Nexstar Media Group, Inc. (NASDAQ: NXST) (“Nexstar” or “the Company”) today reported financial results for the fourth quarter ended December 31, 2021 as summarized below:
Summary 2021 Fourth Quarter and Full Year Highlights |
||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
Three Months Ended December 31, |
|
|
% |
|
|
Years Ended December 31, |
|
% |
|||||||||||||||
($ in thousands) |
2021 |
|
|
2020 |
|
|
Change |
|
|
2021 |
|
|
2020 |
|
Change |
|
||||||||
Core Advertising Revenue |
$ |
493,870 |
|
$ |
473,524 |
|
+4.3 |
|
$ |
1,761,738 |
|
$ |
1,571,072 |
+12.1 |
|
|||||||||
Political Advertising Revenue |
|
18,893 |
|
|
298,270 |
|
(93.7 |
) |
|
45,199 |
|
|
507,564 |
(91.1 |
) |
|||||||||
Television Advertising Revenue |
$ |
512,763 |
|
$ |
771,794 |
|
(33.6 |
) |
$ |
1,806,937 |
|
$ |
2,078,636 |
(13.1 |
) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Distribution Revenue |
|
615,855 |
|
|
527,986 |
|
+16.6 |
|
|
2,472,894 |
|
|
2,152,622 |
+14.9 |
|
|||||||||
Digital Revenue |
|
101,671 |
|
|
65,036 |
|
+56.3 |
|
|
322,558 |
|
|
223,368 |
+44.4 |
|
|||||||||
Other Revenue |
|
15,549 |
|
|
11,795 |
|
+31.8 |
|
|
45,982 |
|
|
46,643 |
(1.4 |
) |
|||||||||
Net Revenue |
$ |
1,245,838 |
|
$ |
1,376,611 |
|
(9.5 |
) |
$ |
4,648,371 |
|
$ |
4,501,269 |
+3.3 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from Operations |
$ |
324,766 |
|
$ |
530,531 |
|
(38.8 |
) |
$ |
1,175,393 |
|
$ |
1,375,396 |
(14.5 |
) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
$ |
262,328 |
|
$ |
362,912 |
|
(27.7 |
) |
$ |
830,436 |
|
$ |
808,060 |
+2.8 |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA Before Transaction and Other One-Time Expenses(1) |
$ |
499,281 |
|
$ |
671,317 |
|
(25.6 |
) |
$ |
1,904,635 |
|
$ |
1,995,645 |
(4.6 |
) |
|||||||||
Adjusted EBITDA(1) |
|
496,081 |
|
|
657,052 |
|
(24.5 |
) |
|
1,896,695 |
|
|
1,951,212 |
(2.8 |
) |
|||||||||
Adjusted EBITDA Margin(2) |
|
39.8 |
% |
|
47.7 |
% |
|
|
|
|
40.8 |
% |
|
43.3 |
% |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Free Cash Flow Before Transaction and Other One-Time Expenses(1) |
$ |
330,152 |
|
$ |
450,591 |
|
(26.7 |
) |
$ |
1,251,281 |
|
$ |
1,304,571 |
(4.1 |
) |
|||||||||
Free Cash Flow(1) |
|
326,952 |
|
|
443,170 |
|
(26.2 |
) |
|
1,243,341 |
|
|
1,280,086 |
(2.9 |
) |
The contribution from Nexstar’s 31.3% ownership stake in TV Food Network and other investments is included in the Consolidated Statements of Operations and Comprehensive Income under caption “Income from equity method investments, net” while revenue from NewsNation (formerly WGN America) is included in core advertising revenue and distribution fee revenue. | ||
(1) |
Definitions and disclosures regarding non-GAAP financial information including reconciliations are included at the end of the press release. |
|
(2) |
Adjusted EBITDA margin is Adjusted EBITDA as a percentage of net revenue. |
CEO Comment
Perry A. Sook, Chairman and Chief Executive Officer of Nexstar Media Group, Inc. commented, “In 2021, Nexstar generated all-time high net revenue and record non-election year Adjusted EBITDA, once again exceeding consensus expectations. Our results leveraged an improving and strong core television advertising market, the positive impact of 2020 distribution agreement renewals and double-digit growth in our core digital business, aided by recent content-driven digital acquisitions. Our operating model, which prioritizes free cash flow, resulted in Nexstar generating record non-election year free cash flow, enabling us to invest in our platform and in complementary accretive acquisitions, while reducing our debt-load and returning approximately 53% of our free cash flow to our shareholders in the form of dividends and share repurchases.”
“We are enthusiastic about Nexstar’s opportunities for the foreseeable future and have excellent three-year visibility. While early, this year is off to an excellent start and we expect 2022 operating results will benefit from strong mid-term election year political advertising. Looking ahead, 2023 will benefit from the renegotiation of our distribution contracts representing more than half of our subscribers during 2022, and 2024 will benefit from presidential election year political advertising and additional distribution contract renewals. For the 2022/2023 cycle, we expect to generate pro forma average annual free cash flow of approximately $1.40 billion.”
“Consistent with our capital allocation priorities and focus on enhancing shareholder value, in January, the Board of Directors increased Nexstar’s quarterly cash dividend by approximately 29% to $0.90 per share. The double-digit increase in Nexstar’s dividend for the ninth consecutive year, ongoing opportunistic share repurchases and our free cash flow growth will allow us to continue delivering industry leading risk-adjusted returns to our shareholders. Last month our Board also approved a plan to eliminate our Class B and C shares which will be voted on at our annual shareholders’ meeting in June, highlighting another corporate governance action intended to benefit all shareholders.”
"With solid operating momentum across our business and projected record financial performance in 2022, Nexstar has confidence in delivering our free cash flow targets, which will provide us with the financial flexibility to pursue and expand strategic organic growth initiatives, including accretive M&A, while supporting growing shareholder returns.”
Fourth Quarter and Full Year 2021 Operational Highlights
Nexstar continues to leverage its industry-leading scale and content platform to drive near- and long-term growth, while creating new value for its customers, shareholders and communities. Over the course of the year the Company had many operating accomplishments, including:
Fourth Quarter 2021 Financial Highlights
Full Year 2021 Financial Highlights
Debt and Leverage Review
The table below summarizes the Company’s debt obligations (net of financing costs and discounts).
($ in millions) |
December 31, 2021 |
December 31, 2020 |
||||
Revolving Credit Facilities |
$ |
61.5 |
$ |
327.0 |
||
First Lien Term Loans |
|
4,571.5 |
|
4,559.1 |
||
5.625% Senior Unsecured Notes due 2027 |
|
1,790.2 |
|
1,791.0 |
||
4.75% Senior Unsecured Notes due 2028 |
|
991.9 |
|
990.9 |
||
Total Funded Debt |
$ |
7,415.1 |
$ |
7,668.0 |
||
|
|
|
||||
Unrestricted Cash |
$ |
190.9 |
$ |
152.7 |
Fourth Quarter Conference Call
Nexstar will host a conference call at 10:00 a.m. ET today. Senior management will discuss the financial results and host a question-and-answer session. The dial in number for the audio conference call is 929/477-0324, conference ID 5317328 (domestic and international callers). Participants can also listen to a live webcast of the call through the “Events and Presentations” section under “Investor Relations” on Nexstar’s website at www.nexstar.tv. A webcast replay will be available for 90 days following the live event at www.nexstar.tv.
Definitions and Disclosures Regarding non-GAAP Financial Information
Adjusted EBITDA is calculated as net income, plus interest expense (net), loss on extinguishment of debt, income tax expense (benefit), depreciation, amortization of intangible assets and broadcast rights, (gain) loss on asset disposal, impairment charges, (income) loss from equity method investments, distributions from equity method investments and other expense (income), minus reimbursement from the FCC related to station repack and broadcast rights payments. We consider Adjusted EBITDA to be an indicator of our assets’ operating performance and a measure of our ability to service debt. It is also used by management to identify the cash available for strategic acquisitions and investments, maintain capital assets and fund ongoing operations and working capital needs. We also believe that Adjusted EBITDA is useful to investors and lenders as a measure of valuation and ability to service debt.
Free cash flow is calculated as net income, plus interest expense (net), loss on extinguishment of debt, income tax expense (benefit), depreciation, amortization of intangible assets and broadcast rights, (gain) loss on asset disposal, stock-based compensation expense, impairment charges, (income) loss from equity method investments, distributions from equity method investments and other expense (income), minus payments for broadcast rights, cash interest expense, capital expenditures, proceeds from disposals of property and equipment, and operating cash income tax payments. We consider Free Cash Flow to be an indicator of our assets’ operating performance. In addition, this measure is useful to investors because it is frequently used by industry analysts, investors and lenders as a measure of valuation for broadcast companies, although their definitions of Free Cash Flow may differ from our definition.
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.
With respect to our forward-looking guidance, no reconciliation between a non-GAAP measure to the closest corresponding GAAP measure is included in this release because we are unable to quantify certain amounts that would be required to be included in the GAAP measure without unreasonable efforts. We believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. In particular, a reconciliation of forward-looking Free Cash Flow to the closest corresponding GAAP measure is not available without unreasonable efforts on a forward-looking basis due to the high variability, complexity and low visibility with respect to the charges excluded from these non-GAAP measures. For example, the definition of Free Cash Flow excludes stock-based compensation expenses specific to equity compensation awards that are directly impacted by unpredictable fluctuations in our stock price. In addition, the definition of Free Cash Flow excludes the impact of non-recurring or unusual items such as impairment charges, transaction-related costs and gains or losses on sales of assets which are unpredictable. We expect the variability of these items to have a significant, and potentially unpredictable, impact on our future GAAP financial results.
About Nexstar Media Group, Inc.
Nexstar Media Group, Inc. (NASDAQ: NXST) is a leading diversified media company that produces and distributes engaging local and national news, sports and entertainment content, including 283,000 hours of original video content each year. Nexstar owns America’s largest local broadcasting group comprised of top network affiliates, with 200 owned or partner stations in 116 U.S. markets reaching 212 million people. Nexstar’s television assets also include NewsNation, America’s fastest-growing national news and entertainment cable network reaching 75 million television homes, popular entertainment multicast networks Antenna TV and Rewind TV, and a 31.3% ownership stake in TV Food Network. The Company’s portfolio of digital assets, including The Hill and BestReviews, are collectively a Top 10 U.S. digital news and information property with over 120 million monthly unique users as of December 31, 2021. In addition to delivering exceptional content and service to our communities, Nexstar provides premium multiplatform advertising opportunities at scale for businesses and brands seeking to leverage the strong consumer engagement of our compelling content offering. For more information, please visit www.nexstar.tv.
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, Nexstar claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. The forward-looking statements contained in this communication, concerning, among other things, future financial performance, including changes in net revenue, cash flow and operating expenses, involve risks and uncertainties, and are subject to change based on various important factors, including the impact of changes in national and regional economies, the ability to service and refinance our outstanding debt, successful integration of acquired television stations and digital businesses (including achievement of synergies and cost reductions), pricing fluctuations in local and national advertising, future regulatory actions and conditions in the television stations' operating areas, competition from others in the broadcast television markets, volatility in programming costs, the effects of governmental regulation of broadcasting, industry consolidation, technological developments and major world news events. Nexstar undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks, uncertainties and assumptions, the forward-looking events discussed in this communication might not occur. You should not place undue reliance on these forward-looking statements, which speak only as of the date of this release. For more details on factors that could affect these expectations, please see Nexstar’s other filings with the Securities and Exchange Commission.
Nexstar Media Group, Inc. |
||||||||||||||||
Consolidated Statements of Operations and Comprehensive Income |
||||||||||||||||
(in thousands, except per share amounts, unaudited) |
||||||||||||||||
|
|
Three Months Ended December 31, |
|
|
Years Ended December 31, |
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net revenue |
|
$ |
1,245,838 |
|
|
$ |
1,376,611 |
|
|
$ |
4,648,371 |
|
|
$ |
4,501,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses (income): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Corporate expenses |
|
|
43,570 |
|
|
|
54,388 |
|
|
|
175,829 |
|
|
|
182,960 |
|
Direct operating expenses, net of trade |
|
|
465,312 |
|
|
|
431,672 |
|
|
|
1,849,502 |
|
|
|
1,708,124 |
|
Selling, general and administrative expenses, excluding corporate |
|
|
236,536 |
|
|
|
219,498 |
|
|
|
848,418 |
|
|
|
729,097 |
|
Trade expense |
|
|
5,314 |
|
|
|
4,059 |
|
|
|
12,897 |
|
|
|
12,396 |
|
Depreciation of property and equipment |
|
|
45,839 |
|
|
|
39,901 |
|
|
|
166,565 |
|
|
|
147,688 |
|
Amortization of intangible assets |
|
|
77,683 |
|
|
|
70,350 |
|
|
|
300,912 |
|
|
|
279,710 |
|
Amortization of broadcast rights |
|
|
28,650 |
|
|
|
32,574 |
|
|
|
121,068 |
|
|
|
137,490 |
|
Reimbursement from the FCC related to station repack |
|
|
(1,809 |
) |
|
|
(5,914 |
) |
|
|
(19,735 |
) |
|
|
(57,261 |
) |
Assets held for sale impairment |
|
|
23,046 |
|
|
|
- |
|
|
|
23,046 |
|
|
|
- |
|
Gain on disposal of stations, net |
|
|
(300 |
) |
|
|
(448 |
) |
|
|
(2,755 |
) |
|
|
(7,473 |
) |
Change in the estimated fair value of contingent consideration attributable to a past merger |
|
|
(2,769 |
) |
|
|
- |
|
|
|
(2,769 |
) |
|
|
3,933 |
|
Gain on relinquishment of spectrum |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,791 |
) |
Total operating expenses |
|
|
921,072 |
|
|
|
846,080 |
|
|
|
3,472,978 |
|
|
|
3,125,873 |
|
Income from operations |
|
|
324,766 |
|
|
|
530,531 |
|
|
|
1,175,393 |
|
|
|
1,375,396 |
|
Income from equity method investments, net |
|
|
46,873 |
|
|
|
28,803 |
|
|
|
124,580 |
|
|
|
70,154 |
|
Interest expense, net |
|
|
(70,094 |
) |
|
|
(74,503 |
) |
|
|
(282,651 |
) |
|
|
(335,303 |
) |
Loss on debt extinguishment |
|
|
(1,305 |
) |
|
|
(5,897 |
) |
|
|
(3,213 |
) |
|
|
(50,745 |
) |
Pension and other postretirement plans credit, net |
|
|
27,964 |
|
|
|
13,725 |
|
|
|
80,936 |
|
|
|
46,010 |
|
Other income (expenses), net |
|
|
664 |
|
|
|
(166 |
) |
|
|
(1,731 |
) |
|
|
(944 |
) |
Income before income taxes |
|
|
328,868 |
|
|
|
492,493 |
|
|
|
1,093,314 |
|
|
|
1,104,568 |
|
Income tax expense |
|
|
(66,540 |
) |
|
|
(129,581 |
) |
|
|
(262,878 |
) |
|
|
(296,508 |
) |
Net income |
|
|
262,328 |
|
|
|
362,912 |
|
|
|
830,436 |
|
|
|
808,060 |
|
Net loss attributable to noncontrolling interests |
|
|
1,665 |
|
|
|
1,335 |
|
|
|
4,132 |
|
|
|
3,381 |
|
Net income attributable to Nexstar Media Group, Inc. |
|
$ |
263,993 |
|
|
$ |
364,247 |
|
|
$ |
834,568 |
|
|
$ |
811,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per common share attributable to Nexstar Media Group, Inc.: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
6.44 |
|
|
$ |
8.32 |
|
|
$ |
19.81 |
|
|
$ |
18.06 |
|
Diluted |
|
$ |
6.19 |
|
|
$ |
7.97 |
|
|
$ |
18.98 |
|
|
$ |
17.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
40,987 |
|
|
|
43,758 |
|
|
|
42,133 |
|
|
|
44,921 |
|
Diluted |
|
|
42,676 |
|
|
|
45,700 |
|
|
|
43,982 |
|
|
|
46,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
262,328 |
|
|
$ |
362,912 |
|
|
$ |
830,436 |
|
|
$ |
808,060 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Change in unrecognized amounts included in pension and other postretirement benefit obligations, net of tax expense of $36,710 in 2021 and $5,007 in 2020 |
|
|
107,140 |
|
|
|
14,611 |
|
|
|
107,140 |
|
|
|
14,611 |
|
Total comprehensive income |
|
|
369,468 |
|
|
|
377,523 |
|
|
|
937,576 |
|
|
|
822,671 |
|
Total comprehensive loss attributable to noncontrolling interests |
|
|
1,665 |
|
|
|
1,335 |
|
|
|
4,132 |
|
|
|
3,381 |
|
Total comprehensive income attributable to Nexstar Media Group, Inc. |
|
$ |
371,133 |
|
|
$ |
378,858 |
|
|
$ |
941,708 |
|
|
$ |
826,052 |
|
Nexstar Media Group, Inc. |
||||||||||||||||
Reconciliation of Adjusted EBITDA (Non-GAAP Measures) |
||||||||||||||||
($ in thousands, unaudited) |
||||||||||||||||
|
|
Three Months Ended December 31, |
|
|
Years Ended December 31, |
|
||||||||||
Adjusted EBITDA: |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income |
|
$ |
262,328 |
|
|
$ |
362,912 |
|
|
$ |
830,436 |
|
|
$ |
808,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add (Less): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
70,094 |
|
|
|
74,503 |
|
|
|
282,651 |
|
|
|
335,303 |
|
Loss on extinguishment of debt |
|
|
1,305 |
|
|
|
5,897 |
|
|
|
3,213 |
|
|
|
50,745 |
|
Income tax expense |
|
|
66,540 |
|
|
|
129,581 |
|
|
|
262,878 |
|
|
|
296,508 |
|
Depreciation of property and equipment |
|
|
45,839 |
|
|
|
39,901 |
|
|
|
166,565 |
|
|
|
147,688 |
|
Amortization of intangible assets |
|
|
77,683 |
|
|
|
70,350 |
|
|
|
300,912 |
|
|
|
279,710 |
|
Amortization of broadcast rights |
|
|
28,650 |
|
|
|
32,574 |
|
|
|
121,068 |
|
|
|
137,490 |
|
Stock-based compensation expense |
|
|
12,380 |
|
|
|
12,357 |
|
|
|
46,703 |
|
|
|
48,274 |
|
Amortization of right-of-use assets attributable to favorable leases |
|
|
152 |
|
|
|
152 |
|
|
|
609 |
|
|
|
609 |
|
Loss (gain) on asset disposal and operating lease terminations, net |
|
|
2,578 |
|
|
|
5,868 |
|
|
|
(6,203 |
) |
|
|
4,937 |
|
Change in the estimated fair value of contingent consideration attributable to a past merger |
|
|
(2,769 |
) |
|
|
- |
|
|
|
(2,769 |
) |
|
|
3,933 |
|
Gain on relinquishment of spectrum |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,791 |
) |
Corporate one-time transaction expenses |
|
|
3,200 |
|
|
|
14,265 |
|
|
|
7,940 |
|
|
|
44,433 |
|
Assets held for sale impairment |
|
|
23,046 |
|
|
|
- |
|
|
|
23,046 |
|
|
|
- |
|
Right-of-use asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
868 |
|
Income from equity method investments, net |
|
|
(46,873 |
) |
|
|
(28,803 |
) |
|
|
(124,580 |
) |
|
|
(70,154 |
) |
Distributions from equity method investments |
|
|
17,081 |
|
|
|
16,685 |
|
|
|
239,470 |
|
|
|
223,682 |
|
Pension and other postretirement plans credit, net |
|
|
(27,964 |
) |
|
|
(13,725 |
) |
|
|
(80,936 |
) |
|
|
(46,010 |
) |
Other (income) expenses, net |
|
|
(664 |
) |
|
|
166 |
|
|
|
1,731 |
|
|
|
944 |
|
Gain on disposal of stations and business units, net |
|
|
(300 |
) |
|
|
(448 |
) |
|
|
(2,755 |
) |
|
|
(7,473 |
) |
Reimbursement from the FCC related to station repack |
|
|
(1,809 |
) |
|
|
(5,914 |
) |
|
|
(19,735 |
) |
|
|
(57,261 |
) |
Payments for broadcast rights |
|
|
(34,336 |
) |
|
|
(46,372 |
) |
|
|
(167,378 |
) |
|
|
(193,586 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA before transaction, one-time and other non-cash items |
|
|
496,161 |
|
|
|
669,949 |
|
|
|
1,882,866 |
|
|
|
1,997,909 |
|
Margin % |
|
|
39.8 |
% |
|
|
48.7 |
% |
|
|
40.5 |
% |
|
|
44.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Transaction and other one-time expenses |
|
|
(3,200 |
) |
|
|
(14,265 |
) |
|
|
(7,940 |
) |
|
|
(44,433 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA before other non-cash items |
|
|
492,961 |
|
|
|
655,684 |
|
|
|
1,874,926 |
|
|
|
1,953,476 |
|
Margin % |
|
|
39.6 |
% |
|
|
47.6 |
% |
|
|
40.3 |
% |
|
|
43.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add (Less): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation expense |
|
|
(12,380 |
) |
|
|
(12,357 |
) |
|
|
(46,703 |
) |
|
|
(48,274 |
) |
Pension and other postretirement plans credit, net(1) |
|
|
15,500 |
|
|
|
13,725 |
|
|
|
68,472 |
|
|
|
46,010 |
|
Transaction and other one-time expenses |
|
|
3,200 |
|
|
|
14,265 |
|
|
|
7,940 |
|
|
|
44,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA before transaction and other one-time expenses |
|
|
499,281 |
|
|
|
671,317 |
|
|
|
1,904,635 |
|
|
|
1,995,645 |
|
Margin % |
|
|
40.1 |
% |
|
|
48.8 |
% |
|
|
41.0 |
% |
|
|
44.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Transaction and other one-time expenses |
|
|
(3,200 |
) |
|
|
(14,265 |
) |
|
|
(7,940 |
) |
|
|
(44,433 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
496,081 |
|
|
$ |
657,052 |
|
|
$ |
1,896,695 |
|
|
$ |
1,951,212 |
|
Margin % |
|
|
39.8 |
% |
|
|
47.7 |
% |
|
|
40.8 |
% |
|
|
43.3 |
% |
(1) |
Excludes $12.5 million settlement gain from the purchase of an annuity contract related to certain participants of a qualified pension plan during Q4 2021. |
Nexstar Media Group, Inc. |
||||||||||||||||
Reconciliation of Free Cash Flow (Non-GAAP Measure) |
||||||||||||||||
($ in thousands, unaudited) |
||||||||||||||||
|
|
Three Months Ended December 31, |
|
|
Years Ended December 31, |
|
||||||||||
Free Cash Flow: |
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
Net income |
|
$ |
262,328 |
|
|
$ |
362,912 |
|
|
$ |
830,436 |
|
|
$ |
808,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add (Less): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
70,094 |
|
|
|
74,503 |
|
|
|
282,651 |
|
|
|
335,303 |
|
Loss on extinguishment of debt |
|
|
1,305 |
|
|
|
5,897 |
|
|
|
3,213 |
|
|
|
50,745 |
|
Income tax expense |
|
|
66,540 |
|
|
|
129,581 |
|
|
|
262,878 |
|
|
|
296,508 |
|
Depreciation of property and equipment |
|
|
45,839 |
|
|
|
39,901 |
|
|
|
166,565 |
|
|
|
147,688 |
|
Amortization of intangible assets |
|
|
77,683 |
|
|
|
70,350 |
|
|
|
300,912 |
|
|
|
279,710 |
|
Amortization of broadcast rights |
|
|
28,650 |
|
|
|
32,574 |
|
|
|
121,068 |
|
|
|
137,490 |
|
Stock-based compensation expense |
|
|
12,380 |
|
|
|
12,357 |
|
|
|
46,703 |
|
|
|
48,274 |
|
Amortization of right-of-use assets attributable to favorable leases |
|
|
152 |
|
|
|
152 |
|
|
|
609 |
|
|
|
609 |
|
Loss (gain) on asset disposal and operating lease terminations, net |
|
|
2,578 |
|
|
|
5,868 |
|
|
|
(6,203 |
) |
|
|
4,937 |
|
Change in the estimated fair value of contingent consideration attributable to a past merger |
|
|
(2,769 |
) |
|
|
- |
|
|
|
(2,769 |
) |
|
|
3,933 |
|
Gain on relinquishment of spectrum |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,791 |
) |
Corporate one-time transaction expenses, including non-cash charges(1) |
|
|
3,200 |
|
|
|
14,265 |
|
|
|
7,940 |
|
|
|
44,433 |
|
Assets held for sale impairment |
|
|
23,046 |
|
|
|
- |
|
|
|
23,046 |
|
|
|
- |
|
Right-of-use asset impairment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
868 |
|
Income from equity method investments, net |
|
|
(46,873 |
) |
|
|
(28,803 |
) |
|
|
(124,580 |
) |
|
|
(70,154 |
) |
Distributions from equity method investments |
|
|
17,081 |
|
|
|
16,685 |
|
|
|
239,470 |
|
|
|
223,682 |
|
Pension and other postretirement plans credit, net |
|
|
(27,964 |
) |
|
|
(13,725 |
) |
|
|
(80,936 |
) |
|
|
(46,010 |
) |
Other (income) expenses, net |
|
|
(664 |
) |
|
|
166 |
|
|
|
1,731 |
|
|
|
944 |
|
Gain on disposal of stations and business units, net |
|
|
(300 |
) |
|
|
(448 |
) |
|
|
(2,755 |
) |
|
|
(7,473 |
) |
Payments for broadcast rights |
|
|
(34,336 |
) |
|
|
(46,372 |
) |
|
|
(167,378 |
) |
|
|
(193,586 |
) |
Cash interest expense |
|
|
(66,318 |
) |
|
|
(70,591 |
) |
|
|
(267,672 |
) |
|
|
(318,075 |
) |
Capital expenditures, excluding station repack and CVR spectrum(2) |
|
|
(42,469 |
) |
|
|
(39,915 |
) |
|
|
(139,807 |
) |
|
|
(157,507 |
) |
Capital expenditures related to station repack |
|
|
(3,071 |
) |
|
|
(5,380 |
) |
|
|
(10,045 |
) |
|
|
(54,666 |
) |
Proceeds from disposal of assets |
|
|
992 |
|
|
|
1,615 |
|
|
|
17,583 |
|
|
|
2,644 |
|
Operating cash income tax payments, net(3) |
|
|
(72,452 |
) |
|
|
(124,726 |
) |
|
|
(319,851 |
) |
|
|
(269,005 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free cash flow before transaction, one-time and other non-cash items |
|
|
314,652 |
|
|
|
436,866 |
|
|
|
1,182,809 |
|
|
|
1,258,561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Transaction and other one-time expenses, excluding non-cash charges(4) |
|
|
(3,200 |
) |
|
|
(7,421 |
) |
|
|
(7,940 |
) |
|
|
(24,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free cash flow before other non-cash items |
|
|
311,452 |
|
|
|
429,445 |
|
|
|
1,174,869 |
|
|
|
1,234,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add: Pension and other postretirement plans credit, net(5) |
|
|
15,500 |
|
|
|
13,725 |
|
|
|
68,472 |
|
|
|
46,010 |
|
Transaction and other one-time expenses |
|
|
3,200 |
|
|
|
7,421 |
|
|
|
7,940 |
|
|
|
24,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free cash flow before transaction and other one-time expenses |
|
$ |
330,152 |
|
|
$ |
450,591 |
|
|
$ |
1,251,281 |
|
|
$ |
1,304,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Transaction and other one-time expenses, excluding non-cash charges (4) |
|
|
(3,200 |
) |
|
|
(7,421 |
) |
|
|
(7,940 |
) |
|
|
(24,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Free cash flow |
|
$ |
326,952 |
|
|
$ |
443,170 |
|
|
$ |
1,243,341 |
|
|
$ |
1,280,086 |
|
(1) |
Includes $6.8 million and $19.9 million provision for uncollectible amounts due from an entity for which Nexstar had variable interests during the three months and year ended December 31, 2020, respectively. |
(2) |
During the three months and year ended December 31, 2021 capital expenditures related to relinquishment of the CVR spectrum were $0.2 million and $0.9 million, respectively. During the three months and year ended December 31, 2020, capital expenditures related to relinquishment of the CVR spectrum were $1.6 million and $4.9 million, respectively. |
(3) |
Excludes (i) $57.7 million in tax payments during Q3 2020 related to various sale of stations, (ii) $25.0 million tax payment during Q4 2020 related to a cash consideration received to settle a litigation. |
(4) |
Excludes $6.8 million and $19.9 million provision for uncollectible amounts due from an entity for which Nexstar had variable interests during the three months and year ended December 31, 2020, respectively. |
(5) |
Excludes $12.5 million settlement gain from the purchase of an annuity contract related to certain participants of a qualified pension plan during Q4 2021. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220221005491/en/
Investor Contacts:
Thomas E. Carter
President and Chief Operating Officer
Nexstar Media Group, Inc.
972/373-8800
Lee Ann Gliha
Executive Vice President and Chief Financial Officer
Nexstar Media Group, Inc.
972/373-8800
Joseph Jaffoni or Jennifer Neuman
JCIR
212/835-8500 or [email protected]
Media Contact:
Gary Weitman
EVP and Chief Communications Officer
Nexstar Media Group, Inc.
972/373-8800 or [email protected]