Income Statement

Revenue

-22%

+37%

10Y

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	39	33	29	29	28	30	31	31	32	31	31	31	31	31	30	35	39	44	52	55	55	54	49	42	36	33	28	0	11	5	0	2	3	3	4	3	4	3	3	2	2	4	7	10	12	12	11	11	10	10	9	9	8	8	10	13	15	18	18	18	18	18	21	23	27	31	32	36	36	36	45	63	81	97	102	97	93	111	130	150	165	158	152	153	161	173	190	205	214	220	219	217	210	199	206	210
Revenue	1 392 N/A	1 420 +2%	1 432 +1%	1 450 +1%	1 536 +6%	1 636 +7%	1 731 +6%	1 817 +5%	1 875 +3%	1 943 +4%	2 016 +4%	2 075 +3%	1 874 -10%	2 137 +14%	2 130 0%	2 145 +1%	2 155 +0%	2 261 +5%	2 363 +4%	2 431 +3%	1 180 -51%	2 510 +113%	1 811 -28%	1 480 -18%	1 079 -27%	734 -32%	1 042 +42%	1 019 -2%	925 -9%	933 +1%	862 -8%	801 -7%	732 -9%	729 0%	739 +1%	753 +2%	777 +3%	773 -1%	767 -1%	752 -2%	729 -3%	755 +4%	789 +4%	841 +7%	904 +7%	895 -1%	886 -1%	856 -3%	432 -49%	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%	2 327 +1%	2 317 0%	2 397 +3%	2 510 +5%	2 473 -1%	2 439 -1%	2 319 -5%
Gross Profit
Cost of Revenue	(260)	(229)	(237)	(245)	(286)	(261)	(267)	(277)	(447)	(302)	(312)	(323)	(328)	(332)	(337)	(338)	(510)	(388)	(436)	(485)	(290)	(547)	(418)	(349)	(273)	(370)	(600)	(599)	(131)	(402)	(194)	(597)	(106)	(687)	(687)	(247)	(155)	(109)	(111)	(111)	(160)	(173)	(185)	(196)	(158)	(155)	(152)	(150)	(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)	(1 303)	(1 314)	(1 310)	(1 321)	(1 309)	(1 296)	(1 290)
Gross Profit	1 132 N/A	1 191 +5%	1 195 +0%	1 205 +1%	1 250 +4%	1 375 +10%	1 463 +6%	1 539 +5%	1 428 -7%	1 641 +15%	1 704 +4%	1 752 +3%	1 547 -12%	1 804 +17%	1 793 -1%	1 808 +1%	1 645 -9%	1 874 +14%	1 928 +3%	1 946 +1%	889 -54%	1 963 +121%	1 392 -29%	1 131 -19%	807 -29%	364 -55%	442 +21%	421 -5%	794 +89%	532 -33%	668 +26%	204 -69%	626 +207%	42 -93%	52 +23%	506 +875%	622 +23%	664 +7%	657 -1%	641 -2%	569 -11%	582 +2%	605 +4%	645 +7%	745 +15%	740 -1%	734 -1%	706 -4%	379 -46%	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%	1 023 +1%	1 004 -2%	1 087 +8%	1 189 +9%	1 163 -2%	1 143 -2%	1 029 -10%
Operating Income
Operating Expenses	(894)	(911)	(902)	(897)	(910)	(1 026)	(1 104)	(1 181)	(1 056)	(1 251)	(1 283)	(1 315)	(1 051)	(1 320)	(1 268)	(1 263)	(1 061)	(1 264)	(1 300)	(1 293)	(696)	(1 305)	(999)	(859)	(687)	(373)	(368)	(348)	(733)	(503)	(641)	(197)	(630)	(24)	(30)	(474)	(569)	(630)	(630)	(625)	(562)	(568)	(571)	(582)	(647)	(648)	(648)	(647)	(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)	(769)	(766)	(773)	(761)	(753)	(743)	(724)
Selling, General & Administrative	(436)	(467)	(465)	(468)	(477)	(489)	(501)	(510)	(572)	(529)	(580)	(606)	(602)	(663)	(648)	(682)	(750)	(784)	(837)	(871)	(495)	(909)	(708)	(606)	(463)	0	0	(221)	(436)	(317)	(400)	0	(364)	(170)	(173)	(261)	(345)	(352)	(351)	(344)	(411)	(375)	(406)	(420)	(396)	(414)	(395)	(394)	(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)	(614)	(611)	(618)	(606)	(598)	(590)	(572)
Research & Development	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	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0
Depreciation & Amortization	(99)	(88)	(79)	(70)	(62)	(65)	(67)	(69)	(66)	(66)	(65)	(65)	(58)	(69)	(69)	(77)	(82)	(92)	(110)	(111)	(44)	(124)	(78)	(62)	(45)	(21)	(45)	(46)	(47)	(47)	(47)	(45)	(44)	(44)	(45)	(45)	(45)	(44)	(42)	(42)	(40)	(42)	(45)	(47)	(49)	(49)	(48)	(48)	(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)	(155)	(155)	(155)	(155)	(155)	(154)	(152)
Other Operating Expenses	(360)	(356)	(358)	(360)	(372)	(472)	(537)	(602)	(418)	(656)	(638)	(643)	(391)	(589)	(552)	(504)	(229)	(387)	(354)	(310)	(157)	(272)	(213)	(191)	(179)	(351)	(323)	(82)	(250)	(138)	(194)	(152)	(222)	191	188	(168)	(180)	(234)	(236)	(239)	(111)	(151)	(121)	(116)	(201)	(184)	(205)	(204)	(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	0	0	0	0	0	0	0
Operating Income	238 N/A	280 +17%	293 +5%	307 +5%	340 +11%	349 +3%	360 +3%	359 0%	371 +4%	390 +5%	421 +8%	437 +4%	495 +13%	484 -2%	524 +8%	545 +4%	585 +7%	610 +4%	627 +3%	653 +4%	193 -70%	658 +241%	393 -40%	272 -31%	120 -56%	(8) N/A	74 N/A	72 -2%	61 -16%	29 -53%	27 -6%	8 -72%	(4) N/A	19 N/A	22 +21%	32 +44%	52 +62%	34 -35%	27 -21%	16 -41%	6 -60%	15 +127%	34 +131%	63 +88%	98 +56%	92 -6%	86 -7%	59 -31%	8 -86%	7 -21%	(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%	254 +6%	238 -7%	314 +32%	428 +36%	411 -4%	400 -3%	305 -24%
Pre-Tax Income
Interest Income Expense	13	(80)	(123)	(103)	(29)	(19)	46	58	51	73	71	71	65	55	57	45	23	11	(4)	(7)	(34)	(7)	(11)	(10)	(28)	(8)	(6)	(4)	(11)	(2)	1	(1)	(3)	(3)	(4)	(3)	(4)	(3)	(3)	(2)	(2)	(5)	(7)	(10)	(12)	(12)	(11)	(11)	(10)	(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)	(220)	(219)	(217)	(210)	(199)	(206)	(210)
Non-Reccuring Items	(10)	0	0	0	(1)	0	0	0	(4)	(4)	8	5	6	6	(3)	(1)	0	0	0	0	1	1	(1)	(1)	(0)	(0)	(813)	(835)	(885)	(1 093)	(282)	(261)	(226)	(12)	(14)	(17)	(14)	(12)	(10)	(18)	(22)	(27)	(27)	(19)	(16)	(9)	(8)	(7)	(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)	(981)	(287)	(295)	(15)	(14)	15	18
Gain/Loss on Disposition of Assets	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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	1	(1)	0	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(0)	4	1	1	1	6	7	9	11	5	4	4	14	16	17	23	10	11	4	(2)	(1)	1	2	3	2	(5)	1	0	0	(9)	(5)	(8)	(11)	(13)	(15)	(16)	(16)	(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)	17	17	16	8	(9)	(49)	(58)
Pre-Tax Income	241 N/A	201 -17%	169 -16%	205 +21%	309 +51%	329 +7%	405 +23%	416 +3%	419 +1%	459 +10%	499 +9%	512 +3%	571 +11%	545 -4%	579 +6%	591 +2%	614 +4%	629 +2%	633 +1%	657 +4%	166 -75%	657 +296%	386 -41%	274 -29%	108 -61%	2 -99%	(722) N/A	(757) -5%	(825) -9%	(1 062) -29%	(256) +76%	(255) +0%	(231) +9%	5 N/A	7 +40%	14 +95%	30 +109%	21 -31%	14 -31%	(4) N/A	(26) -543%	(22) +16%	(9) +58%	23 N/A	57 +144%	57 0%	51 -10%	25 -51%	(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%	(929) +4%	(252) +73%	(182) +28%	210 N/A	188 -10%	160 -15%	54 -66%
Net Income
Tax Provision	(100)	(86)	(66)	(79)	(114)	(122)	(158)	(161)	(136)	(148)	(158)	(162)	(205)	(196)	(208)	(208)	(217)	(220)	(219)	(226)	(76)	(200)	(123)	(89)	(36)	(6)	235	249	266	295	44	40	32	2	(1)	4	(1)	2	4	6	10	10	6	(4)	(17)	(15)	(11)	(6)	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	2	(4)	(23)	(64)	(47)	(56)	(31)
Income from Continuing Operations	142	115	103	126	195	207	248	255	282	310	341	351	366	349	371	383	397	409	413	432	89	456	262	185	72	(5)	(488)	(507)	(559)	(767)	(212)	(215)	(199)	7	6	17	29	22	18	2	(16)	(11)	(4)	19	40	42	39	19	(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)	(928)	(256)	(205)	146	141	104	23
Income to Minority Interest	(4)	(4)	(4)	(4)	(6)	(6)	(9)	(10)	(14)	(22)	(30)	(37)	(43)	(46)	(52)	(54)	(59)	(61)	(64)	(68)	(1)	(77)	(40)	(24)	(83)	(5)	(47)	(47)	(47)	(24)	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	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	0	0	0	0	0	0	0
Net Income (Common)	138 N/A	111 -19%	99 -11%	122 +23%	188 +54%	201 +7%	239 +19%	245 +3%	271 +10%	289 +7%	310 +8%	314 +1%	304 -3%	303 0%	309 +2%	336 +9%	249 -26%	249 0%	228 -8%	219 -4%	353 +61%	347 -2%	373 +8%	388 +4%	(2) N/A	14 N/A	(615) N/A	(720) -17%	(477) +34%	(781) -64%	(248) +68%	(233) +6%	(210) +10%	9 N/A	96 +1 001%	103 +7%	116 +13%	109 -6%	18 -84%	2 -92%	(16) N/A	(11) +30%	(3) +69%	19 N/A	40 +108%	42 +4%	40 -5%	19 -53%	(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%	(980) +2%	(310) +68%	(261) +16%	88 N/A	82 -7%	43 -47%	(39) N/A
EPS (Diluted)	2.59 N/A	2.09 -19%	1.85 -11%	2.28 +23%	3.5 +54%	3.74 +7%	4.4 +18%	4.5 +2%	4.98 +11%	5.26 +6%	5.58 +6%	5.69 +2%	5.52 -3%	5.51 0%	5.58 +1%	6.08 +9%	4.52 -26%	4.51 0%	4.14 -8%	3.99 -4%	6.42 +61%	6.3 -2%	6.7 +6%	7.11 +6%	-0.02 N/A	0.26 N/A	-11.31 N/A	-13.28 -17%	-8.8 +34%	-14.57 -66%	-4.62 +68%	-4.33 +6%	-3.88 +10%	0.15 N/A	1.68 +1 020%	1.78 +6%	2.03 +14%	1.86 -8%	0.3 -84%	0.02 -93%	-0.27 N/A	-0.19 +30%	-0.06 +68%	0.35 N/A	0.73 +109%	0.74 +1%	0.7 -5%	0.32 -54%	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%	1.22 -13%	1.32 +8%	-7.24 N/A	-7.82 -8%	-8.9 -14%	-11.54 -30%	-3.62 +69%	-3.03 +16%	0.77 N/A	0.7 -9%	0.36 -49%	-0.33 N/A

Income Statement Balance Sheet Cash Flow Statement

E W Scripps Co
NASDAQ:SSP

Income Statement

Earnings Waterfall
E W Scripps Co

Income Statement
E W Scripps Co

See Also

Company

Help

Tools

Stocks

E W Scripps Co NASDAQ:SSP

Income Statement

Earnings Waterfall E W Scripps Co

Income Statement E W Scripps Co

See Also

Company

Help

Tools

Stocks

E W Scripps Co
NASDAQ:SSP

Earnings Waterfall
E W Scripps Co

Income Statement
E W Scripps Co