Nexstar Media Group Reports Record Third Quarter Net Revenue of $1.37 Billion
Q3 Net Revenue Drives Net Income of
All-Time High Third Quarter Distribution Revenue
Reduced Year-over-Year Quarterly Losses at The CW by
Quarterly Return of Capital to Shareholders of
STATEMENT FROM
“Nexstar generated record financial results for the third quarter, reflecting the continued power of our broadcast television business model. We delivered the highest third quarter net revenue in the Company’s history, comprised of record third quarter distribution and advertising revenue, including all-time high third quarter political advertising revenue of
|
2024 Third Quarter Financial Summary |
||||||||||||||||||||||||
|
($ in millions) |
Three Months Ended |
|
Nine Months Ended |
|
||||||||||||||||||||
|
|
2024 |
|
2023 |
|
% Change |
|
2024 |
2023 |
% Change |
|
||||||||||||||
|
Distribution |
|
|
|
|
20.2 |
|
|
|
9.5 |
|
||||||||||||||
|
Advertising |
622 |
|
509 |
|
22.2 |
|
1,656 |
1,535 |
7.9 |
|
||||||||||||||
|
Other |
25 |
|
25 |
|
– |
|
49 |
71 |
(31.0) |
|
||||||||||||||
|
Net Revenue |
|
|
|
|
20.7 |
|
|
|
8.0 |
|
||||||||||||||
|
Net Income |
|
|
|
|
NM |
|
|
|
164.9 |
|
||||||||||||||
|
% Margin(2) |
13.2% |
|
0.7% |
|
12.5 |
|
11.6% |
4.7% |
6.9 |
|
||||||||||||||
|
Adjusted EBITDA(1) |
|
|
|
|
82.8 |
|
|
|
33.7 |
|
||||||||||||||
|
% Margin(2) |
37.3% |
|
24.6% |
|
12.7 |
|
35.1% |
28.4% |
6.7 |
|
||||||||||||||
|
Net Cash Provided by
|
|
|
|
|
180.4 |
|
|
|
2.7 |
|
||||||||||||||
|
Adjusted Free Cash Flow(1) |
|
|
|
|
303.7 |
|
|
|
20.2 |
|
||||||||||||||
NM = Not Meaningful | |||||||||||||||||||||||||
(1) |
Changes were made to these definitions in the third quarter of 2024. Please refer to the “Definitions and Disclosures Regarding Non-GAAP Financial Information” section herein, the reconciliations at the end of this press release and additional information on our website nexstar.tv. |
||||||||||||||||||||||||
(2) |
Net Income margin is Net Income as a percentage of Net Revenue. Adjusted EBITDA margin is Adjusted EBITDA as a percentage of Net Revenue. |
Company and Business Highlights
-
Announced a new
$1.5 billion share repurchase authorization inJuly 2024 . -
Appointed
Ellen Johnson , Chief Financial Officer of (NYSE: IPG), one of the world’s leading providers of marketing and advertising solutions, to the Board of Directors effectiveInterpublic Group of Companies October 1, 2024 . Following her appointment, Nexstar’s Board is composed of 10 Board members, nine of whom are independent and three of whom are women. -
Named
Scott Weaver as Senior Vice President of Government Relations inAugust 2024 to lead a team to represent Nexstar’s interests inWashington D.C. -
Announced comprehensive multi-year agreements in
July 2024 to renewCBS Television Network affiliations in 42 markets and an agreement for twoParamount -owned independent stations inMiami, FL andDetroit, MI , both top-20 markets, to become affiliates ofThe CW Network onSeptember 1, 2024 . -
Announced the renewal of CW affiliation agreements with 38 Gray Media-owned television stations in
August 2024 . -
Announced in August that
Nexstar stations inAugusta, GA ,Monroe, LA ,Wichita Falls, TX ,Terre Haute, IN andUtica, NY will become affiliates of The CW, bringing the number of CW affiliations recaptured byNexstar and its partners since the acquisition of The CW to 17 and the number of Company and partner-owned CW affiliates to 54, covering 45.7% ofU.S. TV households. -
Delivered record audiences for
The CW Network debuts of NASCAR Xfinity series racing and WWE NXT. The NASCAR Xfinity Series race fromBristol Motor Speedway onSeptember 20, 2024 averaged 906,000 viewers, the highest ratings for the series sinceJuly 2024 . OnOctober 1, 2024 , WWE NXT drew 895,000 viewers, an increase of over 44% from the prior week’s episode on cable. -
Raised over
$1.7 million from viewers to support relief efforts related to Hurricane Helene and Hurricane Milton. Donations will go to several charitable organizations assisting victims of the storms, including theAmerican Red Cross ,United Way and theSalvation Army , among others.
Financial Highlights
-
Net Revenue. Record third quarter net revenue of
$1.37 billion , increased$234 million , or 20.7%, primarily due to growth in distribution and advertising revenue. Approximately 53% of Nexstar’s third quarter revenue was derived from distribution revenue. -
Distribution Revenue. Record third quarter distribution revenue of
$719 million , increased$121 million , or 20.2%, over the comparable prior year quarter. Distribution revenue growth primarily reflects the comparison with the third quarter of 2023 when a dispute with an MVPD causedNexstar stations to be dark, the benefit of distribution contract renewals in 2023 on terms favorable to the Company, annual rate escalators, growth in vMVPD subscribers, the addition of CW affiliations on certain of our stations, and the return of partner stations on one MVPD in January, which more than offset MVPD subscriber attrition.
Financial Highlights (continued)
-
Advertising Revenue. Record third quarter advertising revenue of
$622 million , increased$113 million , or 22.2%, over the comparable prior year quarter reflecting a$135 million year-over-year increase in election-year political advertising to$154 million , which more than offset a$22 million year-over-year reduction in non-political advertising revenue due to ongoing advertising market softness and political displacement. -
Net Income. Third quarter net income of
$180 million increased$172 million compared to the prior year quarter, reflecting the revenue growth and lower operating expenses driven, in part, by reduced amortization of broadcast rights at The CW, partially offset by increased income tax expenses and reduced income from equity investments related to the performance of theTV Food Network LLC (“TVFN”) in which we have a 31.3% interest. Net Income margin increased to 13.2% from 0.7% in the comparable prior year period. -
Adjusted EBITDA. Third quarter Adjusted EBITDA of
$510 million , increased$231 million , or 82.8%, compared to the prior year quarter primarily reflecting revenue growth and a$36 million year-over-year reduction in losses at The CW, which more than offset lower income from equity method investments from TVFN primarily related to lower advertising revenue. Adjusted EBITDA margin grew to 37.3% from 24.6% in the comparable prior year period. -
Net Cash Provided by Operating Activities. Third quarter Net Cash Provided by Operating Activities of
$387 million , increased$249 million , or 180.4%, compared to the prior year quarter, due primarily to increased net income and a deferral of income taxes into 2025. -
Adjusted Free Cash Flow. Third quarter Adjusted Free Cash Flow of
$327 million , increased$246 million , or 303.7%, compared to the prior year quarter, due primarily to the increase in net cash provided by operating activities and reduced capital expenditures, partially offset by changes in operating assets and liabilities primarily reflecting timing of receipts and payments, which are excluded from our definition of Adjusted Free Cash Flow.
Capital Allocation
-
In the third quarter of 2024, the Company used cash on hand and cash flow from operations to repay
$85 million of debt, pay$55 million in dividends, and repurchase 1,061,852 shares of Nexstar’s common stock at an average price of approximately$167.16 per share for a total of$178 million .
($ in millions, shares in thousands) |
Three Months Ended
|
Nine Months Ended
|
||||||
|
2024 |
2023 |
2024 |
2023 |
||||
Cash Used For |
|
|
|
|
||||
Debt repayment |
|
|
|
|
||||
Acquisitions |
- |
38 |
- |
38 |
||||
Stockholder return |
233 |
246 |
590 |
659 |
||||
Common stock dividends |
55 |
47 |
167 |
145 |
||||
Stock repurchases |
178 |
199 |
423 |
514 |
||||
Shares Outstanding |
|
|
|
|
||||
End of period |
31,476 |
34,194 |
31,476 |
34,194 |
||||
Less: Beginning of period |
32,486 |
35,381 |
33,601 |
36,810 |
||||
Change in shares outstanding |
(1,010) |
(1,187) |
(2,125) |
(2,616) |
||||
% Change |
(3.1%) |
(3.4%) |
(6.3%) |
(7.1%) |
Debt, Cash and Leverage
-
As of
September 30, 2024 , the consolidated debt ofNexstar andMission Broadcasting, Inc. (“Mission”), an independently owned variable interest entity, was$6.7 billion , including senior secured debt of$4.0 billion . -
The Company calculates its leverage ratios in accordance with the terms of its credit agreements which exclude The CW Network’s operations and cash balance. As of
September 30, 2024 ,The CW Network had$22 million of cash on its balance sheet.
‒ As of
-
The table below summarizes the Company’s unrestricted cash balances and debt obligations (net of financing costs, discounts and/or premiums) as of
September 30, 2024 and as ofDecember 31, 2023 .
($ in millions) |
|
|
|
|
|
Unrestricted Cash |
|
|
|
|
|
Revolving Credit Facilities |
|
|
|
|
|
First Lien Term Loans |
|
3,926 |
|
4,064 |
|
5.625% Senior Unsecured Notes due 2027 |
|
1,717 |
|
1,717 |
|
4.75% Senior Unsecured Notes due 2028 |
|
995 |
|
994 |
|
Total Debt |
|
|
|
|
|
Third Quarter Conference Call
Forward-Looking Statements
This communication includes forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events. Forward-looking statements include information preceded by, followed by, or that includes the words "guidance," "believes," "expects," "anticipates," "could," or similar expressions. For these statements,
Definitions and Disclosures Regarding Non-GAAP Financial Information
Adjusted EBITDA is calculated as net income, plus or (minus): transaction and other one-time expenses, stock-based compensation expense, depreciation and amortization expense (excluding amortization of broadcast rights), amortization of basis difference of equity method investments, (gain) loss on asset disposal, impairment charges, interest expense, net, pension and other postretirement plans costs (credit), income tax expense (benefit) and other operating and non-operating expense (income). We consider Adjusted EBITDA to be an indicator of our assets’ operating performance.
Free Cash Flow is calculated as net cash provided by operating activities less capital expenditures.
Adjusted Free Cash Flow is calculated as Free Cash Flow plus or (minus): transaction and other one-time expenses, changes in operating assets and liabilities, net of acquisitions and dispositions (excluding changes in income tax payable), taxes paid on sale of assets, pension and other postretirement plans costs (credit), (payments) for capitalized software obligations, proceeds from disposal of assets and insurance recoveries and other expense (income), cash contribution from (distribution to) noncontrolling interests and other items. We consider Adjusted Free Cash Flow to be an indicator of our liquidity. We consider Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can be available for use in ongoing operations, debt payments, pension contributions, dividends, share repurchases, acquisitions and other items. Adjusted Free Cash Flow is not intended to represent the amount of cash flow available for discretionary expenditures as certain items and non-discretionary expenditures, such as changes in working capital, mandatory debt service requirements and pension contributions, are not deducted from this measure.
For a reconciliation of these non-GAAP financial measurements to the GAAP financial results cited in this news announcement, please see the supplemental tables at the end of this release.
Condensed Consolidated Statements of Operations (in millions, except for share and per share amounts, unaudited) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Net revenue |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
Operating expenses: |
|
|
|
|
||||||||||||
Direct operating |
|
563 |
|
|
537 |
|
|
1,663 |
|
|
1,613 |
|
||||
Selling, general and administrative |
|
225 |
|
|
229 |
|
|
658 |
|
|
659 |
|
||||
Corporate |
|
53 |
|
|
52 |
|
|
160 |
|
|
149 |
|
||||
Depreciation and amortization |
|
190 |
|
|
220 |
|
|
588 |
|
|
731 |
|
||||
Total operating expenses |
|
1,031 |
|
|
1,038 |
|
|
3,069 |
|
|
3,152 |
|
||||
Income from operations |
|
335 |
|
|
94 |
|
|
851 |
|
|
477 |
|
||||
Income from equity method investments, net |
|
17 |
|
|
24 |
|
|
52 |
|
|
82 |
|
||||
Interest expense, net |
|
(113 |
) |
|
(113 |
) |
|
(340 |
) |
|
(332 |
) |
||||
Pension and other postretirement plans credit, net |
|
6 |
|
|
9 |
|
|
20 |
|
|
27 |
|
||||
Gain on disposal of an investment |
|
- |
|
|
- |
|
|
40 |
|
|
- |
|
||||
Other expenses, net |
|
(1 |
) |
|
- |
|
|
(1 |
) |
|
- |
|
||||
Income before income taxes |
|
244 |
|
|
14 |
|
|
622 |
|
|
254 |
|
||||
Income tax expense |
|
(64 |
) |
|
(6 |
) |
|
(169 |
) |
|
(83 |
) |
||||
Net income |
|
180 |
|
|
8 |
|
|
453 |
|
|
171 |
|
||||
Net loss attributable to noncontrolling interests |
|
7 |
|
|
17 |
|
|
27 |
|
|
61 |
|
||||
Net income attributable to |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
Net income per share available to common stockholders: |
|
|
|
|||||||||||||
Basic |
|
|
|
|
|
|
|
|
||||||||
Diluted |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
Weighted average number of common shares outstanding: |
|
|
|
|
||||||||||||
Basic (in thousands) |
|
32,020 |
|
|
34,931 |
|
|
32,759 |
|
|
35,806 |
|
||||
Diluted (in thousands) |
|
32,441 |
|
|
35,367 |
|
|
33,248 |
|
|
36,370 |
|
Condensed Consolidated Statements of Cash Flows ($ in millions, unaudited) |
||||||||
|
Nine Months Ended |
|||||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities: |
|
|
||||||
Net income |
|
|
|
|
||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||||||
Depreciation and amortization |
|
588 |
|
|
731 |
|
||
Stock-based compensation expense |
|
57 |
|
|
44 |
|
||
Amortization of debt financing costs, debt discounts and premium |
|
9 |
|
|
8 |
|
||
Gain on disposal of an investment |
|
(40 |
) |
|
- |
|
||
Deferred income taxes |
|
(26 |
) |
|
(37 |
) |
||
Payments for broadcast rights |
|
(240 |
) |
|
(322 |
) |
||
Income from equity method investments, net |
|
(52 |
) |
|
(82 |
) |
||
Distribution from equity method investments – return on capital |
|
143 |
|
|
259 |
|
||
Changes in operating assets and liabilities, net of acquisitions and dispositions: |
|
|
||||||
Accounts receivable |
|
80 |
|
|
191 |
|
||
Prepaid and other current assets |
|
(10 |
) |
|
(6 |
) |
||
Other noncurrent assets |
|
(7 |
) |
|
(21 |
) |
||
Accounts payable |
|
(99 |
) |
|
(54 |
) |
||
Accrued expenses and other current liabilities |
|
- |
|
|
(3 |
) |
||
Income tax payable |
|
6 |
|
|
(25 |
) |
||
Other noncurrent liabilities |
|
(30 |
) |
|
(36 |
) |
||
Other |
|
7 |
|
|
(1 |
) |
||
Net cash provided by operating activities |
|
839 |
|
|
817 |
|
||
Cash flows from investing activities: |
|
|
||||||
Purchases of property and equipment |
|
(110 |
) |
|
(113 |
) |
||
Payments for acquisitions |
|
- |
|
|
(38 |
) |
||
Deposits received associated with a proposed sale of a real estate asset |
|
- |
|
|
10 |
|
||
Proceeds from disposal of an investment |
|
40 |
|
|
- |
|
||
Other investing activities, net |
|
2 |
|
|
4 |
|
||
Net cash used in investing activities |
|
(68 |
) |
|
(137 |
) |
||
Cash flows from financing activities: |
|
|
||||||
Proceeds from debt issuance, net of debt discounts |
|
55 |
|
|
- |
|
||
Repayments of long-term debt |
|
(201 |
) |
|
(93 |
) |
||
Purchase of treasury stock |
|
(423 |
) |
|
(509 |
) |
||
Common stock dividends paid |
|
(167 |
) |
|
(145 |
) |
||
Payments for capitalized software obligations |
|
(13 |
) |
|
(14 |
) |
||
Contribution from noncontrolling interests |
|
19 |
|
|
47 |
|
||
Cash paid for shares withheld for taxes |
|
(8 |
) |
|
(24 |
) |
||
Other financing activities, net |
|
1 |
|
|
2 |
|
||
Net cash used in financing activities |
|
(737 |
) |
|
(736 |
) |
||
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
34 |
|
|
(56 |
) |
||
Cash, cash equivalents and restricted cash at beginning of period |
|
147 |
|
|
220 |
|
||
Cash, cash equivalents and restricted cash at end of period |
|
|
|
|
Reconciliation of Adjusted EBITDA (Non-GAAP Measure) ($ in millions, unaudited) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
||||||||||||
Net income |
|
|
|
|
|
|
|
|
||||||||
Add (Less): |
|
|
|
|
||||||||||||
Transaction and other one-time expenses(1) |
|
- |
|
|
2 |
|
|
1 |
|
|
13 |
|
||||
Stock-based compensation expense |
|
19 |
|
|
16 |
|
|
57 |
|
|
44 |
|
||||
Depreciation and amortization expense |
|
190 |
|
|
220 |
|
|
588 |
|
|
731 |
|
||||
(Amortization) of broadcast rights expense |
|
(70 |
) |
|
(98 |
) |
|
(226 |
) |
|
(367 |
) |
||||
Amortization of basis difference of equity method investments |
|
18 |
|
|
18 |
|
|
53 |
|
|
53 |
|
||||
Interest expense, net |
|
113 |
|
|
113 |
|
|
340 |
|
|
332 |
|
||||
Pension and other postretirement plans (credit), net |
|
(6 |
) |
|
(9 |
) |
|
(20 |
) |
|
(27 |
) |
||||
Income tax expense |
|
64 |
|
|
6 |
|
|
169 |
|
|
83 |
|
||||
Gain on disposal of an investment |
|
- |
|
|
- |
|
|
(40 |
) |
|
- |
|
||||
Other |
|
2 |
|
|
3 |
|
|
1 |
|
|
(4 |
) |
||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
(1) |
Primarily includes severance, legal and other direct expenses associated with our completed or proposed strategic transactions and/or acquisitions, any fees or other direct expenses associated with financing transactions, and severance and other direct expenses associated with restructuring activities. |
Reconciliation of Free Cash Flow and Adjusted Free Cash Flow (Non-GAAP Measure) ($ in millions, unaudited) |
||||||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
||||||||||||
Net cash provided by operating activities |
|
|
|
|
|
|
|
|
||||||||
Add (Less): |
|
|
|
|
||||||||||||
Capital expenditures |
|
(29 |
) |
|
(36 |
) |
|
(110 |
) |
|
(113 |
) |
||||
Free Cash Flow |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
Add (Less): |
|
|
|
|
||||||||||||
Transaction and other one-time expenses(1) |
|
- |
|
|
2 |
|
|
1 |
|
|
13 |
|
||||
Changes in operating assets and liabilities(2) |
|
(90 |
) |
|
(22 |
) |
|
60 |
|
|
(46 |
) |
||||
Changes in income tax payable(3) |
|
66 |
|
|
(1 |
) |
|
8 |
|
|
(25 |
) |
||||
Taxes paid on sale of assets(4) |
|
- |
|
|
- |
|
|
11 |
|
|
- |
|
||||
Pension and other postretirement plans (credit), net |
|
(6 |
) |
|
(9 |
) |
|
(20 |
) |
|
(27 |
) |
||||
Payments for capitalized software obligations |
|
(2 |
) |
|
(2 |
) |
|
(13 |
) |
|
(14 |
) |
||||
Proceeds from disposal of assets and insurance recoveries |
|
1 |
|
|
- |
|
|
3 |
|
|
7 |
|
||||
Cash contribution from noncontrolling interests |
|
- |
|
|
11 |
|
|
19 |
|
|
47 |
|
||||
Other |
|
- |
|
|
- |
|
|
(6 |
) |
|
- |
|
||||
Adjusted Free Cash Flow |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
||||||||||||
Supplemental Information: |
|
|
|
|
||||||||||||
Distributions received (reduced distributions) from accounts receivable
|
|
- |
|
|
- |
|
|
(9 |
) |
|
69 |
|
||||
(1) |
Primarily includes severance, legal and other direct expenses associated with our completed or proposed strategic transactions and/or acquisitions, any fees or other direct expenses associated with financing transactions, and severance and other direct expenses associated with restructuring activities. |
|
(2) |
Removes the impact of changes in operating assets and liabilities (including changes in income tax payable), net of acquisitions and dispositions. | |
(3) |
Includes changes in income tax payable to reflect all tax payments. | |
(4) |
Eliminates taxes paid on sale of assets related to the impact of a |
|
(5) |
Reflects the impact included in Free Cash Flow and Adjusted Free Cash Flow of cash distributions received from our 31.3% ownership interest in |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107959840/en/
Investor Contacts:
EVP and Chief Financial Officer
972/373-8800
JCIR
212/835-8500 or nxst@jcir.com
Media Contact:
EVP and Chief Communications Officer
972/373-8800 or gweitman@nexstar.tv
Source: