E W Scripps Co
NASDAQ:SSP
Income Statement
Earnings Waterfall
E W Scripps Co
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-769.9m
USD
|
Operating Income
|
239.7m
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
-998.1m
USD
|
Income Statement
E W Scripps Co
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 |
432
N/A
|
339
-22%
|
251
-26%
|
184
-26%
|
499
+170%
|
516
+4%
|
595
+15%
|
661
+11%
|
654
-1%
|
741
+13%
|
770
+4%
|
814
+6%
|
875
+7%
|
863
-1%
|
852
-1%
|
819
-4%
|
877
+7%
|
933
+6%
|
1 000
+7%
|
1 102
+10%
|
1 157
+5%
|
1 195
+3%
|
1 232
+3%
|
1 261
+2%
|
1 351
+7%
|
1 489
+10%
|
1 527
+3%
|
1 690
+11%
|
1 858
+10%
|
1 984
+7%
|
2 190
+10%
|
2 252
+3%
|
2 284
+1%
|
2 308
+1%
|
2 903
+26%
|
2 960
+2%
|
2 453
-17%
|
2 981
+22%
|
2 404
-19%
|
2 358
-2%
|
2 293
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(54)
|
(29)
|
(6)
|
14
|
(56)
|
(64)
|
(81)
|
(101)
|
(112)
|
(132)
|
(144)
|
(153)
|
(173)
|
(181)
|
(186)
|
(193)
|
(229)
|
(263)
|
(299)
|
(337)
|
(315)
|
(329)
|
(335)
|
(345)
|
(398)
|
(443)
|
(484)
|
(515)
|
(531)
|
(543)
|
(680)
|
(834)
|
(1 106)
|
(1 140)
|
(1 477)
|
(1 504)
|
(1 234)
|
(1 542)
|
(1 253)
|
(1 262)
|
(1 283)
|
|
Gross Profit |
379
N/A
|
310
-18%
|
245
-21%
|
199
-19%
|
443
+123%
|
453
+2%
|
514
+14%
|
560
+9%
|
542
-3%
|
609
+12%
|
626
+3%
|
660
+5%
|
702
+6%
|
683
-3%
|
666
-3%
|
627
-6%
|
648
+3%
|
670
+3%
|
701
+5%
|
765
+9%
|
843
+10%
|
866
+3%
|
898
+4%
|
916
+2%
|
953
+4%
|
1 046
+10%
|
1 043
0%
|
1 174
+13%
|
1 327
+13%
|
1 441
+9%
|
1 510
+5%
|
1 418
-6%
|
1 177
-17%
|
1 169
-1%
|
1 426
+22%
|
1 457
+2%
|
1 219
-16%
|
1 439
+18%
|
1 151
-20%
|
1 096
-5%
|
1 010
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(370)
|
(304)
|
(247)
|
(190)
|
(405)
|
(416)
|
(462)
|
(509)
|
(516)
|
(566)
|
(575)
|
(585)
|
(573)
|
(566)
|
(557)
|
(549)
|
(610)
|
(627)
|
(653)
|
(675)
|
(671)
|
(694)
|
(717)
|
(754)
|
(838)
|
(913)
|
(939)
|
(977)
|
(1 004)
|
(1 052)
|
(1 013)
|
(950)
|
(757)
|
(766)
|
(969)
|
(981)
|
(784)
|
(969)
|
(774)
|
(766)
|
(770)
|
|
Selling, General & Administrative |
(260)
|
(229)
|
(207)
|
(176)
|
(296)
|
(284)
|
(317)
|
(341)
|
(316)
|
(374)
|
(377)
|
(397)
|
(344)
|
(377)
|
(354)
|
(335)
|
(368)
|
(371)
|
(378)
|
(386)
|
(376)
|
(388)
|
(403)
|
(426)
|
(477)
|
(517)
|
(537)
|
(558)
|
(572)
|
(692)
|
(706)
|
(706)
|
(595)
|
(604)
|
(767)
|
(781)
|
(623)
|
(770)
|
(617)
|
(610)
|
(615)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
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
|
|
Depreciation & Amortization |
(31)
|
(26)
|
(22)
|
(18)
|
(32)
|
(33)
|
(39)
|
(47)
|
(50)
|
(56)
|
(57)
|
(56)
|
(55)
|
(55)
|
(54)
|
(53)
|
(56)
|
(58)
|
(60)
|
(61)
|
(61)
|
(63)
|
(67)
|
(73)
|
(84)
|
(95)
|
(102)
|
(107)
|
(107)
|
(119)
|
(133)
|
(149)
|
(162)
|
(162)
|
(202)
|
(200)
|
(160)
|
(199)
|
(157)
|
(156)
|
(155)
|
|
Other Operating Expenses |
(80)
|
(48)
|
(19)
|
4
|
(77)
|
(99)
|
(106)
|
(121)
|
(150)
|
(136)
|
(140)
|
(127)
|
(174)
|
(135)
|
(149)
|
(162)
|
(186)
|
(198)
|
(215)
|
(228)
|
(234)
|
(242)
|
(247)
|
(255)
|
(276)
|
(302)
|
(301)
|
(312)
|
(324)
|
(241)
|
(174)
|
(95)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
8
N/A
|
7
-23%
|
(3)
N/A
|
9
N/A
|
38
+332%
|
37
-3%
|
52
+42%
|
52
-1%
|
26
-49%
|
43
+65%
|
51
+19%
|
76
+47%
|
129
+71%
|
117
-10%
|
108
-7%
|
77
-29%
|
38
-50%
|
42
+10%
|
49
+15%
|
90
+84%
|
172
+92%
|
173
+0%
|
180
+4%
|
161
-10%
|
115
-29%
|
133
+15%
|
103
-22%
|
197
+91%
|
323
+64%
|
389
+20%
|
497
+28%
|
468
-6%
|
420
-10%
|
403
-4%
|
457
+14%
|
476
+4%
|
436
-8%
|
470
+8%
|
377
-20%
|
330
-12%
|
240
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(11)
|
(13)
|
(15)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(21)
|
(23)
|
(27)
|
(31)
|
(32)
|
(36)
|
(36)
|
(36)
|
(45)
|
(63)
|
(81)
|
(97)
|
(102)
|
(97)
|
(93)
|
(178)
|
(229)
|
(249)
|
(264)
|
(190)
|
(188)
|
(189)
|
(161)
|
(210)
|
(190)
|
(205)
|
(214)
|
|
Non-Reccuring Items |
(0)
|
0
|
(2)
|
(1)
|
(7)
|
(10)
|
(36)
|
(65)
|
(63)
|
(61)
|
(30)
|
(1)
|
(1)
|
3
|
3
|
(36)
|
(32)
|
(39)
|
(42)
|
(4)
|
(23)
|
(23)
|
(25)
|
(41)
|
(28)
|
(30)
|
(27)
|
(20)
|
(19)
|
33
|
13
|
51
|
47
|
(2)
|
15
|
(16)
|
1
|
(16)
|
(706)
|
(710)
|
(993)
|
|
Total Other Income |
(20)
|
(18)
|
(15)
|
(13)
|
(13)
|
(16)
|
(18)
|
(19)
|
(60)
|
(60)
|
(60)
|
(62)
|
(17)
|
(21)
|
(15)
|
(13)
|
(12)
|
(6)
|
(9)
|
(11)
|
(20)
|
(21)
|
(21)
|
(16)
|
(6)
|
(3)
|
(5)
|
(5)
|
(2)
|
(6)
|
(7)
|
(6)
|
(16)
|
(11)
|
(5)
|
(5)
|
1
|
0
|
(3)
|
(2)
|
(1)
|
|
Pre-Tax Income |
(22)
N/A
|
(21)
+4%
|
(29)
-39%
|
(14)
+53%
|
9
N/A
|
3
-69%
|
(12)
N/A
|
(45)
-265%
|
(112)
-151%
|
(95)
+15%
|
(57)
+40%
|
(6)
+89%
|
93
N/A
|
81
-14%
|
74
-8%
|
5
-93%
|
(32)
N/A
|
(34)
-7%
|
(34)
0%
|
39
N/A
|
93
+136%
|
92
-1%
|
90
-3%
|
42
-54%
|
1
-98%
|
2
+90%
|
(31)
N/A
|
76
N/A
|
209
+176%
|
237
+13%
|
275
+16%
|
264
-4%
|
187
-29%
|
200
+7%
|
278
+39%
|
266
-5%
|
276
+4%
|
244
-12%
|
(522)
N/A
|
(587)
-12%
|
(968)
-65%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
12
|
9
|
12
|
6
|
0
|
3
|
8
|
14
|
38
|
34
|
20
|
7
|
(33)
|
(28)
|
(26)
|
2
|
16
|
12
|
14
|
(12)
|
(23)
|
(21)
|
(21)
|
(10)
|
(3)
|
(8)
|
2
|
(24)
|
(56)
|
(73)
|
(92)
|
(86)
|
(71)
|
(66)
|
(81)
|
(80)
|
(81)
|
(66)
|
(34)
|
(20)
|
20
|
|
Income from Continuing Operations |
(10)
|
(12)
|
(18)
|
(8)
|
10
|
6
|
(5)
|
(30)
|
(74)
|
(61)
|
(36)
|
1
|
60
|
52
|
48
|
8
|
(16)
|
(22)
|
(20)
|
27
|
70
|
72
|
69
|
32
|
(2)
|
(6)
|
(29)
|
52
|
154
|
164
|
183
|
177
|
116
|
135
|
198
|
186
|
196
|
177
|
(557)
|
(606)
|
(948)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(1)
N/A
|
2
N/A
|
(5)
N/A
|
3
N/A
|
11
+275%
|
6
-42%
|
(22)
N/A
|
(45)
-105%
|
(83)
-83%
|
(72)
+12%
|
(30)
+59%
|
7
N/A
|
66
+849%
|
60
-10%
|
57
-5%
|
18
-69%
|
(13)
N/A
|
(38)
-186%
|
(40)
-8%
|
5
N/A
|
19
+278%
|
39
+101%
|
33
-15%
|
(8)
N/A
|
(18)
-133%
|
(23)
-27%
|
(45)
-92%
|
35
N/A
|
266
+650%
|
271
+2%
|
286
+6%
|
274
-4%
|
73
-73%
|
89
+21%
|
134
+51%
|
121
-10%
|
142
+18%
|
111
-22%
|
(610)
N/A
|
(659)
-8%
|
(998)
-52%
|
|
EPS (Diluted) |
0
N/A
|
0.02
N/A
|
-0.08
N/A
|
0.04
N/A
|
0.17
+325%
|
0.07
-59%
|
-0.26
N/A
|
-0.53
-104%
|
-1.06
-100%
|
-0.85
+20%
|
-0.35
+59%
|
0.08
N/A
|
0.79
+888%
|
0.72
-9%
|
0.68
-6%
|
0.21
-69%
|
-0.15
N/A
|
-0.45
-200%
|
-0.49
-9%
|
0.06
N/A
|
0.23
+283%
|
0.48
+109%
|
0.4
-17%
|
-0.09
N/A
|
-0.22
-144%
|
-0.28
-27%
|
-0.55
-96%
|
0.43
N/A
|
3.24
+653%
|
3.31
+2%
|
3.47
+5%
|
3.04
-12%
|
0.83
-73%
|
1
+20%
|
1.54
+54%
|
1.41
-8%
|
1.62
+15%
|
1.32
-19%
|
-7.24
N/A
|
-7.82
-8%
|
-11.84
-51%
|