Communication Services -
Broadcasting - NASDAQ - US
$ 2.35
-1.26 %
$ 206 M
Market Cap
2.33
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
The E.W. Scripps Company
| Revenue | 2.51 B |
| Cost Of Revenue | 1.32 B |
| Gross Profit | 1.19 B |
| Operating Expenses | 777 M |
| Operating Income | 412 M |
| Other Expenses | 266 M |
| Net Income | 146 M |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | Dec-1995 | Dec-1994 | Dec-1993 | Dec-1992 | Dec-1991 | Dec-1990 | Dec-1989 | Dec-1988 | Dec-1987 | Dec-1986 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||||||||||||||||||||||||
| Revenue | 2 509.8 | 2 292.9 | 2 453.2 | 2 283.5 | 1 857.5 | 1 351.4 | 1 208.4 | 864.8 | 943.0 | 715.7 | 869.1 | 816.9 | 903.5 | 728.7 | 776.9 | 802.4 | 1 001.8 | 2 517.1 | 2 498.1 | 2 513.9 | 2 167.5 | 1 874.8 | 1 535.7 | 1 437.1 | 1 719.4 | 1 571.3 | 1 454.6 | 1 242.0 | 1 121.9 | 1 030.4 | 1 220.0 | 1 205.8 | 1 263.4 | 1 299.6 | 1 296.6 | 1 266.4 | 1 214.5 | 1 147.0 | 1 036.7 |
| GROSS PROFIT | |||||||||||||||||||||||||||||||||||||||
| Cost Of Revenue | 1 320.8 | 1 283.3 | 1 856.9 | 1 701.3 | 1 103.1 | 875.3 | 1 000.2 | 770.1 | 742.4 | 624.8 | 769.1 | 741.6 | 756.0 | 690.4 | 686.5 | 749.0 | 272.7 | 855.5 | 591.7 | 1 875.3 | 1 641.1 | 1 439.6 | 1 134.3 | 457.5 | 748.4 | 678.6 | 710.2 | 513.5 | 485.9 | 0 | 0 | 0 | 550.5 | 571.5 | 516.5 | 497.7 | 527.9 | 503.8 | 470.8 |
| Gross Profit | 1 189.0 | 1 009.6 | 596.3 | 582.2 | 754.4 | 476.1 | 208.2 | 94.8 | 200.7 | 90.8 | 99.9 | 75.3 | 147.5 | 38.3 | 90.4 | 53.3 | 729.1 | 1 661.7 | 1 906.3 | 638.6 | 526.4 | 435.3 | 401.4 | 979.6 | 971.0 | 892.7 | 744.4 | 728.5 | 636.0 | 1 030.4 | 1 220.0 | 1 205.8 | 712.9 | 728.1 | 780.1 | 768.7 | 686.6 | 643.2 | 565.9 |
| OPERATING INCOME | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses | 776.5 | 1 762.8 | 160.4 | 161.9 | 431.6 | 360.8 | 64.0 | 56.3 | 72.9 | 110.6 | 59.1 | 56.6 | 58.0 | 40.1 | 46.1 | 44.7 | 1 518.6 | 1 451.5 | 1 220.1 | 195.1 | 69.0 | 68.1 | 62.8 | 705.2 | 625.9 | 596.1 | 468.3 | 477.6 | 430.1 | 849.2 | 995.9 | 1 015.8 | 539.0 | 552.1 | 617.8 | 554.9 | 456.3 | 442.0 | 434.3 |
| Selling, General and Administrative Expenses | 606.2 | 614.8 | 623.2 | 595.1 | 4.4 | 7.0 | 19.8 | 14.1 | 14.3 | 58.7 | 10.0 | 8.8 | 8.6 | 351.9 | 351.8 | 376.5 | 667.5 | 908.4 | 1 109.3 | 1 621.8 | 1 460.5 | 1 274.4 | 0 | 470.5 | 516.7 | 492.2 | 364.5 | 400.0 | 360.7 | 0 | 0 | 0 | 417.1 | 440.0 | 464.4 | 406.5 | 391.5 | 383.0 | 390.9 |
| Research and Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 412.5 | (753.2) | 428.3 | 400.7 | 303.5 | 87.4 | 130.0 | (1.9) | 126.7 | (82.9) | 29.1 | 13.6 | 73.9 | (23.4) | 31.6 | (217.7) | (789.6) | 210.1 | 686.2 | 443.5 | 457.4 | 365.3 | 338.6 | 274.4 | 345.1 | 296.6 | 276.1 | 250.9 | 205.9 | 181.2 | 224.0 | 190.0 | 212.1 | 169.0 | 150.8 | 208.2 | 192.2 | 105.3 | 121.6 |
| PRE-TAX INCOME | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense | 210.3 | 213.5 | 161.1 | 165.2 | 93.0 | 80.6 | 36.2 | 26.7 | 18.0 | 15.1 | 8.5 | 10.4 | 12.2 | 1.6 | 3.7 | 2.6 | 10.9 | 38.0 | 56.0 | 38.8 | 30.9 | 31.6 | 28.3 | 39.2 | 51.9 | 45.6 | 47.1 | 0 | 9.6 | 11.2 | 16.6 | 27.3 | 34.2 | 38.7 | 43.8 | 42.9 | 55.4 | 0 | 46.0 |
| Total Other Income | (202.5) | (214.3) | (151.9) | (213.7) | (94.5) | (86.4) | (55.8) | (30.2) | (35.0) | (16.5) | (13.3) | (8.4) | (17.0) | (2.3) | (1.9) | (1.5) | (34.9) | (102.3) | 377.9 | 28.9 | 42.2 | 43.5 | (34.7) | (36.9) | (73.5) | (45.6) | (51.7) | 24.3 | 10.2 | (9.7) | (6.5) | 47.3 | 26.4 | (45.7) | (55.3) | (48.5) | (93.5) | (95.9) | (56.0) |
| Pre-Tax Income | 210.0 | (967.5) | 276.5 | 187.1 | 209.0 | 1.0 | 74.2 | (32.1) | 106.0 | (99.4) | 12.3 | (8.6) | 56.9 | (25.7) | 29.7 | (219.2) | (937.0) | 254.6 | 690.2 | 472.4 | 542.7 | 423.1 | 303.9 | 237.6 | 271.5 | 251.0 | 224.3 | 275.2 | 216.1 | 171.5 | 217.6 | 237.3 | 200.3 | 130.3 | 107.0 | 165.3 | 136.8 | 105.3 | 75.6 |
| NET INCOME | |||||||||||||||||||||||||||||||||||||||
| Tax Provision | 63.8 | (19.7) | 80.6 | 71.2 | 55.5 | 2.9 | 18.1 | (20.1) | 38.7 | (32.8) | 2.0 | (7.8) | 17.0 | (10.0) | 0.8 | (27.2) | (304.7) | 177.3 | 219.3 | 191.3 | 195.8 | 138.0 | 115.6 | 99.6 | 108.1 | 104.1 | 93.1 | 117.5 | 86.0 | 74.5 | 86.9 | 108.6 | 94.0 | 65.7 | 59.0 | 76.0 | 66.7 | 60.1 | 41.5 |
| Net Income | 146.2 | (947.8) | 195.9 | 122.7 | 153.6 | (1.9) | 20.4 | (13.1) | 67.2 | (82.5) | 10.5 | (0.5) | 40.2 | (15.5) | 130.5 | (209.6) | (476.6) | (1.6) | 353.2 | 249.2 | 303.8 | 270.8 | 188.3 | 138.0 | 163.5 | 146.9 | 131.2 | 157.7 | 157.4 | 133.4 | 122.7 | 128.7 | 83.9 | 64.6 | 48.0 | 89.3 | 70.1 | 45.2 | 34.1 |
| EPS | 1.01 | 11.8 | 2.35 | 1.49 | 1.89 | 0.0237 | 0.25 | 0.16 | 0.8 | 1.07 | 0.18 | 0.0085 | 0.7 | 0.27 | 2.04 | 3.89 | 8.81 | 0.0298 | 6.48 | 4.59 | 5.88 | 5.25 | 3.48 | 2.63 | 3.06 | 2.73 | 2.37 | 2.94 | 2.94 | 2.51 | 2.42 | 2.58 | 1.68 | 1.3 | 0.96 | 1.79 | 1.41 | 0.91 | 0.68 |