AMC Networks Inc
NASDAQ:AMCX
Income Statement
Earnings Waterfall
AMC Networks Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-871.5m
USD
|
Operating Income
|
512.9m
USD
|
Other Expenses
|
-297.4m
USD
|
Net Income
|
215.5m
USD
|
Income Statement
AMC Networks Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 592
N/A
|
1 734
+9%
|
1 877
+8%
|
2 002
+7%
|
2 176
+9%
|
2 320
+7%
|
2 399
+3%
|
2 511
+5%
|
2 581
+3%
|
2 619
+1%
|
2 703
+3%
|
2 705
+0%
|
2 756
+2%
|
2 769
+0%
|
2 795
+1%
|
2 808
+0%
|
2 806
0%
|
2 826
+1%
|
2 877
+2%
|
2 926
+2%
|
2 972
+2%
|
3 015
+1%
|
3 026
+0%
|
3 048
+1%
|
3 060
+0%
|
3 011
-2%
|
2 885
-4%
|
2 820
-2%
|
2 815
0%
|
2 772
-2%
|
2 897
+5%
|
3 054
+5%
|
3 078
+1%
|
3 098
+1%
|
3 065
-1%
|
2 936
-4%
|
3 097
+5%
|
3 102
+0%
|
3 042
-2%
|
2 998
-1%
|
2 712
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(662)
|
(739)
|
(830)
|
(916)
|
(939)
|
(978)
|
(1 006)
|
(1 042)
|
(1 094)
|
(1 116)
|
(1 161)
|
(1 200)
|
(1 254)
|
(1 278)
|
(1 310)
|
(1 305)
|
(1 292)
|
(1 309)
|
(1 348)
|
(1 368)
|
(1 395)
|
(1 417)
|
(1 420)
|
(1 438)
|
(1 469)
|
(1 476)
|
(1 376)
|
(1 337)
|
(1 316)
|
(1 257)
|
(1 321)
|
(1 385)
|
(1 421)
|
(1 425)
|
(1 412)
|
(1 327)
|
(1 516)
|
(1 558)
|
(1 555)
|
(1 546)
|
(1 328)
|
|
Gross Profit |
930
N/A
|
995
+7%
|
1 048
+5%
|
1 085
+4%
|
1 236
+14%
|
1 341
+8%
|
1 393
+4%
|
1 469
+5%
|
1 487
+1%
|
1 503
+1%
|
1 541
+3%
|
1 505
-2%
|
1 502
0%
|
1 492
-1%
|
1 485
0%
|
1 503
+1%
|
1 514
+1%
|
1 518
+0%
|
1 529
+1%
|
1 558
+2%
|
1 577
+1%
|
1 598
+1%
|
1 607
+1%
|
1 610
+0%
|
1 591
-1%
|
1 534
-4%
|
1 509
-2%
|
1 483
-2%
|
1 499
+1%
|
1 516
+1%
|
1 577
+4%
|
1 670
+6%
|
1 657
-1%
|
1 673
+1%
|
1 653
-1%
|
1 609
-3%
|
1 581
-2%
|
1 544
-2%
|
1 488
-4%
|
1 452
-2%
|
1 384
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(478)
|
(520)
|
(553)
|
(588)
|
(627)
|
(642)
|
(662)
|
(688)
|
(716)
|
(715)
|
(740)
|
(722)
|
(718)
|
(732)
|
(711)
|
(712)
|
(706)
|
(706)
|
(717)
|
(735)
|
(747)
|
(759)
|
(765)
|
(772)
|
(781)
|
(795)
|
(777)
|
(769)
|
(813)
|
(819)
|
(859)
|
(926)
|
(986)
|
(1 022)
|
(1 060)
|
(1 054)
|
(1 004)
|
(962)
|
(923)
|
(901)
|
(871)
|
|
Selling, General & Administrative |
(423)
|
(470)
|
(503)
|
(530)
|
(558)
|
(567)
|
(583)
|
(607)
|
(633)
|
(633)
|
(657)
|
(638)
|
(633)
|
(643)
|
(623)
|
(625)
|
(612)
|
(615)
|
(624)
|
(642)
|
(656)
|
(662)
|
(665)
|
(668)
|
(679)
|
(692)
|
(673)
|
(663)
|
(709)
|
(716)
|
(759)
|
(830)
|
(892)
|
(931)
|
(964)
|
(952)
|
(897)
|
(852)
|
(814)
|
(794)
|
(764)
|
|
Depreciation & Amortization |
(55)
|
(51)
|
(50)
|
(58)
|
(69)
|
(75)
|
(79)
|
(81)
|
(83)
|
(82)
|
(83)
|
(84)
|
(85)
|
(89)
|
(88)
|
(86)
|
(95)
|
(92)
|
(93)
|
(94)
|
(91)
|
(95)
|
(99)
|
(103)
|
(101)
|
(104)
|
(104)
|
(106)
|
(105)
|
(103)
|
(100)
|
(96)
|
(94)
|
(91)
|
(96)
|
(102)
|
(107)
|
(111)
|
(109)
|
(107)
|
(107)
|
|
Operating Income |
452
N/A
|
475
+5%
|
495
+4%
|
497
+1%
|
610
+23%
|
699
+15%
|
731
+4%
|
781
+7%
|
771
-1%
|
789
+2%
|
802
+2%
|
783
-2%
|
784
+0%
|
760
-3%
|
774
+2%
|
791
+2%
|
808
+2%
|
812
+0%
|
813
+0%
|
823
+1%
|
829
+1%
|
840
+1%
|
842
+0%
|
839
0%
|
811
-3%
|
739
-9%
|
731
-1%
|
715
-2%
|
685
-4%
|
697
+2%
|
718
+3%
|
744
+4%
|
671
-10%
|
651
-3%
|
593
-9%
|
555
-6%
|
577
+4%
|
581
+1%
|
565
-3%
|
551
-2%
|
513
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(118)
|
(121)
|
(126)
|
(130)
|
(134)
|
(137)
|
(137)
|
(135)
|
(128)
|
(128)
|
(122)
|
(120)
|
(119)
|
(115)
|
(115)
|
(119)
|
(100)
|
(104)
|
(110)
|
(110)
|
(94)
|
(92)
|
(88)
|
(88)
|
(122)
|
(122)
|
(122)
|
(125)
|
(113)
|
(98)
|
(99)
|
(92)
|
(107)
|
(112)
|
(111)
|
(113)
|
(122)
|
(126)
|
(130)
|
(128)
|
(124)
|
|
Non-Reccuring Items |
132
|
128
|
(10)
|
(24)
|
(60)
|
(67)
|
(68)
|
(69)
|
(58)
|
(96)
|
(91)
|
(117)
|
(174)
|
(129)
|
(146)
|
(128)
|
(87)
|
(89)
|
(74)
|
(70)
|
(101)
|
(119)
|
(143)
|
(138)
|
(206)
|
(211)
|
(325)
|
(335)
|
(266)
|
(280)
|
(281)
|
(258)
|
(203)
|
(157)
|
(13)
|
(13)
|
(490)
|
(496)
|
(527)
|
(543)
|
(124)
|
|
Total Other Income |
3
|
(0)
|
1
|
(10)
|
(19)
|
(22)
|
(10)
|
(8)
|
(1)
|
9
|
(32)
|
(20)
|
(36)
|
(24)
|
23
|
35
|
19
|
24
|
(11)
|
4
|
(14)
|
(29)
|
(22)
|
(52)
|
3
|
(10)
|
7
|
25
|
95
|
96
|
105
|
88
|
13
|
23
|
6
|
5
|
5
|
6
|
19
|
21
|
32
|
|
Pre-Tax Income |
469
N/A
|
482
+3%
|
359
-26%
|
333
-7%
|
397
+19%
|
474
+19%
|
516
+9%
|
569
+10%
|
583
+2%
|
574
-2%
|
558
-3%
|
526
-6%
|
455
-14%
|
492
+8%
|
537
+9%
|
579
+8%
|
640
+11%
|
642
+0%
|
617
-4%
|
647
+5%
|
620
-4%
|
600
-3%
|
589
-2%
|
561
-5%
|
486
-13%
|
397
-18%
|
291
-27%
|
279
-4%
|
402
+44%
|
416
+3%
|
443
+6%
|
482
+9%
|
374
-22%
|
406
+8%
|
475
+17%
|
434
-9%
|
(30)
N/A
|
(34)
-13%
|
(73)
-114%
|
(99)
-37%
|
296
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(179)
|
(181)
|
(134)
|
(112)
|
(129)
|
(151)
|
(166)
|
(196)
|
(201)
|
(198)
|
(187)
|
(165)
|
(165)
|
(180)
|
(200)
|
(219)
|
(219)
|
(187)
|
(159)
|
(163)
|
(147)
|
(152)
|
(118)
|
(83)
|
(79)
|
(66)
|
(77)
|
(120)
|
(145)
|
(138)
|
(139)
|
(128)
|
(94)
|
(110)
|
(132)
|
(120)
|
41
|
46
|
57
|
61
|
(95)
|
|
Income from Continuing Operations |
290
|
301
|
225
|
221
|
268
|
323
|
350
|
373
|
382
|
375
|
371
|
362
|
290
|
313
|
337
|
360
|
422
|
455
|
458
|
484
|
474
|
448
|
472
|
478
|
408
|
331
|
214
|
159
|
257
|
278
|
304
|
354
|
280
|
296
|
343
|
314
|
11
|
12
|
(16)
|
(38)
|
201
|
|
Income to Minority Interest |
1
|
1
|
1
|
1
|
(4)
|
(10)
|
(14)
|
(18)
|
(15)
|
(16)
|
(18)
|
(16)
|
(20)
|
(19)
|
(18)
|
(20)
|
(18)
|
(16)
|
(15)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(27)
|
(25)
|
(22)
|
(23)
|
(17)
|
(20)
|
(24)
|
(26)
|
(29)
|
(28)
|
(28)
|
(25)
|
(3)
|
(5)
|
10
|
11
|
14
|
|
Net Income (Common) |
291
N/A
|
301
+3%
|
224
-26%
|
219
-2%
|
261
+19%
|
310
+19%
|
335
+8%
|
354
+6%
|
367
+4%
|
359
-2%
|
354
-2%
|
346
-2%
|
271
-22%
|
293
+8%
|
319
+9%
|
340
+7%
|
471
+38%
|
492
+4%
|
496
+1%
|
520
+5%
|
446
-14%
|
433
-3%
|
455
+5%
|
461
+1%
|
381
-17%
|
306
-20%
|
192
-37%
|
137
-29%
|
240
+76%
|
258
+8%
|
279
+8%
|
328
+18%
|
251
-24%
|
268
+7%
|
315
+18%
|
289
-8%
|
8
-97%
|
7
-8%
|
(6)
N/A
|
(28)
-344%
|
215
N/A
|
|
EPS (Diluted) |
4.01
N/A
|
4.12
+3%
|
3.07
-25%
|
3
-2%
|
3.57
+19%
|
4.25
+19%
|
4.59
+8%
|
4.85
+6%
|
5.01
+3%
|
4.9
-2%
|
4.86
-1%
|
4.8
-1%
|
3.74
-22%
|
4.26
+14%
|
4.77
+12%
|
5.28
+11%
|
7.18
+36%
|
7.97
+11%
|
8.48
+6%
|
8.99
+6%
|
7.57
-16%
|
7.5
-1%
|
7.94
+6%
|
8.14
+3%
|
6.67
-18%
|
5.44
-18%
|
3.63
-33%
|
2.58
-29%
|
4.64
+80%
|
5.97
+29%
|
6.43
+8%
|
7.56
+18%
|
5.77
-24%
|
6.12
+6%
|
7.23
+18%
|
6.62
-8%
|
0.17
-97%
|
0.15
-12%
|
-0.14
N/A
|
-0.62
-343%
|
4.9
N/A
|