Market Overview

Nexstar Media Group Second Quarter Net Revenue Rises 5.5% to a Record $660.3 Million

Share:

Net Revenue Growth Drives Record 2Q Operating Income of $174.5
Million and Net Income of $86.6 Million

Record 2Q BCF of $257.5 Million, Adjusted EBITDA of $233.1 Million
and Free Cash Flow of $148.2 Million, Inclusive of One-Time Transaction
Expenses

Repurchases 250,000 Shares During Second Quarter

Nexstar Media Group, Inc. (NASDAQ:NXST) ("Nexstar" or "the Company")
today reported record financial results for the second quarter ended
June 30, 2018 as summarized below.

           

Summary 2018 Second Quarter Highlights

 

Three Months Ended
June 30,

Six Months Ended

June 30,

($ in thousands) 2018   2017 Change 2018   2017 Change
Local Revenue $ 198,560 $ 209,594 (5.3 )% $ 391,828   $ 388,070 +1.0 %
National Revenue $ 71,633 $ 77,256 (7.3 )% $ 138,678 $ 143,238 (3.2 )%
Political Revenue $ 31,636 $ 5,488 +476.5 % $ 40,902 $ 7,184 +469.3 %
Television Ad Revenue $ 301,829 $ 292,338 +3.2 % $ 571,408 $ 538,492 +6.1 %
 
Retransmission Fee Revenue $ 276,273 $ 253,099 +9.2 % $ 552,214 $ 484,994 +13.9 %
Digital Revenue $ 63,999 $ 63,045 +1.5 % $ 126,803 $ 108,410 +17.0 %
Trade and Barter / Other Revenue $ 18,222 $ 17,633 +3.3 % $ 25,234 $ 34,536 (26.9 )%
Net Revenue(1) $ 660,323 $ 626,115 +5.5 % $ 1,275,659 $ 1,166,432 +9.4 %
 
Income from Operations(2) $ 174,494 $ 135,529 +28.8 % $ 292,110 $ 243,049 +20.2 %
 
Net income $ 86,606 $ 48,455 +78.7 % $ 133,947 $ 53,399 +150.8 %
 
Broadcast Cash Flow(3) $ 257,495 $ 226,936 +13.5 % $ 461,998 $ 415,149 +11.3 %
Broadcast Cash Flow Margin(4) 39.0 % 36.2 % 36.2 % 35.6 %
 
Adjusted EBITDA Before One-Time Transaction Expenses(3) $ 233,825 $ 208,284 +12.3 % $ 415,916 $ 379,900 +9.5 %
Adjusted EBITDA(3) $ 233,061 $ 202,178 +15.3 % $ 414,171 $ 325,992 +27.0 %
Adjusted EBITDA Margin(4) 35.3 % 32.3 % 32.5 % 27.9 %
 
Free Cash Flow Before One-Time Transaction Expenses(3) $ 148,926 $ 145,121 +2.6 % $ 271,373 $ 247,864 +9.5 %
Free Cash Flow(3) $ 148,162 $ 139,015 +6.6 % $ 269,628 $ 193,956 +39.0 %
 

(1) Effective January 1, 2018, the Company adopted Accounting Standards
Update No. 2014-09, which resulted in certain changes in the Company's
revenue recognition policies and the presentation of certain revenue
sources. The change reduced the barter revenue (and the related barter
expense) but did not impact the Company's current or prior year income
from operations, net income, broadcast cash flow, adjusted EBITDA or
free cash flow. The discussion about this adoption is on page 4.

(2) Effective January 1, 2018, the Company retrospectively adopted
Accounting Standards Update No. 2017-07 which requires pension and other
postretirement plans cost (credit), other than service costs, to be
presented outside of income from operations. Thus, the income from
operations during the three and six months ended June 30, 2017 was
decreased by a pension and other postretirement plans credit of $3.2
million and $5.8 million, respectively.

(3) Definitions and disclosures regarding non-GAAP financial information
including reconciliations are included at the end of the press release.

(4) Broadcast cash flow margin is broadcast cash flow as a percentage of
net revenue. Adjusted EBITDA margin is Adjusted EBITDA as a percentage
of net revenue.

CEO Comment

Perry A. Sook, Chairman, President and Chief Executive Officer of
Nexstar Media Group commented, "Nexstar's financial growth momentum and
focus on shareholder returns was evident again in the second quarter as
we delivered another period of record results with top line, bottom
line, and cash flow metrics exceeding consensus expectations. The 5.5%
rise in second quarter net revenue reflects solid television advertising
growth as well as continued retransmission and digital revenue growth.
Reflecting these factors, Nexstar posted record second quarter BCF,
adjusted EBITDA and free cash flow with these metrics growing 13.5%,
15.3% and 6.6%, respectively on a year-over-year basis. Furthermore, our
enterprise-wide focus on efficiency and operating disciplines enabled us
to bring about 22% of every net revenue dollar to the free cash flow
line.

"Our commitment to apply our growing free cash flow to drive shareholder
returns was also evident again in the second quarter as we allocated a
total of approximately $84 million to return of capital and leverage
reduction initiatives. During the quarter, we used $16.7 million of cash
from operations to repurchase 250,000 Nexstar shares, paid our
twenty-second consecutive quarterly cash dividend which amounted to
$17.2 million, and reduced debt by $50.6 million. With $269.6 million of
year-to-date free cash flow and our second half 2018 political revenue
pacing very strongly, we remain highly confident in meeting our target
for average annual free cash flow in excess of $600 million for the
2018/2019 cycle. At the same time, our recent share repurchase activity
has reduced our Class A common stock outstanding (Nexstar's only class
of shares outstanding) to approximately 45.5 million shares.

"Notably, excluding digital revenues and expenses, the 2018 second
quarter is the first period since last year's completion of the Media
General transaction where our reported results reflect a pure
same-station comparison. Our spot inventory optimization strategies,
which are focused on maximizing the political revenue opportunity,
served us well in the second quarter as total television advertising
revenue rose 3.2%, reflecting record second quarter political revenue
which more than offset the reduction in inventory available for local
and national spot sales. Reflecting our presence in states with high
levels of political spending activity, 2018 second quarter political
revenue outpaced our budgets and consensus estimates and rose by 369%
over the 2014 period, the last comparable mid-term election cycle.
Importantly, despite strong demand from candidates, PACs and other
advertisers early in this election cycle, our local and national spot
revenue improved on a quarterly sequential basis as our local sales
teams continue to generate healthy levels of new business across our
markets.

"Combined second quarter digital media and retransmission fee revenue of
$340.2 million rose 7.6% over the prior-year period and accounted for
51.5% of net revenue, illustrating again the positive and ongoing shift
in our revenue mix and marking growth of 100 basis points in this metric
from 2017 second quarter levels. Overall, the year-over-year increase in
second quarter non-television advertising revenue reflects recent
renewals of distribution agreements with multichannel video programming
distributors and the establishment of distribution agreements with OTT
providers, the January 2018 accretive acquisition of LKQD, and organic
growth across our profitable digital operations. These gains were
partially offset by digital revenues included in the comparable 2017
second quarter from certain legacy Media General digital operations that
were discontinued in the second half of last year.

"The rise in second quarter station direct operating expenses (net of
trade expense) primarily reflects the growth in broadcast ad sales as
well as budgeted increases in network affiliation expense and expenses
for LKQD. The 6.7% decline in SG&A expense reflects our previously
disclosed reclassification of certain digital administrative expenses to
corporate expense. Second quarter corporate expense excluding non-cash
compensation expense was in line with our expectations.

"Last week, Nexstar entered into definitive agreements to acquire
KRBK-TV, the FOX affiliate in Springfield, Missouri and WHDF-TV, the CW
affiliate in Huntsville, Alabama for an aggregate purchase price of
$19.45 million in accretive transactions. These transactions allow
Nexstar to generate incremental advertising and net retransmission
consent revenue growth without an increase in our total U.S. television
household reach. The purchase price represents a highly attractive
multiple of the pro forma contribution to our operating results and the
acquisitions are leverage-neutral on a pro-forma basis. Nexstar expects
both transactions to close in the fourth quarter of 2018, subject to FCC
and other customary approvals. Our proven ability to significantly
expand free cash flow by identifying, executing and financing accretive
transactions highlights Nexstar's role in the industry as the leading
consolidator with an unrivaled record in terms of our execution
consistency, capital allocation and the enhancement of shareholder
value. In each transaction, large or small, we follow our
well-established playbook to enhance the operating results of acquired
assets, while delivering exceptional service to the local communities
where we operate.

"With our focus on generating free cash flow, we remain disciplined in
managing costs, while paying dividends, repurchasing shares and pursuing
additional selective accretive acquisitions. In concert with our return
of capital policies, we remain focused on actively managing our capital
structure as another means of enhancing shareholder value. In this
regard, during the first six months of 2018 we allocated approximately
$166 million toward debt reduction, opportunistic share repurchases and
cash dividends while funding $97 million to acquire fast growing LKQD
Technologies for our digital tech stack. With our year-to-date progress
on debt reduction and the biggest mid-term election cycle in the
Company's history before us, we continue to expect Nexstar's net
leverage, absent additional strategic activity and discretionary capital
returns, to decline to the mid/high 3x range by year-end.

"Nexstar's organization-wide commitment to excellence in local content
for viewers and users as well as unparalleled marketing results for our
advertisers has been fundamental to our success and growth. We are
executing well on all facets of our business plan, including elevated
levels of local original content and service to local viewers and
advertisers, continued operational improvements and further optimizing
the Company's capital structure and cost of capital. As we continue to
benefit from what are expected to be record levels of political
advertising in 2018, the ongoing renewal of our retransmission consent
agreements and completion of recently announced tuck-in transactions, we
have excellent visibility to delivering on or exceeding our free cash
flow targets and a clear path for the continued near- and long-term
enhancement of shareholder value."

The consolidated debt of Nexstar, its wholly owned subsidiaries, Mission
Broadcasting, Inc., Marshall Broadcasting Group, Inc. and Shield Media,
LLC (collectively, the "Company") at June 30, 2018, was $4,287.6 million
including senior secured debt of $2,719.9 million. The Company's total
net leverage ratio at June 30, 2018 was 4.69x and first lien net
leverage ratio at June 30, 2018 was 2.92x compared to a covenant of
4.50x.

The table below summarizes the Company's debt obligations (net of
financing costs and discounts):

     
($ in millions) 6/30/2018 12/31/2017
Revolving Credit Facilities $ - $ 3.0
First Lien Term Loans $ 2,719.9 $ 2,791.9
6.125% Senior Unsecured Notes $ 273.2 $ 273.0
5.875% Senior Unsecured Notes $ 407.2 $ 408.1
5.625% Senior Unsecured Notes $ 887.3 $ 886.5
Total Funded Debt $ 4,287.6 $ 4,362.5
 
Cash on Hand $ 147.7 $ 115.7
 

Share Repurchase Program

On May 1, 2018 the Company's Board of Directors approved an expansion of
the Company's share repurchase authorization for up to an additional
$200 million of repurchases of its Class A common stock. The expansion
brought the total capacity under Nexstar's share repurchase program to
approximately $218.6 million when combined with the approximate $18.6
million remaining under its prior authorization. In the second quarter
of 2018, Nexstar repurchased a total of 250,000 shares of its Class A
common stock at an average purchase price of $66.80 for a total cost of
$16.7 million following the repurchase of approximately 500,000 shares
of its Class A common stock at an average purchase price of $67.40 for a
total cost of $33.8 million in the first quarter of 2018. Share
repurchases were funded from cash flow from operations. Reflecting the
shares repurchased to date, Nexstar has approximately 45.5 million
shares of Class A common stock outstanding (the only class of shares
outstanding). As of June 30, 2018, the remaining available amount under
the share repurchase authorization was $201.9 million.

Change in Revenue Reporting Under FASB ASU No. 2014-09

Effective January 1, 2018, the Company adopted Accounting Standards
Update No. 2014-09, the new revenue accounting guidance issued by the
Financial Accounting Standards Board. The adoption resulted in certain
changes in the Company's revenue recognition policies and the
presentation of certain revenue sources in the quarterly financial
results. Beginning with the first quarter of 2018, the Company no longer
recognizes barter revenue and barter expense arising from the exchange
of advertising time for certain program material. During the three and
six months ended June 30, 2017, the Company recognized barter revenue
(and related barter expense) of $9.9 million and $20.1 million,
respectively. In addition, the Company now presents local, national,
digital and political revenues, exclusive of related agency commissions.
The change in accounting for barter reduced the amount of revenue and
related expense in 2018. The change in the presentation of local,
national, digital and political revenue did not impact the Company's net
revenue. These changes did not impact the Company's current or prior
year income from operations, net income, broadcast cash flow, adjusted
EBITDA and free cash flow.

Second 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
719/325-4801, conference ID 7118403 (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

Broadcast 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
(excluding barter), (gain) loss on asset disposal, corporate expenses,
other expense (income) and goodwill and intangible assets impairment,
minus pension and other postretirement plans credit (net), reimbursement
from the FCC related to station repack and broadcast rights payments. We
consider broadcast cash flow to be an indicator of our assets' operating
performance. We also believe that broadcast cash flow and multiples of
broadcast cash flow are useful to investors because it is frequently
used by industry analysts, investors and lenders as a measure of
valuation for broadcast companies.

Adjusted EBITDA is calculated as broadcast cash flow, plus pension and
other postretirement plans credit (net), minus corporate expenses. 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
(excluding barter), (gain) loss on asset disposal, stock-based
compensation expense, non-cash compensation expense, stock-based
compensation expense, goodwill and intangible assets impairment, other
expense (income) and proceeds from disposals of property and equipment,
minus payments for broadcast rights, cash interest expense, capital
expenditures, proceeds from disposals of property and equipment, and net
operating cash income taxes. 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 and we believe such reconciliations would imply a
degree of precision that would be confusing or misleading to investors.
In particular, 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 such as the measures and effects of stock-based
compensation expense specific to equity compensation awards that are
directly impacted by unpredictable fluctuations in our stock price and
other non-recurring or unusual items such as impairment charges,
transaction-related costs and gains or losses on sales of assets. 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 is a leading diversified media company that
leverages localism to bring new services and value to consumers and
advertisers through its traditional media, digital and mobile media
platforms. Nexstar owns, operates, programs or provides sales and other
services to 171 television stations and related digital multicast
signals reaching 100 markets or nearly 39% of all U.S. television
households. Nexstar's portfolio includes primary affiliates of NBC, CBS,
ABC, FOX, MyNetworkTV and The CW. Nexstar's community portal websites
offer additional hyper-local content and verticals for consumers and
advertisers, allowing audiences to choose where, when and how they
access content while creating new revenue opportunities. 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 SEC.

   

Nexstar Media Group, Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts, unaudited)

 

Three Months Ended
June 30,

Six Months Ended
June 30,

2018   2017 2018   2017
Net revenue $ 660,323 $ 626,115 $ 1,275,659 $ 1,166,432
 
Operating expenses (income):
Corporate expenses 27,384 27,914 53,727 94,944
Direct operating expenses, net of trade 270,200 248,880 545,679 464,940
Selling, general and administrative expenses, excluding corporate 111,519 119,527 227,081 229,430
Trade and barter expense 4,239 13,655 7,723 26,555
Depreciation 25,090 26,292 50,904 48,518
Amortization of intangible assets 37,181 38,557 73,483 86,715
Amortization of broadcast rights, excluding barter 15,913 15,761 32,013 29,997
Reimbursement from the FCC related to station repack (5,697 ) - (7,061 ) -
Gain on disposal of stations, net   -   -   -   (57,716 )
Total operating expenses   485,829   490,586   983,549   923,383
Income from operations 174,494 135,529 292,110 243,049
Interest expense, net (56,281 ) (55,685 ) (110,870 ) (134,922 )
Loss on debt extinguishment (481 ) (1,323 ) (1,486 ) (33,127 )
Pension and other postretirement plans credit, net 2,950 3,156 5,900 5,787
Other expenses   (812 )   (900 )   (939 )   (1,007 )
Income before income taxes 119,870 80,777 184,715 79,780
Income tax expense   (33,264 )   (32,322 )   (50,768 )   (26,381 )
Net income 86,606 48,455 133,947 53,399
Net loss (income) attributable to noncontrolling interests   1,126   (4,463 )   1,907   (3,358 )
Net income attributable to Nexstar $ 87,732 $ 43,992 $ 135,854 $ 50,041
 
Net income per common share attributable to Nexstar Media Group,
Inc.:
Basic $ 1.92 $ 0.94 $ 2.96 $ 1.10
Diluted $ 1.86 $ 0.91 $ 2.87 $ 1.07
 
Weighted average number of common shares outstanding:
Basic 45,631 46,931 45,852 45,573
Diluted 47,147 48,195 47,414 46,815
 
Dividends declared per common share $ 0.375 $ 0.30 $ 0.75 $ 0.60
 
   

Nexstar Media Group, Inc.

Reconciliation of Broadcast Cash Flow and Adjusted EBITDA
(Non-GAAP Measures)

UNAUDITED (in thousands)

 

Three Months Ended
June 30,

Six Months Ended
June 30,

Broadcast Cash Flow and Adjusted EBITDA: 2018   2017 2018   2017
 
Net income $ 86,606 $ 48,455 $ 133,947 $ 53,399
 
Add (Less):
Interest expense, net 56,281 55,685 110,870 134,922
Loss on extinguishment of debt 481 1,323 1,486 33,127
Income tax expense 33,264 32,322 50,768 26,381
Depreciation 25,090 26,292 50,904 48,518
Amortization of intangible assets 37,181 38,557 73,483 86,715
Amortization of broadcast rights, excluding barter 15,913 15,761 32,013 29,997
Gain on asset disposal, net (332 ) (973 ) (391 ) (58,595 )
Corporate expenses 27,384 27,914 53,727 94,944
Other expense 812 900 939 1,007
Pension and other postretirement plans credit, net (2,950 ) (3,156 ) (5,900 ) (5,787 )
Reimbursement from the FCC related to station repack (5,697 ) - (7,061 ) -
Payments for broadcast rights   (16,538 )   (16,144 )   (32,787 )   (29,479 )
 
Broadcast cash flow 257,495 226,936 461,998 415,149
Margin % 39.0 % 36.2 % 36.2 % 35.6 %
 
Add (Less):
Pension and other postretirement plans credit, net 2,950 3,156 5,900 5,787
Corporate expenses, excluding one-time transaction expenses   (26,620 )   (21,808 )   (51,982 )   (41,036 )
 
Adjusted EBITDA before one-time transaction expenses 233,825 208,284 415,916 379,900
Margin % 35.4 % 33.3 % 32.6 % 32.6 %
 
Add (Less):
Corporate one-time transaction expenses   (764 )   (6,106 )   (1,745 )   (53,908 )
 
Adjusted EBITDA $ 233,061 $ 202,178 $ 414,171 $ 325,992
Margin % 35.3 % 32.3 % 32.5 % 27.9 %
 
   

Nexstar Media Group, Inc.

Reconciliation of Free Cash Flow (Non-GAAP Measure)

UNAUDITED (in thousands)

 

Three Months Ended
June 30,

Six Months Ended
June 30,

Free Cash Flow: 2018   2017 2018   2017
 
Net income $ 86,606 $ 48,455 $ 133,947 $ 53,399
 
Add (Less):
Interest expense, net 56,281 55,685 110,870 134,922
Loss on extinguishment of debt 481 1,323 1,486 33,127
Income tax expense 33,264 32,322 50,768 26,381
Depreciation 25,090 26,292 50,904 48,518
Amortization of intangible assets 37,181 38,557 73,483 86,715
Amortization of broadcast rights, excluding barter 15,913 15,761 32,013 29,997
Gain on asset disposal, net (332 ) (973 ) (391 ) (58,595 )
Non-cash compensation expense 673 - 1,233 -
Stock-based compensation expense 8,195 6,499 14,595 11,309
Corporate one-time transaction expenses 764 6,106 1,745 53,908
Other expense 812 900 939 1,007
Payments for broadcast rights (16,538 ) (16,144 ) (32,787 ) (29,479 )
Cash interest expense(1) (53,670 ) (53,218 ) (105,633 ) (110,190 )
Capital expenditures, excluding station repack and CVR spectrum(2) (13,514 ) (14,181 ) (28,167 ) (27,691 )
Capital expenditures related to station repack (1,471 ) - (6,895 ) -
Proceeds from disposals of property and equipment 1,027 14,171 3,874 14,575
Operating cash income taxes, net of refunds(3)   (31,836 )   (16,434 )   (30,611 )   (20,039 )
 
Free cash flow before one-time transaction expenses 148,926 145,121 271,373 247,864
 
Add (Less):
Corporate one-time transaction expenses   (764 )   (6,106 )   (1,745 )   (53,908 )
 
Free cash flow $ 148,162 $ 139,015 $ 269,628 $ 193,956
 

(1) Excludes payments of $19.6 million in one-time fees in January 2017
associated with the financing of the Company's merger with Media General.

(2) During the three and six months ended June 30, 2018, capital
expenditures related to relinquishment of the CVR spectrum were $0.3
million and $1.3 million, respectively.

(3) Excludes the payment of $2.2 million in taxes during the three
months ended June 30, 2018 related to tax liabilities assumed in an
acquisition.

View Comments and Join the Discussion!