Company Quick10K Filing
Nexstar Media Group
Price101.81 EPS6
Shares48 P/E18
MCap4,879 P/FCF15
Net Debt8,202 EBIT382
TEV13,080 TEV/EBIT34
TTM 2019-09-30, in MM, except price, ratios
10-Q 2020-03-31 Filed 2020-05-08
10-K 2019-12-31 Filed 2020-03-02
10-Q 2019-09-30 Filed 2019-11-12
10-Q 2019-06-30 Filed 2019-08-07
10-Q 2019-03-31 Filed 2019-05-09
10-K 2018-12-31 Filed 2019-02-27
10-Q 2018-09-30 Filed 2018-11-08
10-Q 2018-06-30 Filed 2018-08-08
10-Q 2018-03-31 Filed 2018-05-09
10-K 2017-12-31 Filed 2018-03-01
10-Q 2017-09-30 Filed 2017-11-07
10-Q 2017-06-30 Filed 2017-08-09
10-Q 2017-03-31 Filed 2017-05-10
10-K 2016-12-31 Filed 2017-02-28
10-Q 2016-09-30 Filed 2016-11-09
10-Q 2016-06-30 Filed 2016-08-09
10-Q 2016-03-31 Filed 2016-05-10
10-K 2015-12-31 Filed 2016-02-29
10-Q 2015-09-30 Filed 2015-11-05
10-Q 2015-06-30 Filed 2015-08-07
10-Q 2015-03-31 Filed 2015-05-11
10-K 2014-12-31 Filed 2015-03-02
10-Q 2014-09-30 Filed 2014-11-07
10-Q 2014-06-30 Filed 2014-08-08
10-Q 2014-03-31 Filed 2014-05-09
10-K 2013-12-31 Filed 2014-03-03
10-Q 2013-09-30 Filed 2013-11-08
10-Q 2013-06-30 Filed 2013-08-08
10-Q 2013-03-31 Filed 2013-05-10
10-K 2012-12-31 Filed 2013-03-15
10-Q 2012-09-30 Filed 2012-11-08
10-Q 2012-06-30 Filed 2012-08-08
10-Q 2012-03-31 Filed 2012-05-09
10-K 2011-12-31 Filed 2012-03-15
10-Q 2011-09-30 Filed 2011-11-09
10-Q 2011-06-30 Filed 2011-08-11
10-Q 2011-03-31 Filed 2011-05-13
10-K 2010-12-31 Filed 2011-03-16
10-Q 2010-09-30 Filed 2010-11-05
10-Q 2010-06-30 Filed 2010-08-06
10-Q 2010-03-31 Filed 2010-05-14
10-K 2009-12-31 Filed 2010-03-15
8-K 2020-05-20 Regulation FD, Exhibits
8-K 2020-05-15 Other Events, Exhibits
8-K 2020-05-06 Earnings, Exhibits
8-K 2020-04-30 Other Events, Exhibits
8-K 2020-04-03 Regulation FD
8-K 2020-03-02 Regulation FD, Exhibits
8-K 2020-02-26 Earnings, Exhibits
8-K 2020-01-31 Other Events, Exhibits
8-K 2020-01-30 Amend Bylaw, Exhibits
8-K 2020-01-27 Other Events, Exhibits
8-K 2019-11-22 Enter Agreement, Off-BS Arrangement, Other Events, Exhibits
8-K 2019-11-12 Regulation FD, Exhibits
8-K 2019-11-12 Enter Agreement, Other Events, Exhibits
8-K 2019-11-06 Earnings, Exhibits
8-K 2019-11-05 Regulation FD, Exhibits
8-K 2019-10-25 Other Events, Exhibits
8-K 2019-09-20 Regulation FD, Exhibits
8-K 2019-09-19 Enter Agreement, M&A, Off-BS Arrangement, Regulation FD, Other Events, Exhibits
8-K 2019-08-07 Earnings, Exhibits
8-K 2019-07-26 Other Events, Exhibits
8-K 2019-07-03 Enter Agreement, Off-BS Arrangement, Other Events, Exhibits
8-K 2019-06-26 Regulation FD, Exhibits
8-K 2019-06-19 Enter Agreement, Other Events, Exhibits
8-K 2019-06-18 Regulation FD, Exhibits
8-K 2019-06-11 Regulation FD, Exhibits
8-K 2019-06-10 Regulation FD, Exhibits
8-K 2019-06-05 Shareholder Vote
8-K 2019-05-08 Earnings, Exhibits
8-K 2019-04-25 Other Events, Exhibits
8-K 2019-04-07 Regulation FD, Exhibits
8-K 2019-03-20 Enter Agreement, Other Events, Exhibits
8-K 2019-03-20 Regulation FD, Exhibits
8-K 2019-01-24 Other Events, Exhibits
8-K 2019-01-15 Officers, Exhibits
8-K 2018-12-31 Earnings, Exhibits
8-K 2018-12-03 Regulation FD, Exhibits
8-K 2018-11-30 Enter Agreement, Other Events, Exhibits
8-K 2018-10-26 Enter Agreement, Off-BS Arrangement, Exhibits
8-K 2018-10-25 Other Events, Exhibits
8-K 2018-10-18 Other Events, Exhibits
8-K 2018-09-30 Earnings, Exhibits
8-K 2018-08-02 Regulation FD, Exhibits
8-K 2018-07-26 Other Events, Exhibits
8-K 2018-06-30 Earnings, Exhibits
8-K 2018-06-06 Shareholder Vote
8-K 2018-05-01 Regulation FD, Exhibits
8-K 2018-04-26 Other Events, Exhibits
8-K 2018-03-31 Earnings, Exhibits
8-K 2018-02-27 Earnings, Exhibits
8-K 2018-02-01 Other Events, Exhibits
8-K 2018-01-16 Regulation FD

NXST 10Q Quarterly Report

Part I. Financial Information
Item 1. Financial Statements
Note 1: Organization and Business Operations
Note 2: Summary of Significant Accounting Policies
Note 3: Acquisitions and Dispositions
Note 4: Intangible Assets and Goodwill
Note 5: Assets Held for Sale
Note 6: Investments
Note 7: Accrued Expenses
Note 8: Retirement and Postretirement Plans
Note 9: Debt
Note 10: Leases
Note 11: Fair Value Measurements
Note 12: Common Stock
Note 13: Income Taxes
Note 14: Fcc Regulatory Matters
Note 15: Commitments and Contingencies
Note 16: Segment Data
Note 17: Condensed Consolidating Financial Information
Note 18: Subsequent Events
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
Part II. Other Information
Item 1. Legal Proceedings
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Mine Safety Disclosures
Item 5. Other Information
Item 6. Exhibits
EX-10.87 nxst-ex1087_10.htm
EX-10.88 nxst-ex1088_273.htm
EX-31.1 nxst-ex311_7.htm
EX-31.2 nxst-ex312_9.htm
EX-32.1 nxst-ex321_6.htm
EX-32.2 nxst-ex322_8.htm

Nexstar Media Group Earnings 2020-03-31

Balance SheetIncome StatementCash Flow
151296302012201420172020
Assets, Equity
0.80.60.40.30.1-0.12012201420172020
Rev, G Profit, Net Income
4.82.91.0-0.8-2.7-4.62012201420172020
Ops, Inv, Fin

nxst-10q_20200331.htm
false 2020 Q1 0001142417 --12-31 Large Accelerated Filer P15Y P1Y P15Y P20Y P1Y P20Y us-gaap:OtherAssetsNoncurrent us-gaap:OtherLiabilitiesCurrent us-gaap:OtherLiabilitiesNoncurrent us-gaap:PropertyPlantAndEquipmentNet us-gaap:OtherLiabilitiesCurrent us-gaap:OtherLiabilitiesNoncurrent 0001142417 2020-01-01 2020-03-31 xbrli:shares 0001142417 2020-05-06 iso4217:USD 0001142417 2020-03-31 0001142417 2019-12-31 0001142417 us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 us-gaap:ContractBasedIntangibleAssetsMember 2019-12-31 0001142417 us-gaap:CommonClassAMember 2020-03-31 0001142417 us-gaap:CommonClassAMember 2019-12-31 iso4217:USD xbrli:shares 0001142417 us-gaap:CommonClassBMember 2020-03-31 0001142417 us-gaap:CommonClassBMember 2019-12-31 0001142417 us-gaap:CommonClassCMember 2020-03-31 0001142417 us-gaap:CommonClassCMember 2019-12-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember 2020-03-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember 2019-12-31 0001142417 2019-01-01 2019-03-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2019-12-31 0001142417 us-gaap:RetainedEarningsMember 2019-12-31 0001142417 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2019-12-31 0001142417 us-gaap:TreasuryStockMember 2019-12-31 0001142417 us-gaap:NoncontrollingInterestMember 2019-12-31 0001142417 us-gaap:TreasuryStockMember 2020-01-01 2020-03-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2020-01-01 2020-03-31 0001142417 us-gaap:RetainedEarningsMember 2020-01-01 2020-03-31 0001142417 us-gaap:NoncontrollingInterestMember 2020-01-01 2020-03-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2020-03-31 0001142417 us-gaap:RetainedEarningsMember 2020-03-31 0001142417 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2020-03-31 0001142417 us-gaap:TreasuryStockMember 2020-03-31 0001142417 us-gaap:NoncontrollingInterestMember 2020-03-31 0001142417 us-gaap:CommonClassAMember 2018-12-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2018-12-31 0001142417 us-gaap:RetainedEarningsMember 2018-12-31 0001142417 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2018-12-31 0001142417 us-gaap:TreasuryStockMember 2018-12-31 0001142417 us-gaap:NoncontrollingInterestMember 2018-12-31 0001142417 2018-12-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2019-01-01 2019-03-31 0001142417 us-gaap:TreasuryStockMember 2019-01-01 2019-03-31 0001142417 us-gaap:RetainedEarningsMember 2019-01-01 2019-03-31 0001142417 us-gaap:NoncontrollingInterestMember 2019-01-01 2019-03-31 0001142417 us-gaap:CommonClassAMember 2019-03-31 0001142417 us-gaap:AdditionalPaidInCapitalMember 2019-03-31 0001142417 us-gaap:RetainedEarningsMember 2019-03-31 0001142417 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2019-03-31 0001142417 us-gaap:TreasuryStockMember 2019-03-31 0001142417 us-gaap:NoncontrollingInterestMember 2019-03-31 0001142417 2019-03-31 0001142417 us-gaap:AccountingStandardsUpdate201602Member 2019-03-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember 2020-01-01 2020-03-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember 2020-01-01 2020-03-31 nxst:TelevisionStation nxst:Market nxst:State. nxst:RadioStation xbrli:pure 0001142417 nxst:TVFoodNetworkMember 2020-03-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2019-12-31 0001142417 nxst:NonGuarantorVariableInterestEntitiesMember us-gaap:OtherIntangibleAssetsMember 2019-12-31 0001142417 us-gaap:LineOfCreditMember 2020-03-31 0001142417 us-gaap:LineOfCreditMember 2020-01-01 2020-03-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember 2020-03-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember 2018-12-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember us-gaap:ContractBasedIntangibleAssetsMember 2018-12-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember us-gaap:OtherIntangibleAssetsMember 2020-03-31 0001142417 us-gaap:VariableInterestEntityPrimaryBeneficiaryMember us-gaap:OtherIntangibleAssetsMember 2018-12-31 0001142417 srt:GuarantorSubsidiariesMember nxst:MarshallBroadcastingGroupIncMember nxst:AssetPurchaseAgreementMember 2020-03-30 0001142417 srt:GuarantorSubsidiariesMember nxst:MarshallBroadcastingGroupIncMember nxst:AssetPurchaseAgreementMember 2020-03-30 2020-03-30 0001142417 nxst:TribuneMediaCompanyMember 2019-09-18 2019-09-19 0001142417 nxst:KGBTTVMember 2020-01-27 2020-01-27 0001142417 nxst:TelevisionStationWJZYMember 2020-03-02 2020-03-02 0001142417 nxst:TelevisionStationWMYTMember 2020-03-02 2020-03-02 0001142417 nxst:TelevisionStationWJZYAndWMYTMember 2020-03-02 2020-03-02 0001142417 nxst:KGBTWJZYAndWMYTMember 2020-03-02 0001142417 nxst:KGBTWJZYAndWMYTMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-02 0001142417 us-gaap:ContractBasedIntangibleAssetsMember 2020-01-01 2020-03-31 0001142417 us-gaap:OtherIntangibleAssetsMember 2020-01-01 2020-03-31 0001142417 nxst:KGBTWJZYAndWMYTMember 2020-03-02 2020-03-31 0001142417 nxst:WebsiteBusinessMember 2020-01-14 0001142417 nxst:WebsiteBusinessMember 2020-01-14 2020-01-14 0001142417 nxst:TelevisionStationsKCPQKZJOAndWITIMember 2020-03-02 0001142417 nxst:TelevisionStationsKCPQKZJOAndWITIMember 2020-03-02 2020-03-02 0001142417 us-gaap:ContractBasedIntangibleAssetsMember 2019-01-01 2019-12-31 0001142417 us-gaap:OtherIntangibleAssetsMember srt:MinimumMember 2020-01-01 2020-03-31 0001142417 us-gaap:OtherIntangibleAssetsMember srt:MaximumMember 2020-01-01 2020-03-31 0001142417 us-gaap:OtherIntangibleAssetsMember srt:MinimumMember 2019-01-01 2019-12-31 0001142417 us-gaap:OtherIntangibleAssetsMember srt:MaximumMember 2019-01-01 2019-12-31 0001142417 us-gaap:OtherIntangibleAssetsMember 2020-03-31 0001142417 us-gaap:OtherIntangibleAssetsMember 2019-12-31 0001142417 us-gaap:RealEstateMember 2020-03-31 0001142417 us-gaap:RealEstateMember 2019-12-31 0001142417 2020-01-31 0001142417 nxst:TVFoodNetworkMember 2020-01-01 2020-03-31 0001142417 nxst:TribuneMediaCompanyMember nxst:AmortizableIntangibleAssetsMember 2019-09-19 0001142417 nxst:TribuneMediaCompanyMember us-gaap:GoodwillMember 2019-09-19 0001142417 nxst:TribuneMediaCompanyMember 2020-01-01 2020-03-31 nxst:PensionPlan 0001142417 2019-09-18 2019-09-19 0001142417 2019-09-19 0001142417 us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember nxst:MediaGeneralIncMember 2020-01-01 2020-03-31 0001142417 us-gaap:PensionPlansDefinedBenefitMember nxst:TribuneMediaCompanyMember 2020-01-01 2020-03-31 0001142417 us-gaap:PensionPlansDefinedBenefitMember nxst:MediaGeneralIncMember 2020-01-01 2020-03-31 0001142417 us-gaap:PensionPlansDefinedBenefitMember nxst:MediaGeneralIncMember 2019-01-01 2019-03-31 0001142417 us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember nxst:MediaGeneralIncMember 2019-01-01 2019-03-31 0001142417 us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember nxst:TribuneMediaCompanyMember 2020-01-01 2020-03-31 0001142417 us-gaap:QualifiedPlanMember 2020-03-31 0001142417 us-gaap:OtherPostretirementBenefitPlansDefinedBenefitMember 2020-03-31 0001142417 us-gaap:QualifiedPlanMember 2020-01-01 2020-03-31 0001142417 us-gaap:QualifiedPlanMember 2019-01-01 2019-03-31 0001142417 us-gaap:NotesPayableToBanksMember nxst:TermLoansMember 2020-03-31 0001142417 us-gaap:NotesPayableToBanksMember nxst:TermLoansMember 2019-12-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember 2020-03-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember 2019-12-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember 2020-03-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember 2019-12-31 0001142417 nxst:SeniorSecuredCreditFacilityMember nxst:TermLoansMember 2020-01-01 2020-03-31 0001142417 nxst:SeniorSecuredCreditFacilityMember nxst:TermLoansMember 2020-03-09 2020-03-09 0001142417 nxst:SeniorSecuredCreditFacilityMember srt:ParentCompanyMember 2020-01-01 2020-03-31 0001142417 srt:MinimumMember 2020-01-01 2020-03-31 0001142417 srt:MaximumMember 2020-01-01 2020-03-31 0001142417 us-gaap:OperatingExpenseMember 2020-01-01 2020-03-31 0001142417 us-gaap:OperatingExpenseMember 2019-01-01 2019-03-31 0001142417 us-gaap:SellingGeneralAndAdministrativeExpensesMember 2020-01-01 2020-03-31 0001142417 us-gaap:SellingGeneralAndAdministrativeExpensesMember 2019-01-01 2019-03-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:NotesPayableToBanksMember nxst:TermLoansMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:NotesPayableToBanksMember nxst:TermLoansMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:NotesPayableToBanksMember nxst:TermLoansMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:CarryingReportedAmountFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:NotesPayableToBanksMember nxst:TermLoansMember us-gaap:FairValueInputsLevel3Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:EstimateOfFairValueFairValueDisclosureMember us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueInputsLevel2Member us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueMeasurementsNonrecurringMember 2020-03-31 0001142417 us-gaap:SeniorSubordinatedNotesMember nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember us-gaap:FairValueMeasurementsNonrecurringMember 2019-12-31 0001142417 us-gaap:CommonClassAMember 2018-04-26 0001142417 us-gaap:TreasuryStockMember us-gaap:CommonClassAMember 2020-01-01 2020-03-31 0001142417 nxst:MediaGeneralIncMember 2017-04-12 2017-04-13 0001142417 nxst:MediaGeneralIncMember 2017-11-01 2017-11-30 0001142417 nxst:MediaGeneralIncMember 2017-07-20 2017-07-21 0001142417 2017-04-12 2017-04-13 0001142417 2017-11-01 2017-11-30 0001142417 nxst:MediaGeneralIncMember 2017-10-01 2017-12-31 0001142417 nxst:MediaGeneralIncMember 2018-04-01 2018-06-30 0001142417 srt:ParentCompanyMember 2020-03-31 0001142417 2019-12-06 2019-12-06 0001142417 nxst:FinancialGuaranteeMissionDebtMember srt:ParentCompanyMember 2020-03-31 0001142417 nxst:FinancialGuaranteeMissionDebtMember srt:ParentCompanyMember 2020-01-01 2020-03-31 0001142417 nxst:FinancialGuaranteeShieldDebtMember srt:ParentCompanyMember 2020-01-01 2020-03-31 0001142417 nxst:FinancialGuaranteeShieldDebtMember srt:ParentCompanyMember 2020-03-31 0001142417 nxst:MultiDistrictLitigationMember 2020-01-01 2020-03-31 0001142417 nxst:MultiDistrictLitigationMember nxst:AmendedComplaintMember 2020-01-01 2020-03-31 nxst:Proof 0001142417 nxst:TribuneMediaCompanyMember 2012-12-30 2012-12-31 0001142417 nxst:TribuneMediaCompanyMember 2020-03-31 0001142417 2020-01-27 2020-01-27 0001142417 2020-01-28 2020-01-28 0001142417 nxst:ChicagoCubsTransactionsMember nxst:NorthsideEntertainmentHoldingsLLCMember 2009-08-21 0001142417 nxst:ChicagoCubsTransactionsMember nxst:ChicagoEntertainmentVenturesLLCMember 2009-08-21 0001142417 nxst:ChicagoCubsTransactionsMember nxst:IndianRevenueServiceMember 2016-06-28 2016-06-28 0001142417 nxst:ChicagoCubsTransactionsMember nxst:IndianRevenueServiceMember 2020-03-01 2020-03-31 0001142417 nxst:ChicagoCubsTransactionsMember nxst:TribuneMediaCompanyMember nxst:ChicagoEntertainmentVenturesLLCMember 2019-01-22 0001142417 nxst:ChicagoCubsTransactionsMember 2019-01-22 2019-01-22 0001142417 nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 us-gaap:CorporateAndOtherMember 2020-01-01 2020-03-31 0001142417 nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 us-gaap:CorporateAndOtherMember 2019-01-01 2019-03-31 0001142417 nxst:BroadcastMember 2020-03-31 0001142417 us-gaap:CorporateAndOtherMember 2020-03-31 0001142417 nxst:BroadcastMember 2019-03-31 0001142417 us-gaap:CorporateAndOtherMember 2019-03-31 0001142417 nxst:CoreAdvertisingLocalAndNationalMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 nxst:CoreAdvertisingLocalAndNationalMember 2020-01-01 2020-03-31 0001142417 nxst:PoliticalAdvertisingMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 nxst:PoliticalAdvertisingMember 2020-01-01 2020-03-31 0001142417 us-gaap:DistributionServiceMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 us-gaap:DistributionServiceMember 2020-01-01 2020-03-31 0001142417 nxst:DigitalMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 nxst:DigitalMember us-gaap:CorporateAndOtherMember 2020-01-01 2020-03-31 0001142417 nxst:DigitalMember 2020-01-01 2020-03-31 0001142417 nxst:OtherMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 nxst:OtherMember us-gaap:CorporateAndOtherMember 2020-01-01 2020-03-31 0001142417 nxst:OtherMember 2020-01-01 2020-03-31 0001142417 nxst:TradeRevenueMember nxst:BroadcastMember 2020-01-01 2020-03-31 0001142417 nxst:TradeRevenueMember 2020-01-01 2020-03-31 0001142417 nxst:CoreAdvertisingLocalAndNationalMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 nxst:CoreAdvertisingLocalAndNationalMember 2019-01-01 2019-03-31 0001142417 nxst:PoliticalAdvertisingMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 nxst:PoliticalAdvertisingMember 2019-01-01 2019-03-31 0001142417 us-gaap:DistributionServiceMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 us-gaap:DistributionServiceMember 2019-01-01 2019-03-31 0001142417 nxst:DigitalMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 nxst:DigitalMember us-gaap:CorporateAndOtherMember 2019-01-01 2019-03-31 0001142417 nxst:DigitalMember 2019-01-01 2019-03-31 0001142417 nxst:OtherMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 nxst:OtherMember us-gaap:CorporateAndOtherMember 2019-01-01 2019-03-31 0001142417 nxst:OtherMember 2019-01-01 2019-03-31 0001142417 nxst:TradeRevenueMember nxst:BroadcastMember 2019-01-01 2019-03-31 0001142417 nxst:TradeRevenueMember 2019-01-01 2019-03-31 0001142417 nxst:FivePointSixTwoFivePercentDueTwoThousandTwentyFourMember 2020-03-31 0001142417 nxst:FivePointSixTwoFivePercentDueTwoThousandTwentySevenMember 2020-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2020-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2020-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2020-03-31 0001142417 srt:ParentCompanyMember srt:ReportableLegalEntitiesMember 2020-03-31 0001142417 srt:ConsolidationEliminationsMember 2020-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2020-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2019-12-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-12-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-12-31 0001142417 srt:ParentCompanyMember srt:ReportableLegalEntitiesMember 2019-12-31 0001142417 srt:ConsolidationEliminationsMember 2019-12-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2019-12-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2019-12-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember us-gaap:ContractBasedIntangibleAssetsMember 2019-12-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2020-01-01 2020-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2020-01-01 2020-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2020-01-01 2020-03-31 0001142417 srt:ConsolidationEliminationsMember nxst:NetBroadcastRevenueMember 2020-01-01 2020-03-31 0001142417 nxst:NetBroadcastRevenueMember 2020-01-01 2020-03-31 0001142417 srt:ParentCompanyMember srt:ReportableLegalEntitiesMember 2020-01-01 2020-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2020-01-01 2020-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2020-01-01 2020-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2020-01-01 2020-03-31 0001142417 srt:ConsolidationEliminationsMember 2020-01-01 2020-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2019-01-01 2019-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2019-01-01 2019-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember nxst:NetBroadcastRevenueMember 2019-01-01 2019-03-31 0001142417 nxst:NetBroadcastRevenueMember 2019-01-01 2019-03-31 0001142417 srt:ParentCompanyMember srt:ReportableLegalEntitiesMember 2019-01-01 2019-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2019-01-01 2019-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-01-01 2019-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-01-01 2019-03-31 0001142417 srt:ConsolidationEliminationsMember 2019-01-01 2019-03-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2018-12-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2018-12-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2018-12-31 0001142417 srt:SubsidiaryIssuerMember srt:ReportableLegalEntitiesMember 2019-03-31 0001142417 srt:GuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-03-31 0001142417 srt:NonGuarantorSubsidiariesMember srt:ReportableLegalEntitiesMember 2019-03-31 0001142417 us-gaap:SubsequentEventMember us-gaap:CommonClassAMember 2020-05-01 2020-05-01

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2020

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                     .

Commission File Number: 000-50478

NEXSTAR MEDIA GROUP, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Delaware

 

23-3083125

(State of Incorporation or Organization)

 

(I.R.S. Employer Identification No.)

 

 

545 E. John Carpenter Freeway, Suite 700, Irving, Texas

 

75062

(Address of Principal Executive Offices)

 

(Zip Code)

(972) 373-8800

(Registrant’s Telephone Number, Including Area Code)

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Class A Common Stock

 

NXST

 

NASDAQ Global Select Market

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that it was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

  

Accelerated filer

 

 

 

 

 

 

 

Non-accelerated filer

 

  

  

Smaller reporting company

 

 

 

 

 

 

 

 

 

 

Emerging growth company

 

  

  

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  

As of May 6, 2020, the registrant had 45,262,874 shares of Class A Common Stock outstanding.

 


TABLE OF CONTENTS

 

 

 

  

 

  

Page

PART I

  

FINANCIAL INFORMATION

  

 

 

 

 

 

 

ITEM 1.

  

Financial Statements (Unaudited)

  

 

 

 

 

 

 

 

  

Condensed Consolidated Balance Sheets as of March 31, 2020 and December 31, 2019

  

1

 

 

 

 

 

 

  

Condensed Consolidated Statements of Operations for the three months ended March 31, 2020 and 2019

  

2

 

 

 

 

 

 

  

Condensed Consolidated Statement of Changes in Stockholders’ Equity for the three months ended March 31, 2020 and 2019

  

3

 

 

 

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2020 and 2019

 

4

 

 

 

 

 

 

  

Notes to Condensed Consolidated Financial Statements

  

 

 

 

Note 1:  Organization and Business Operations

5

 

 

Note 2:  Summary of Significant Accounting Policies

5

 

 

Note 3:  Acquisitions and Dispositions

11

 

 

Note 4:  Intangible Assets and Goodwill

12

 

 

Note 5:  Assets Held for Sale

13

 

 

Note 6:  Investments

13

 

 

Note 7:  Accrued Expenses

14

 

 

Note 8:  Retirement and Post Retirement Plans

15

 

 

Note 9:  Debt

16

 

 

Note 10:  Leases

17

 

 

Note 11:  Fair Value Measurements

18

 

 

Note 12:  Common Stock

18

 

 

Note 13:  Income Taxes

19

 

 

Note 14:  FCC Regulatory Matters

19

 

 

Note 15:  Commitments and Contingencies

22

 

 

Note 16:  Segment Data

25

 

 

Note 17:  Condensed Consolidating Financial Information

26

 

 

Note 18:  Subsequent Events

32

 

 

 

 

 

ITEM 2.

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

  

33

 

 

 

 

 

ITEM 3.

  

Quantitative and Qualitative Disclosures About Market Risk

  

46

 

 

 

 

 

ITEM 4.

  

Controls and Procedures

  

46

 

 

 

 

 

PART II

  

OTHER INFORMATION

  

 

 

 

 

 

 

ITEM 1.

  

Legal Proceedings

  

47

 

 

 

 

 

ITEM 1A.

  

Risk Factors

  

47

 

 

 

 

 

ITEM 2.

  

Unregistered Sales of Equity Securities and Use of Proceeds

  

48

 

 

 

 

 

ITEM 3.

  

Defaults Upon Senior Securities

  

48

 

 

 

 

 

ITEM 4.

  

Mine Safety Disclosures

  

48

 

 

 

 

 

ITEM 5.

  

Other Information

  

48

 

 

 

 

 

ITEM 6.

  

Exhibits

  

49

 

 

 

 

 


PART I. FINANCIAL INFORMATION

ITEM 1.

Financial Statements

NEXSTAR MEDIA GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except for share and per share information, unaudited)

 

 

March 31,

 

 

December 31,

 

 

2020

 

 

2019

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

434,067

 

 

$

232,070

 

Restricted cash and cash equivalents

 

16,608

 

 

 

16,608

 

Accounts receivable, net of allowance for doubtful accounts of $22,175 and $17,205, respectively

 

888,738

 

 

 

883,921

 

Spectrum asset

 

67,171

 

 

 

67,171

 

Prepaid expenses and other current assets

 

107,706

 

 

 

151,997

 

Total current assets

 

1,514,290

 

 

 

1,351,767

 

Property and equipment, net

 

1,546,873

 

 

 

1,290,428

 

Goodwill

 

2,879,748

 

 

 

2,996,875

 

FCC licenses

 

2,832,457

 

 

 

2,921,465

 

Network affiliation agreements, net

 

2,330,436

 

 

 

2,532,266

 

Other intangible assets, net

 

705,757

 

 

 

727,354

 

Assets held for sale

 

4,524

 

 

 

240,524

 

Investments

 

1,322,195

 

 

 

1,477,353

 

Other noncurrent assets, net

 

439,157

 

 

 

451,705

 

Total assets(1)

$

13,575,437

 

 

$

13,989,737

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Current portion of debt

$

56,228

 

 

$

109,310

 

Accounts payable

 

138,952

 

 

 

157,366

 

Accrued expenses

 

533,805

 

 

 

541,803

 

Income tax payable

 

53,341

 

 

 

873

 

Liability to surrender spectrum asset

 

77,962

 

 

 

77,962

 

Other current liabilities

 

55,710

 

 

 

60,243

 

Total current liabilities

 

915,998

 

 

 

947,557

 

Debt

 

7,990,635

 

 

 

8,383,278

 

Deferred tax liabilities

 

1,696,611

 

 

 

1,710,664

 

Other noncurrent liabilities

 

856,134

 

 

 

894,745

 

Total liabilities(1)

 

11,459,378

 

 

 

11,936,244

 

Commitments and contingencies (Note 15)

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

Preferred stock - $0.01 par value, 200,000 shares authorized; none issued and outstanding at each of March 31, 2020 and December 31, 2019

 

-

 

 

 

-

 

Class A Common stock - $0.01 par value, 100,000,000 shares authorized; 47,291,463 shares issued,

45,195,405 shares outstanding as of March 31, 2020 and 47,291,463 shares issued, 45,749,788 shares

  outstanding as of December 31, 2019

 

473

 

 

 

473

 

Class B Common stock - $0.01 par value, 20,000,000 shares authorized; none issued and outstanding

  at each of March 31, 2020 and December 31, 2019

 

-

 

 

 

-

 

Class C Common stock - $0.01 par value, 5,000,000 shares authorized; none issued and outstanding

at each of March 31, 2020 and December 31, 2019

 

-

 

 

 

-

 

Additional paid-in capital

 

1,333,717

 

 

 

1,353,729

 

Accumulated other comprehensive income

 

19,850

 

 

 

19,850

 

Retained earnings

 

910,063

 

 

 

778,833

 

Treasury stock - at cost; 2,096,058 and 1,541,675 shares as of March 31, 2020 and December 31, 2019, respectively

 

(170,957

)

 

 

(121,388

)

Total Nexstar Media Group, Inc. stockholders’ equity

 

2,093,146

 

 

 

2,031,497

 

Noncontrolling interests

 

22,913

 

 

 

21,996

 

Total stockholders’ equity

 

2,116,059

 

 

 

2,053,493

 

Total liabilities and stockholders’ equity

$

13,575,437

 

 

$

13,989,737

 

 

 

 

 

 

 

 

 

The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.

 

(1)

The consolidated total assets as of March 31, 2020 and December 31, 2019 include certain assets held by consolidated VIEs of $330.4 million and $332.6 million, respectively, which are not available to be used to settle the obligations of Nexstar. The consolidated total liabilities as of March 31, 2020 and December 31, 2019 include certain liabilities of consolidated VIEs of $57.2 million and $61.7 million, respectively, for which the creditors of the VIEs have no recourse to the general credit of Nexstar. See Note 2 for additional information.

 

1


NEXSTAR MEDIA GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share information, unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2020

 

 

2019

 

Net revenue

 

$

1,091,822

 

 

$

626,647

 

Operating expenses (income):

 

 

 

 

 

 

 

 

Direct operating expenses, excluding depreciation and amortization

 

 

445,059

 

 

 

292,863

 

Selling, general and administrative expenses, excluding depreciation and amortization

 

 

218,384

 

 

 

142,360

 

Amortization of broadcast rights

 

 

37,208

 

 

 

14,362

 

Amortization of intangible assets

 

 

70,583

 

 

 

36,738

 

Depreciation

 

 

35,406

 

 

 

27,437

 

Reimbursement from the FCC related to station repack

 

 

(12,758

)

 

 

(14,187

)

Gain on disposal of stations and entities, net

 

 

(7,075

)

 

 

-

 

Total operating expenses

 

 

786,807

 

 

 

499,573

 

Income from operations

 

 

305,015

 

 

 

127,074

 

Income (loss) on equity investments, net

 

 

14,158

 

 

 

(491

)

Interest expense, net

 

 

(101,284

)

 

 

(52,957

)

Loss on extinguishment of debt

 

 

(7,477

)

 

 

(1,698

)

Pension and other postretirement plans credit, net

 

 

10,762

 

 

 

1,400

 

Other income (expenses), net

 

 

864

 

 

 

-

 

Income before income taxes

 

 

222,038

 

 

 

73,328

 

Income tax expense

 

 

(64,344

)

 

 

(16,441

)

Net income

 

 

157,694

 

 

 

56,887

 

Net income attributable to noncontrolling interests

 

 

(779

)

 

 

(1,995

)

Net income attributable to Nexstar Media Group, Inc.

 

$

156,915

 

 

$

54,892

 

 

 

 

 

 

 

 

 

 

Net income per common share attributable to Nexstar Media Group, Inc.:

 

 

 

 

 

 

 

 

Basic

 

$

3.43

 

 

$

1.20

 

Diluted

 

$

3.30

 

 

$

1.15

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

45,702

 

 

 

45,785

 

Diluted

 

 

47,615

 

 

 

47,784

 

The accompanying Notes are an integral part of these Condensed Consolidated Financial Statements.

 

 

2


NEXSTAR MEDIA GROUP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three Months Ended March 31, 2020 and 2019

(in thousands, except share information, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

Common Stock

 

 

 

 

Paid-In

 

 

 

 

Retained

 

 

 

 

Comprehensive

 

 

 

 

Treasury Stock

 

 

 

 

Noncontrolling

 

 

 

 

Stockholders’

 

 

 

Shares

 

 

 

 

Amount

 

 

 

 

Capital

 

 

 

 

Earnings

 

 

 

 

(Loss) Income

 

 

 

 

Shares

 

 

 

 

Amount

 

 

 

 

interests

 

 

 

 

Equity

 

Balances as of December 31, 2019

 

 

47,291,463

 

 

 

 

$

473

 

 

 

 

$

1,353,729

 

 

 

 

$

778,833

 

 

 

 

$

19,850

 

 

 

 

 

(1,541,675

)

 

 

 

$

(121,388

)

 

 

 

$

21,996

 

 

 

 

$

2,053,493

 

Purchase of treasury stock

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(950,000

)

 

 

 

 

(72,587

)

 

 

 

 

-

 

 

 

 

 

(72,587

)

Stock-based compensation expense

 

 

-

 

 

 

 

 

-

 

 

 

 

 

10,685

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

10,685

 

Vesting of restricted stock units and

  exercise of stock options

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(29,316

)

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

395,617

 

 

 

 

 

23,018

 

 

 

 

 

-

 

 

 

 

 

(6,298

)

Dividends declared on common stock ($0.56 per share)

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(25,676

)

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(25,676

)

Contribution from a noncontrolling interest

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

138

 

 

 

 

 

138

 

Disposal of an entity

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(1,381

)

 

 

 

 

(9

)

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

(1,390

)

Net income

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

156,915

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

779

 

 

 

 

 

157,694

 

Balances as of March 31, 2020

 

 

47,291,463

 

 

 

 

$

473

 

 

 

 

$

1,333,717

 

 

 

 

$

910,063

 

 

 

 

$

19,850

 

 

 

 

 

(2,096,058

)

 

 

 

$

(170,957

)

 

 

 

$

22,913

 

 

 

 

$

2,116,059