLIDATED BALANCE SHEETS

As of December 31,

(in thousands) 2020 2019



ASSETS

Current assets:

Cash and cash equivalents $576,021 $32,968

Cash restricted for pending acquisition 1,050,000 -

Other current assets 468,164 509,683

Assets of discontinued operations - 101,266

Total current assets 2,094,185 643,917

Investments 14,404 8,375

Property and equipment 343,920 370,378

Operating lease right-of-use assets 51,471 128,192

Goodwill 1,203,212 1,224,679

Other intangible assets 975,444 1,060,675

Programming (less current portion) 138,701 96,256

Deferred income taxes - 12,306

Miscellaneous 38,049 17,079

TOTAL ASSETS $4,859,386$3,561,857



LIABILITIES AND EQUITY

Current liabilities:

Accounts payable $68,139 $28,441

Unearned revenue 14,101 10,704

Current portion of long-term debt 10,612 10,612

Accrued expenses and other current liabilities265,604 239,548

Liabilities of discontinued operations - 22,727

Total current liabilities 358,456 312,032

Long-term debt (less current portion) 2,923,359 1,904,418

Other liabilities (less current portion) 414,306 447,472

Total equity 1,163,265 897,935

TOTAL LIABILITIES AND EQUITY $4,859,386$3,561,857

3. EARNINGS PER SHARE ("EPS")

Unvested awards of share-based payments with rights to receive dividends or dividend equivalents, such as 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 Years Ended December 31, December 31,

(in thousands) 2020 2019 2020 2019



Numerator (for basic and diluted earnings per share)

Income (loss) from continuing operations, net $114,301$12,943$153,564$(1,913) of tax

Loss attributable to - 166 - - noncontrolling interest

Less income allocated to (3,052) (215) (3,711) - RSUs

Numerator for basic and diluted earnings per share from continuing operations $111,249$12,894$149,853$(1,913) attributable to the shareholders of The E.W. Scripps Company

Denominator

Basic weighted-average 81,650 80,927 81,418 80,826 shares outstanding

Effective of dilutive securities:

Stock options and restricted817 395 413 - stock units

Diluted weighted-average 82,467 81,322 81,831 80,826 shares outstanding

ADJUSTED COMBINED SUPPLEMENTAL INFORMATION

Due to the effect that the ION acquisition and WPIX television station disposition has on our segment operating results, and to provide meaningful period over period comparisons, we are presenting supplemental non-GAAP (Generally Accepted Accounting Principles) information for certain financial results on an adjusted combined basis. The adjusted combined financial results have been compiled by adding, as of the earliest period presented, the impact from the acquired ION television stations' historical revenue, employee compensation and benefits, programming and other expenses to Scripps' historical revenue, employee compensation and benefits, programming and other expenses captions historically reported within our National Media segment. Similarly, WPIX's historical revenue, employee compensation and benefits, programming and other expenses have been subtracted, as of the earliest period presented, from Scripps' historical revenue, employee compensation and benefits, programming and other expenses captions historically reported within our Local Media segment. These historical results are adjusted for certain intercompany adjustments and other impacts that would result from the companies operating under the ownership of Scripps as of the earliest period presented.

Effective with the January 7, 2021 close of the ION acquisition, we also realigned the Company's internal reporting structure and changed the reporting of our businesses' operating results to reflect this new structure. Under the new structure, our operating results will be reported under Local Media, Scripps Networks and Other segment captions. The Scripps Networks segment is comprised of the ION national network, the Katz multicast networks and the Newsy national news network. Our Triton business and other national businesses that were previously reported in our National Media segment will be aggregated with our remaining business activities in the Other segment caption.

Management uses the adjusted combined non-GAAP supplemental information for purposes of evaluating the Company's segment results. The company therefore believes that the non-GAAP measure presented provides useful information to investors by allowing them to view the company's businesses through the eyes of management, facilitating comparison of Local Media and Scripps Networks results across historical periods and providing a focus on the underlying ongoing operating performance of our segments.

The company uses the adjusted combined non-GAAP supplemental information to supplement the financial information presented on a GAAP historical basis. This non-GAAP supplemental information is not to be considered in isolation from, or as a substitute for, the related GAAP measures, and should be read only in conjunction with financial information presented on a GAAP basis.

The adjusted combined financial results contained in the following supplemental information is for informational purposes only. These results do not necessarily reflect what the historical results of Scripps would have been if the acquisition of ION or sale of WPIX had occurred on January 1, 2019. Nor is this information necessarily indicative of the future results of operations of the combined entities.

The adjusted combined financial information is not pro forma information prepared in accordance with Article 11 of SEC regulation S-X, and the preparation of information in accordance with Article 11 would result in a significantly different presentation.

Local Media adjusted combined segment profit

2020 2019

(in thousands) Q1 Q2 Q3 Q4 Total Total



Segment operating revenues:

Core advertising $148,712$108,981$141,201$169,731$568,625$683,076

Political 17,890 13,144 96,355 137,438 264,827 23,923

Retransmission and 135,590 141,218 151,233 150,775 578,816 440,414 carriage fees

Other 3,585 3,150 2,650 2,937 12,322 19,045

Total operating 305,777 266,493 391,439 460,881 1,424,5901,166,458revenues

Segment costs and expenses:

Employee compensation and 103,113 95,080 103,435 112,994 414,622 409,019 benefits

Programming 99,403 98,380 97,160 99,441 394,384 320,650

Other expenses 46,683 36,457 41,773 46,142 171,055 185,675

Total costs and 249,199 229,917 242,368 258,577 980,061 915,344 expenses

Segment profit $56,578 $36,576 $149,071$202,304$444,529$251,114

Non-GAAP reconciliation

Below is a reconciliation of Scripps historical reported revenue and segment profit for its Local Media segment to the adjusted combined revenue and adjusted combined segment profit for the Local Media segment following the sale of WPIX.

2020 2019

(in thousands) Q1 Q2 Q3 Q4 Total Total



Local Media operating $321,804$276,747$403,769$473,072$1,475,392$1,022,805revenues, as reported

WPIX (19,156) (13,451) (15,563) (15,477) (63,647) (97,633) disposition

Intersegment Katz carriage 3,129 3,197 3,233 3,286 12,845 10,229 agreements revenue

Cordillera TV stations - - - - - 47,841 acquisition

Nexstar-Tribune stations - - - - - 195,264 acquisition

Other revenue adjustments ^ - - - - - (12,048) (1)

Local Media adjusted combined $305,777$266,493$391,439$460,881$1,424,590$1,166,458operating revenues

2020 2019

(in thousands) Q1 Q2 Q3 Q4 Total Total



Local Media segment profit,$55,977$32,260$144,561$198,600$431,398$217,885as reported

WPIX (2,528) 1,119 1,277 418 286 (7,837) disposition

Intersegment Katz carriage 3,129 3,197 3,233 3,286 12,845 10,229 agreements revenue

Cordillera TV stations - - - - - 10,643 acquisition

Nexstar-Tribune stations - - - - - 32,242 acquisition

Other revenue adjustments ^ - - - - - (12,048) (1)

Local Media adjusted $56,578$36,576$149,071$202,304$444,529$251,114combined segment profit

^ Primarily reflects reduced retransmission revenue from CW affiliates under(1) Scripps retransmission agreements in effect during each period.

Scripps Networks adjusted combined segment profit



2020 2019

(in thousands) Q1 Q2 Q3 Q4 Total Total



Total operating $221,968$193,376$192,280$239,624$847,248$856,961revenues

Segment costs and expenses:

Employee compensation and 25,679 24,317 24,517 34,571 109,084 100,927 benefits

Programming 68,581 64,039 67,473 69,758 269,851 272,241

Other expenses 35,255 34,047 36,658 42,140 148,100 139,863

Total costs and 129,515 122,403 128,648 146,469 527,035 513,031 expenses

Segment profit $92,453 $70,973 $63,632 $93,155 $320,213$343,930

Non-GAAP reconciliation

Below is a reconciliation of Scripps historical reported revenue and segment profit for its National Media segment to the adjusted combined revenue and adjusted combined segment profit for the Scripps Networks segment following the acquisition of ION.

2020 2019

(in Q1 Q2 Q3 Q4 Total Total thousands)



National Media operating $90,919 $80,503 $89,413 $117,383$378,218$323,674revenues as reported

ION 145,213 126,724 119,455 146,780 538,172 586,901 acquisition

Triton business realigned (10,347) (10,455) (11,417) (13,398) (45,617) (41,065) to other segment

Other National Media businesses (3,817) (3,396) (5,171) (11,141) (23,525) (12,549) realigned to other segment

Scripps Networks adjusted $221,968$193,376$192,280$239,624$847,248$856,961combined operating revenues

2020 2019

(in Q1 Q2 Q3 Q4 Total Total thousands)



National Media segment $17,459$10,282$12,138$22,659$62,538 $43,166 profit as reported

ION 82,484 68,820 60,139 80,446 291,889 328,345 acquisition

Historical National Media businesses (4,361) (4,932) (5,412) (6,664) (21,369) (17,677) realigned to other segment

Intersegment Katz (3,129) (3,197) (3,233) (3,286) (12,845) (9,904) carriage agreements

Scripps Networks adjusted $92,453$70,973$63,632$93,155$320,213$343,930combined segment profit

View original content to download multimedia: http://www.prnewswire.com/news-releases/scripps-reports-fourth-quarter-2020-results-301236323.html

SOURCE The E.W. Scripps Company