AMC Networks Inc(NASDAQ:AMCX)

AMC Networks Inc., an entertainment company, owns and operates a suite of video entertainment products that are delivered to audiences and a platform to distributors and advertisers in the United States and internationally. The company operates in two segments, National Networks; and International a...
Website: http://www.amcnetworks.com
Founded: 1980
Full Time Employees: 2,114
Sector: Communication Services
Industry: Broadcasting
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 542,127,000 | 594,803,000 | 561,741,000 | 600,024,000 | 555,233,000 | 599,305,000 | 599,614,000 | 625,934,000 | 596,461,000 | 678,848,000 | 636,954,000 | 678,628,000 | 717,447,000 | 964,520,000 | 681,843,000 | 738,025,000 | 712,157,000 | 803,709,000 | 810,766,000 | 771,392,000 | 691,741,000 | 780,275,000 | 654,015,000 | 646,291,000 | 734,375,000 | 785,204,000 | 718,597,000 | 772,299,000 | 784,221,000 | 772,846,000 | 696,875,000 | 761,385,000 | 740,823,000 | 726,934,000 | 648,023,000 | 710,545,000 | 720,189,000 | 729,597,000 | 634,646,000 | 684,832,000 | 706,579,000 | 678,950,000 | 632,165,000 | 601,138,000 | 668,682,000 | 609,444,000 | 519,550,000 | 522,093,000 | 524,554,000 | 435,247,000 | 395,328,000 | 379,322,000 | 381,961,000 | 366,712,000 | 332,056,000 | 327,570,000 | 326,239,000 | 338,959,000 | 283,914,000 | 291,965,000 |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
technical and operating | 283,180,000 | 299,096,000 | 291,075,000 | 283,876,000 | 267,346,000 | 292,544,000 | 287,746,000 | 280,727,000 | 271,576,000 | 393,910,000 | 284,900,000 | 321,961,000 | 326,729,000 | 612,434,000 | 293,459,000 | 325,772,000 | 284,237,000 | 434,406,000 | 378,264,000 | 338,841,000 | 280,572,000 | 441,212,000 | 333,816,000 | 282,503,000 | 344,060,000 | 426,222,000 | 354,992,000 | 385,623,000 | 340,148,000 | 402,377,000 | 346,398,000 | 376,809,000 | 320,365,000 | 384,876,000 | 322,743,000 | 334,845,000 | 298,612,000 | 364,648,000 | 338,799,000 | 305,492,000 | 274,274,000 | 322,134,000 | 293,096,000 | 259,730,000 | 262,173,000 | 281,804,000 | 252,556,000 | 232,044,000 | 211,019,000 | 230,844,000 | 157,054,000 | 137,656,000 | 136,679,000 | 158,530,000 | 129,627,000 | 114,349,000 | 104,930,000 | 143,247,000 | 96,420,000 | 95,883,000 |
selling, general and administrative | 201,925,000 | 209,371,000 | 189,291,000 | 221,704,000 | 197,975,000 | 192,650,000 | 191,622,000 | 208,176,000 | 188,881,000 | 196,951,000 | 187,232,000 | 194,298,000 | 185,606,000 | 226,373,000 | 207,972,000 | 231,819,000 | 230,653,000 | 281,570,000 | 220,011,000 | 198,618,000 | 191,535,000 | 220,239,000 | 148,769,000 | 155,163,000 | 184,649,000 | 174,211,000 | 159,357,000 | 173,364,000 | 172,512,000 | 163,390,000 | 156,242,000 | 171,376,000 | 166,449,000 | 148,672,000 | 138,688,000 | 162,273,000 | 163,709,000 | 162,268,000 | 137,116,000 | 179,366,000 | 153,901,000 | 166,813,000 | 156,308,000 | 158,880,000 | 154,579,000 | 140,853,000 | 132,851,000 | 141,890,000 | 151,508,000 | 111,352,000 | 105,952,000 | 108,978,000 | 99,453,000 | 109,624,000 | 97,202,000 | 90,878,000 | 99,222,000 | 91,942,000 | 68,229,000 | 88,564,000 |
depreciation and amortization | 21,423,000 | 25,675,000 | 21,378,000 | 26,446,000 | 20,926,000 | 22,599,000 | 23,097,000 | 26,493,000 | 25,826,000 | 27,773,000 | 28,009,000 | 25,745,000 | 25,875,000 | 27,671,000 | 29,735,000 | 27,231,000 | 22,590,000 | 22,620,000 | 23,411,000 | 22,604,000 | 25,246,000 | 24,424,000 | 27,547,000 | 25,905,000 | 26,730,000 | 25,530,000 | 25,619,000 | 25,893,000 | 24,056,000 | 27,247,000 | 22,011,000 | 21,669,000 | 20,354,000 | 29,601,000 | 20,938,000 | 20,606,000 | 23,493,000 | 21,311,000 | 22,282,000 | 21,553,000 | 19,632,000 | 20,602,000 | 20,862,000 | 21,040,000 | 20,527,000 | 18,828,000 | 18,295,000 | 17,531,000 | 14,394,000 | 8,079,000 | 9,935,000 | 18,308,000 | 18,345,000 | 17,894,000 | 18,368,000 | 24,067,000 | 25,051,000 | 24,651,000 | 25,012,000 | 25,259,000 |
restructuring and other related charges | 4,338,000 | 13,739,000 | 4,479,000 | 3,529,000 | 4,789,000 | 43,037,000 | 3,496,000 | 2,931,000 | 5,250,000 | 10,563,000 | 6,041,000 | 5,933,000 | 844,000 | 754,000 | 155,000 | 8,625,000 | 21,189,000 | 4,406,000 | 3,507,000 | 5,966,000 | 10,919,000 | 10,191,000 | 17,162,000 | |||||||||||||||||||||||||||||||||||||
total operating expenses | 510,866,000 | 645,665,000 | 506,223,000 | 535,555,000 | 491,036,000 | 853,524,000 | 505,961,000 | 615,146,000 | 486,283,000 | 690,291,000 | 516,104,000 | 572,927,000 | 544,143,000 | 1,356,161,000 | 531,166,000 | 584,822,000 | 537,480,000 | 740,077,000 | 622,440,000 | 703,136,000 | 522,033,000 | 698,880,000 | 514,538,000 | 597,489,000 | 561,405,000 | 743,485,000 | 550,159,000 | 602,042,000 | 539,358,000 | 635,722,000 | 532,276,000 | 569,854,000 | 507,168,000 | 565,390,000 | 494,669,000 | 534,755,000 | 488,518,000 | 625,869,000 | 517,509,000 | 506,800,000 | 447,772,000 | 518,606,000 | 472,897,000 | |||||||||||||||||
operating income | 31,261,000 | -50,862,000 | 55,518,000 | 64,469,000 | 64,197,000 | -254,219,000 | 93,653,000 | 10,788,000 | 110,178,000 | -11,443,000 | 120,850,000 | 105,701,000 | 173,304,000 | -391,641,000 | 150,677,000 | 153,203,000 | 174,677,000 | 63,632,000 | 188,326,000 | 68,256,000 | 169,708,000 | 81,395,000 | 139,477,000 | 48,802,000 | 172,970,000 | 41,719,000 | 168,438,000 | 170,257,000 | 244,863,000 | 137,124,000 | 164,599,000 | 191,531,000 | 233,655,000 | 161,544,000 | 153,354,000 | 175,790,000 | 231,671,000 | 103,728,000 | 117,137,000 | 178,032,000 | 258,807,000 | 160,344,000 | 159,268,000 | 158,834,000 | 230,747,000 | 159,016,000 | 110,229,000 | 129,475,000 | 147,633,000 | 84,972,000 | 122,387,000 | 247,324,000 | 127,484,000 | 80,664,000 | 86,859,000 | 98,276,000 | 97,039,000 | 79,119,000 | 94,444,000 | 82,274,000 |
yoy | -51.30% | -79.99% | -40.72% | 497.60% | -41.73% | 2121.61% | -22.50% | -89.79% | -36.43% | -97.08% | -19.80% | -31.01% | -0.79% | -715.48% | -19.99% | 124.45% | 2.93% | -21.82% | 35.02% | 39.86% | -1.89% | 95.10% | -17.19% | -71.34% | -29.36% | -69.58% | 2.33% | -11.11% | 4.80% | -15.12% | 7.33% | 8.95% | 0.86% | 55.74% | 30.92% | -1.26% | -10.49% | -35.31% | -26.45% | 12.09% | 12.16% | 0.84% | 44.49% | 22.68% | 56.30% | 87.14% | -9.93% | -47.65% | 15.81% | 5.34% | 40.90% | 151.66% | 31.37% | 1.95% | -8.03% | 19.45% | ||||
qoq | -161.46% | -191.61% | -13.88% | 0.42% | -125.25% | -371.45% | 768.12% | -90.21% | -1062.84% | -109.47% | 14.33% | -39.01% | -144.25% | -359.92% | -1.65% | -12.29% | 174.51% | -66.21% | 175.91% | -59.78% | 108.50% | -41.64% | 185.80% | -71.79% | 314.61% | -75.23% | -1.07% | -30.47% | 78.57% | -16.69% | -14.06% | -18.03% | 44.64% | 5.34% | -12.76% | -24.12% | 123.34% | -11.45% | -34.20% | -31.21% | 61.41% | 0.68% | 0.27% | -31.17% | 45.11% | 44.26% | -14.86% | -12.30% | 73.74% | -30.57% | -50.52% | 94.00% | 58.04% | -7.13% | -11.62% | 1.27% | 22.65% | -16.23% | 14.79% | |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -41,345,000 | -41,927,000 | -44,574,000 | -42,460,000 | -43,392,000 | -45,006,000 | -45,123,000 | -43,216,000 | -32,841,000 | -37,399,000 | -38,757,000 | -38,930,000 | -37,617,000 | -36,677,000 | -34,308,000 | -31,980,000 | -30,797,000 | -31,399,000 | -31,413,000 | -31,519,000 | -34,742,000 | -33,327,000 | -33,418,000 | -34,301,000 | -37,564,000 | -38,816,000 | -39,621,000 | -39,716,000 | -39,645,000 | -39,386,000 | -38,137,000 | -39,265,000 | -38,205,000 | -37,392,000 | -35,392,000 | -30,718,000 | -30,500,000 | -30,201,000 | -29,675,000 | -32,007,000 | -31,751,000 | -30,613,000 | -31,927,000 | -32,571,000 | -33,024,000 | -32,902,000 | -31,665,000 | -33,923,000 | -31,772,000 | -28,958,000 | -29,765,000 | -27,768,000 | -29,369,000 | -38,588,000 | -29,962,000 | -29,431,000 | -29,797,000 | -30,378,000 | -31,789,000 | -15,353,000 |
interest income | 3,124,000 | 5,013,000 | 6,113,000 | 8,205,000 | 8,415,000 | 9,323,000 | 9,303,000 | 9,292,000 | 8,885,000 | 10,074,000 | 11,686,000 | 7,342,000 | 7,916,000 | 4,774,000 | 3,625,000 | 2,467,000 | 2,460,000 | 2,629,000 | 2,264,000 | 3,008,000 | 2,342,000 | 18,756,000 | 2,994,000 | 3,727,000 | 4,555,000 | 11,136,000 | 4,626,000 | 4,745,000 | 4,200,000 | 3,727,000 | 5,102,000 | 5,332,000 | 5,019,000 | 3,863,000 | 3,582,000 | 3,767,000 | 3,493,000 | 2,199,000 | 471,000 | 1,671,000 | 722,000 | 641,000 | 557,000 | 792,000 | 437,000 | 425,000 | 349,000 | 318,000 | 341,000 | 220,000 | 177,000 | 169,000 | 253,000 | 195,000 | 100,000 | 102,000 | 105,000 | 136,000 | 318,000 | 163,000 |
miscellaneous | -16,942,000 | 8,303,000 | 473,000 | 12,819,000 | 7,888,000 | -10,562,000 | 8,850,000 | 1,493,000 | -5,190,000 | 10,761,000 | -2,211,000 | 10,140,000 | 4,589,000 | 28,000 | -1,546,000 | -742,000 | 5,828,000 | 5,580,000 | 54,000 | 14,174,000 | 5,406,000 | 81,309,000 | 11,138,000 | 8,713,000 | -29,939,000 | 10,972,000 | -1,490,000 | -2,697,000 | -12,785,000 | -1,812,000 | 28,762,000 | -14,719,000 | 16,946,000 | -2,128,000 | 12,420,000 | 18,980,000 | 11,049,000 | -10,914,000 | 2,988,000 | -24,910,000 | -837,000 | 5,795,000 | -7,640,000 | 11,384,000 | -10,230,000 | -4,489,000 | -11,766,000 | 869,000 | -5,110,000 | 7,380,000 | -65,000 | -144,000 | -202,000 | -21,000 | 1,000 | -644,000 | 12,000 | -17,000 | -199,000 | 7,000 |
total other income | -55,163,000 | -29,872,000 | 67,328,000 | 4,309,000 | 66,738,000 | -19,286,000 | -21,861,000 | -65,856,000 | -16,708,000 | -36,485,000 | -37,668,000 | -48,230,000 | -37,471,000 | -4,273,000 | -48,652,000 | -16,240,000 | -35,657,000 | -22,394,000 | -7,971,000 | -15,958,000 | -38,917,000 | -28,511,000 | -55,255,000 | -80,200,000 | -24,177,000 | -39,010,000 | ||||||||||||||||||||||||||||||||||
income from operations before income taxes | -23,902,000 | -80,734,000 | 122,846,000 | 68,778,000 | 37,108,000 | -300,464,000 | 66,331,000 | -21,396,000 | 81,032,000 | -28,007,000 | 91,568,000 | 84,253,000 | 148,192,000 | -423,516,000 | 118,448,000 | 122,948,000 | 152,168,000 | 40,442,000 | 159,231,000 | 53,919,000 | 120,640,000 | 148,133,000 | 120,191,000 | 26,941,000 | 107,114,000 | 25,011,000 | 131,953,000 | 132,589,000 | 196,633,000 | 99,653,000 | 160,326,000 | 142,879,000 | 217,415,000 | 125,887,000 | 130,960,000 | 167,819,000 | 215,713,000 | 97,503,500 | 88,626,000 | 122,777,000 | 178,607,000 | |||||||||||||||||||
income tax benefit | 6,738,000 | -9,707,000 | 1,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | -17,164,000 | -53,168,000 | 80,081,000 | 52,706,000 | 22,153,000 | -289,521,000 | 46,440,000 | -32,289,000 | 57,383,000 | -39,888,000 | 67,897,000 | 62,098,000 | 111,293,000 | -279,418,000 | 89,992,000 | 89,920,000 | 110,534,000 | 24,029,000 | 118,487,000 | 42,598,000 | 94,725,000 | 98,232,000 | 67,996,000 | 17,234,000 | 73,526,000 | 348,000 | 123,226,000 | 133,985,000 | 150,157,000 | 76,439,000 | 116,660,000 | 110,332,000 | 160,536,000 | 148,545,000 | 90,836,000 | 107,626,000 | 142,631,000 | 19,039,000 | 67,469,000 | 83,387,000 | 120,064,000 | 90,686,000 | 76,900,000 | 87,442,000 | 126,676,000 | 81,637,000 | 53,103,000 | 58,448,000 | 71,237,000 | 34,962,000 | 57,950,000 | |||||||||
less: net income attributable to noncontrolling interests | -1,706,000 | -2,518,250 | -3,552,000 | -4,104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to amc global media's stockholders | -18,870,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.43 | -1.24 | 1.73 | 1.12 | 0.4 | -6.41 | 0.93 | -0.66 | 1.04 | -0.5 | 1.44 | 1.6 | 2.37 | -6.14 | 1.96 | 1.93 | 2.44 | 0.4 | 2.6 | 0.84 | 2.08 | 1.98 | 1.18 | 0.29 | 1.24 | -0.14 | 2.09 | 2.28 | 2.53 | 1.28 | 1.96 | 1.84 | 2.57 | 2.32 | 1.37 | 1.55 | 2 | 0.885 | 0.91 | 1.06 | 1.56 | |||||||||||||||||||
diluted | -0.43 | -0.97 | 1.38 | 0.91 | 0.34 | -6.31 | 0.76 | -0.66 | 1.03 | -0.5 | 1.44 | 1.6 | 2.36 | -6.06 | 1.94 | 1.91 | 2.38 | 0.38 | 2.55 | 0.83 | 2.02 | 1.95 | 1.17 | 0.28 | 1.22 | -0.13 | 2.07 | 2.25 | 2.48 | 1.26 | 1.93 | 1.82 | 2.54 | 2.29 | 1.35 | 1.54 | 1.98 | 0.878 | 0.91 | 1.05 | 1.55 | |||||||||||||||||||
weighted-average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 43,627 | 44,420 | 44,136 | 44,868 | 44,821 | 44,438 | 44,607 | 44,466 | 44,068 | 43,827 | 43,951 | 43,842 | 43,628 | 43,135 | 43,238 | 43,192 | 42,780 | 42,361 | 42,506 | 42,481 | 41,930 | 51,016 | 52,346 | 52,311 | 55,477 | 56,205 | 55,847 | 56,590 | 56,588 | 58,066 | 56,875 | 57,758 | 64,905 | 63,683 | ||||||||||||||||||||||||||
diluted | 43,627 | 56,590 | 56,275 | 56,350 | 56,616 | 44,438 | 56,149 | 44,466 | 44,600 | 43,991 | 44,041 | 43,900 | 43,837 | 43,731 | 43,732 | 43,679 | 43,715 | 43,439 | 43,440 | 43,382 | 43,171 | 51,733 | 52,904 | 52,797 | 56,061 | 57,037 | 56,605 | 57,335 | 57,725 | 58,947 | 57,779 | 58,387 | 65,625 | 64,447 | ||||||||||||||||||||||||||
impairment and other charges | 302,694,000 | 96,819,000 | 66,407,000 | 5,400,000 | 24,882,000 | 637,000 | 142,918,000 | 16,055,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -1,261,000 | 105,316,000 | 25,745,000 | 247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 27,566,000 | -42,765,000 | -16,072,000 | -14,955,000 | -13,608,250 | -19,891,000 | -10,893,000 | -23,649,000 | -20,681,250 | -23,671,000 | -22,155,000 | -36,899,000 | -25,779,500 | -28,456,000 | -33,028,000 | -41,634,000 | -16,413,000 | -40,744,000 | -11,321,000 | -25,915,000 | -49,901,000 | -52,195,000 | -33,588,000 | -24,663,000 | -8,727,000 | -46,476,000 | -23,214,000 | -43,666,000 | -32,547,000 | -56,879,000 | 22,658,000 | -40,124,000 | -60,193,000 | -73,082,000 | -45,772,000 | -21,157,000 | -39,390,000 | -58,543,000 | -45,481,000 | -43,358,000 | -50,997,000 | -61,254,000 | -40,413,000 | -13,078,000 | -36,559,000 | -39,105,000 | -23,558,000 | -34,784,000 | -83,850,000 | -36,649,000 | -15,069,000 | -20,121,000 | -26,898,000 | -23,970,000 | -18,860,000 | -22,440,000 | -19,812,000 | |||
net income attributable to amc networks' stockholders | -55,467,000 | 76,529,000 | 50,289,000 | 18,049,000 | -284,497,000 | 41,382,000 | -29,234,000 | 45,803,000 | -21,809,000 | 63,424,000 | 70,239,000 | 103,610,000 | -264,689,000 | 84,666,000 | 83,429,000 | 104,188,000 | 17,039,000 | 110,651,000 | 35,885,000 | 87,021,000 | 94,711,000 | 61,640,000 | 14,961,000 | 68,667,000 | -8,577,000 | 116,923,000 | 128,743,000 | 143,397,000 | 71,879,000 | 111,257,000 | 106,181,000 | 156,870,000 | ||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | -2,417,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other expense | -27,089,000 | -46,245,000 | -27,322,000 | -32,184,000 | -29,146,000 | -16,564,000 | -29,282,000 | -21,448,000 | -25,112,000 | -31,875,000 | -32,229,000 | -30,255,000 | -22,509,000 | -23,125,000 | -29,095,000 | -14,337,000 | -49,068,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -352,000 | -22,074,000 | -2,908,000 | -3,004,000 | -1,000 | -2,295,000 | -9,000 | -48,334,000 | -191,000 | -17,000 | -14,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -3,395,750 | -5,058,000 | -11,580,000 | -1,003,750 | -4,473,000 | -7,683,000 | 14,729,000 | -5,326,000 | -6,491,000 | -6,346,000 | -6,990,000 | -7,836,000 | -6,713,000 | -7,704,000 | -3,521,000 | -6,356,000 | -2,273,000 | -4,859,000 | -8,925,000 | -6,303,000 | -5,242,000 | -6,760,000 | -4,560,000 | -5,403,000 | -4,151,000 | -3,666,000 | -3,045,000 | -3,834,000 | -5,028,000 | -6,414,000 | -4,545,000 | -2,076,000 | -6,212,000 | -6,620,000 | 207,000 | |||||||||||||||||||||||||
net loss attributable to noncontrolling interests | 3,055,000 | 8,141,000 | -3,579,750 | -4,130,000 | -5,756,000 | -4,022,000 | 57,000 | 130,000 | 417,000 | 161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | -8,184,000 | 130,411,000 | 17,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and related charges | 4,486,000 | 11,036,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring expense | 2,642,000 | 42,708,000 | 3,139,000 | 2,241,000 | 1,264,000 | 2,704,000 | 9,837,000 | 19,312,000 | 389,000 | 9,057,000 | 2,631,000 | 2,654,000 | 656,000 | 8,943,000 | 5,619,000 | 1,153,000 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares | 60,967 | 66,224 | 68,020 | 71,746 | 71,507 | 72,729 | 72,579 | 72,420 | 72,503 | 72,447 | 72,206 | 72,000 | 72,075 | 72,043 | 71,775 | 71,543 | 71,650 | 71,568 | 71,290 | 70,374 | 70,506 | 70,479 | 69,871 | 69,283 | 69,284 | 69,161 | ||||||||||||||||||||||||||||||||||
diluted weighted-average common shares | 61,719 | 66,789 | 68,764 | 72,410 | 72,140 | 73,300 | 73,274 | 73,190 | 73,222 | 73,128 | 72,970 | 72,854 | 72,890 | 72,802 | 72,759 | 72,703 | 72,755 | 72,643 | 72,547 | 72,236 | 72,265 | 72,183 | 72,130 | 70,731 | 72,268 | |||||||||||||||||||||||||||||||||||
net income attributable to amc networks’ stockholders | 81,454,000 | 87,002,000 | 102,598,000 | 136,217,000 | 14,494,000 | 65,393,000 | 77,175,000 | 113,444,000 | 90,089,000 | 72,770,000 | 83,009,000 | 120,920,000 | 77,615,000 | 53,160,000 | 58,655,000 | 71,367,000 | 35,379,000 | 58,111,000 | ||||||||||||||||||||||||||||||||||||||||||
restructuring (credit) expense | -81,000 | -35,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 136,167,000 | 120,258,000 | 138,439,000 | 187,930,000 | 122,050,000 | 67,147,000 | 96,739,000 | 111,092,000 | 58,520,000 | 92,734,000 | 219,581,000 | 98,166,000 | 30,260,000 | 56,664,000 | 68,303,000 | 67,047,000 | 48,125,000 | 62,757,000 | 46,870,000 | |||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 72,754,500 | 76,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of income taxes | -862,000 | -966,000 | -750,000 | -30,250 | -314,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to amc networks’ stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -0.01 | -0.01 | -0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1.24 | 1 | 1.15 | 1.67 | 1.07 | 0.74 | 0.81 | 0.99 | 0.49 | 0.81 | 135,731,000 | 61,517,000 | 15,191,000 | 36,648,000 | 41,510,000 | 43,181,000 | 29,478,000 | 40,003,000 | 27,155,000 | |||||||||||||||||||||||||||||||||||||||||
yoy | 15.89% | 35.14% | 41.98% | 68.69% | 118.37% | -8.64% | -100.00% | -100.00% | -100.00% | -100.00% | 226.98% | 42.46% | -48.47% | -8.39% | 52.86% | |||||||||||||||||||||||||||||||||||||||||||||
qoq | 24.00% | -13.04% | -31.14% | 56.07% | 44.59% | -8.64% | -18.18% | 102.04% | -39.51% | -100.00% | 120.64% | 304.96% | -58.55% | -11.71% | -3.87% | 46.49% | -26.31% | 47.31% | ||||||||||||||||||||||||||||||||||||||||||
diluted net income per share attributable to amc networks’ stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 87,442,000 | 126,676,000 | 81,637,000 | 54,069,000 | 60,180,000 | 71,987,000 | 34,962,000 | 57,950,000 | 135,731,000 | 61,517,000 | 15,191,000 | 36,543,000 | 41,405,000 | 43,077,000 | 29,265,000 | 40,317,000 | 27,058,000 | |||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | -1,732,000 | 105,000 | 105,000 | 104,000 | 97,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -4,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: - sum | 437,935,000 | 450,428,000 | 409,321,000 | 376,921,000 | 350,275,000 | 272,941,000 | 131,998,000 | 254,477,000 | 286,048,000 | 245,197,000 | 229,294,000 | 229,200,000 | 259,840,000 | 189,470,000 | 209,691,000 | |||||||||||||||||||||||||||||||||||||||||||||
other income: - sum | -42,817,000 | -36,966,000 | -43,082,000 | -36,541,000 | -26,452,000 | -29,653,000 | -27,743,000 | -29,318,000 | -50,404,000 | -30,195,000 | -29,973,000 | -29,992,000 | -30,994,000 | -31,687,000 | -35,404,000 | |||||||||||||||||||||||||||||||||||||||||||||
litigation settlement gain | -132,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring credit | -3,000 | -60,000 | -191,000 | -15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing costs | -1,216,000 | -334,000 | -312,000 | -544,000 | -5,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share: |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 552,137,000 | 502,379,000 | 716,838,000 | 866,407,000 | 870,229,000 | 784,649,000 | 816,377,000 | 802,553,000 | 690,522,000 | 570,576,000 | 955,187,000 | 893,370,000 | 763,932,000 | 930,002,000 | 790,930,000 | 817,344,000 | 821,626,000 | 892,221,000 | 870,967,000 | 980,726,000 | 993,123,000 | 888,526,000 | 1,071,860,000 | 889,887,000 | 704,129,000 | 816,170,000 | 773,386,000 | 706,342,000 | 683,682,000 | 554,886,000 | 564,717,000 | 416,124,000 | 529,200,000 | 558,783,000 | 552,289,000 | 189,479,000 | 403,648,000 | 682,764,000 | 643,470,000 | 702,800,000 | 307,555,000 | 241,060,000 | 194,307,000 | 296,622,000 | 283,992,000 | 159,454,000 | 509,676,000 | 448,637,000 | 554,948,000 | 313,252,000 | 307,803,000 | 224,182,000 | 224,959,000 | 197,837,000 |
accounts receivable, trade | 550,666,000 | 575,263,000 | 571,613,000 | 614,887,000 | 573,234,000 | 623,898,000 | 647,601,000 | 643,278,000 | 629,073,000 | 664,396,000 | 657,656,000 | 660,474,000 | 702,681,000 | 722,185,000 | 696,143,000 | 744,432,000 | 773,273,000 | 815,444,000 | 771,546,000 | 807,499,000 | 777,063,000 | 813,587,000 | 768,506,000 | 796,834,000 | 826,022,000 | 857,143,000 | 807,481,000 | 838,287,000 | 829,704,000 | 835,977,000 | 777,950,000 | 818,730,000 | 793,275,000 | 775,891,000 | 712,176,000 | 744,647,000 | 716,904,000 | 647,233,000 | 726,508,000 | 685,144,000 | 571,460,000 | 607,026,000 | 667,771,000 | 483,600,000 | 518,112,000 | 530,206,000 | 317,140,000 | 315,103,000 | 316,304,000 | 254,895,000 | 293,930,000 | 285,378,000 | 232,610,000 | 241,980,000 |
prepaid expenses and other current assets | 237,766,000 | 202,967,000 | 228,712,000 | 245,342,000 | 259,878,000 | 262,257,000 | 212,599,000 | 264,848,000 | 316,925,000 | 380,518,000 | 276,284,000 | 275,490,000 | 229,357,000 | 286,875,000 | 414,640,000 | 429,899,000 | 357,399,000 | 282,453,000 | 208,181,000 | 221,846,000 | 170,199,000 | 223,173,000 | 174,682,000 | 189,683,000 | 195,191,000 | 230,360,000 | 187,755,000 | 166,181,000 | 157,972,000 | 131,809,000 | 118,569,000 | 110,437,000 | 102,058,000 | 91,726,000 | 99,452,000 | 77,612,000 | 71,894,000 | 95,481,000 | 87,373,000 | 62,443,000 | 83,531,000 | 72,206,000 | 70,569,000 | 69,688,000 | 57,606,000 | 63,535,000 | 40,115,000 | 42,262,000 | 26,832,000 | 37,352,000 | 49,488,000 | 40,921,000 | 53,446,000 | 60,518,000 |
total current assets | 1,340,569,000 | 1,280,609,000 | 1,517,163,000 | 1,726,636,000 | 1,703,341,000 | 1,670,804,000 | 1,685,713,000 | 1,717,768,000 | 1,650,401,000 | 1,623,370,000 | 1,901,105,000 | 1,840,496,000 | 1,706,735,000 | 1,949,869,000 | 1,915,038,000 | 2,005,469,000 | 1,967,402,000 | 2,000,186,000 | 1,868,699,000 | 2,028,162,000 | 1,956,218,000 | 1,938,766,000 | 2,032,981,000 | 1,893,758,000 | 1,742,401,000 | 2,330,297,000 | 2,224,910,000 | 2,144,579,000 | 2,105,220,000 | 1,963,411,000 | 1,931,490,000 | 1,808,157,000 | 1,889,454,000 | 1,879,850,000 | 1,817,104,000 | 1,478,749,000 | 1,653,987,000 | 1,849,338,000 | 1,878,055,000 | 1,925,962,000 | 1,481,334,000 | 1,386,491,000 | 1,382,221,000 | 1,293,922,000 | 1,310,610,000 | 1,176,742,000 | 1,204,620,000 | 1,145,947,000 | 1,357,077,000 | 875,378,000 | 905,654,000 | 835,895,000 | 815,403,000 | 801,144,000 |
property and equipment | 107,630,000 | 115,978,000 | 123,602,000 | 134,404,000 | 145,010,000 | 143,036,000 | 135,084,000 | 141,803,000 | 147,972,000 | 159,237,000 | 172,897,000 | 186,482,000 | 195,817,000 | 202,034,000 | 204,689,000 | 213,940,000 | 221,294,000 | 225,791,000 | 218,699,000 | 221,555,000 | 224,725,000 | 256,045,000 | 255,729,000 | 259,783,000 | 289,519,000 | 283,752,000 | 269,287,000 | 264,616,000 | 251,841,000 | 246,262,000 | 225,468,000 | 214,054,000 | 185,440,000 | 183,514,000 | 172,621,000 | 159,153,000 | 169,223,000 | 177,694,000 | 171,092,000 | 173,969,000 | 145,217,000 | 140,323,000 | 134,852,000 | 123,763,000 | 130,040,000 | 106,393,000 | 68,371,000 | 69,487,000 | 69,358,000 | 65,105,000 | 63,300,000 | 62,429,000 | 60,565,000 | 62,864,000 |
program rights | 1,685,354,000 | 1,763,084,000 | 1,731,418,000 | 1,729,327,000 | 1,655,445,000 | 1,713,952,000 | 1,775,628,000 | 1,790,978,000 | 1,753,270,000 | 1,802,653,000 | 1,807,549,000 | 1,884,392,000 | 1,869,182,000 | 1,762,939,000 | 2,109,542,000 | 1,941,899,000 | 1,855,025,000 | 1,731,838,000 | 1,700,175,000 | 1,551,717,000 | 1,381,884,000 | 1,269,131,000 | 1,336,612,000 | 1,370,500,000 | 1,381,950,000 | 1,038,060,000 | 1,051,068,000 | 1,114,038,000 | 1,154,265,000 | 1,214,051,000 | 1,152,451,000 | 1,218,682,000 | 1,279,589,000 | 1,319,279,000 | 1,239,506,000 | 1,221,916,000 | 1,077,358,000 | 1,097,708,000 | 1,123,874,000 | 1,046,302,000 | 996,206,000 | 1,028,927,000 | 997,911,000 | 964,432,000 | 971,456,000 | 916,203,000 | 843,208,000 | 854,867,000 | 709,134,000 | 242,402,000 | 236,986,000 | 240,545,000 | 217,024,000 | 206,866,000 |
intangible assets | 176,882,000 | 184,803,000 | 196,780,000 | 204,262,000 | 209,961,000 | 216,478,000 | 226,758,000 | 233,371,000 | 258,913,000 | 268,558,000 | 300,763,000 | 312,280,000 | 345,286,000 | 354,676,000 | 360,184,000 | 374,348,000 | 388,706,000 | 399,434,000 | 391,778,000 | 395,998,000 | 389,919,000 | 410,672,000 | 417,778,000 | 425,233,000 | 507,136,000 | 524,531,000 | 540,365,000 | 557,371,000 | 569,527,000 | 578,907,000 | 469,757,000 | 479,163,000 | 452,395,000 | 457,242,000 | 473,699,000 | 479,179,000 | 478,760,000 | 523,574,000 | 532,263,000 | 550,921,000 | 549,599,000 | 562,465,000 | 565,425,000 | 497,323,000 | 498,361,000 | 516,428,000 | 212,002,000 | 216,139,000 | 228,661,000 | 253,706,000 | 266,723,000 | 285,894,000 | ||
goodwill | 165,018,000 | 166,809,000 | 260,015,000 | 259,438,000 | 250,728,000 | 246,304,000 | 559,200,000 | 553,775,000 | 622,190,000 | 626,496,000 | 640,143,000 | 648,202,000 | 647,293,000 | 643,419,000 | 666,619,000 | 684,236,000 | 701,239,000 | 709,344,000 | 689,639,000 | 702,451,000 | 682,632,000 | 686,407,000 | 673,810,000 | 665,890,000 | 686,835,000 | 701,980,000 | 782,234,000 | 792,083,000 | 797,793,000 | 798,037,000 | 705,382,000 | 710,047,000 | 707,654,000 | 695,158,000 | 690,854,000 | 680,234,000 | 662,076,000 | 706,163,000 | 708,071,000 | 731,993,000 | 717,057,000 | 727,206,000 | 704,955,000 | 592,880,000 | 601,921,000 | 586,533,000 | 77,387,000 | 78,016,000 | 78,660,000 | 79,963,000 | 83,173,000 | 83,173,000 | 83,173,000 | 83,173,000 |
deferred tax assets | 16,652,000 | 17,781,000 | 18,592,000 | 15,789,000 | 14,517,000 | 13,183,000 | 13,307,000 | 12,522,000 | 11,748,000 | 11,456,000 | 15,542,000 | 14,898,000 | 14,197,000 | 13,618,000 | 12,661,000 | 12,280,000 | 12,041,000 | 11,334,000 | 25,046,000 | 51,545,000 | 19,272,000 | 20,081,000 | 20,405,000 | 9,079,000 | ||||||||||||||||||||||||||||||
operating lease right-of-use assets | 68,690,000 | 72,545,000 | 46,065,000 | 51,649,000 | 54,595,000 | 58,390,000 | 64,513,000 | 63,658,000 | 68,786,000 | 71,163,000 | 81,783,000 | 97,567,000 | 101,811,000 | 108,229,000 | 109,301,000 | 111,673,000 | 119,774,000 | 125,866,000 | 146,522,000 | 170,056,000 | ||||||||||||||||||||||||||||||||||
other assets | 312,895,000 | 335,272,000 | 315,759,000 | 300,062,000 | 298,229,000 | 300,074,000 | 365,206,000 | 358,845,000 | 398,276,000 | 406,854,000 | 471,003,000 | 486,164,000 | 582,917,000 | 599,052,000 | 435,464,000 | 449,794,000 | 484,253,000 | 545,153,000 | 481,229,000 | 441,808,000 | 467,648,000 | 513,749,000 | 477,938,000 | 480,324,000 | 489,265,000 | 496,465,000 | 499,062,000 | 441,052,000 | 433,907,000 | 441,792,000 | 635,541,000 | 592,046,000 | 549,932,000 | 447,937,000 | 442,388,000 | 412,232,000 | 379,341,000 | 219,426,000 | 200,359,000 | 202,021,000 | 227,199,000 | 208,620,000 | 204,602,000 | 141,676,000 | 119,746,000 | 135,983,000 | 70,320,000 | 55,782,000 | 59,836,000 | 61,585,000 | 39,729,000 | 41,022,000 | 15,484,000 | 13,396,000 |
total assets | 3,873,690,000 | 3,936,881,000 | 4,209,394,000 | 4,421,567,000 | 4,331,826,000 | 4,362,221,000 | 4,825,409,000 | 4,872,720,000 | 4,911,556,000 | 4,969,787,000 | 5,390,785,000 | 5,470,481,000 | 5,463,238,000 | 5,633,836,000 | 5,813,498,000 | 5,793,639,000 | 5,749,734,000 | 5,748,946,000 | 5,495,465,000 | 5,479,509,000 | 5,245,682,000 | 5,246,338,000 | 5,386,427,000 | 5,305,956,000 | 5,316,422,000 | 5,596,686,000 | 5,618,209,000 | 5,561,734,000 | 5,521,914,000 | 5,278,563,000 | 5,161,957,000 | 5,073,367,000 | 5,113,367,000 | 5,032,985,000 | 4,890,764,000 | 4,478,168,000 | 4,470,054,000 | 4,622,065,000 | 4,665,403,000 | 4,678,229,000 | 4,169,811,000 | 4,109,610,000 | 4,049,424,000 | 3,663,255,000 | 3,685,850,000 | 3,484,705,000 | 2,524,787,000 | 2,460,339,000 | 2,568,323,000 | 2,152,876,000 | 2,173,439,000 | 2,125,809,000 | 2,121,457,000 | |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 129,303,000 | 94,742,000 | 88,549,000 | 102,275,000 | 99,320,000 | 88,570,000 | 88,964,000 | 109,672,000 | 90,594,000 | 89,469,000 | 103,575,000 | 112,315,000 | 106,740,000 | 172,009,000 | 129,493,000 | 153,178,000 | 161,968,000 | 173,207,000 | 123,556,000 | 100,758,000 | 116,668,000 | 120,530,000 | 80,967,000 | 89,971,000 | 104,126,000 | 94,306,000 | 123,838,000 | 105,353,000 | 107,392,000 | 107,066,000 | 97,508,000 | 105,015,000 | 96,816,000 | 102,197,000 | 78,904,000 | 90,893,000 | 97,477,000 | 83,432,000 | 89,055,000 | 131,408,000 | 135,788,000 | 146,260,000 | 129,066,000 | 92,183,000 | 131,932,000 | 123,253,000 | 61,327,000 | 63,726,000 | 55,871,000 | 62,604,000 | 69,148,000 | 61,866,000 | 41,583,000 | 55,341,000 |
accrued liabilities | 292,105,000 | 323,029,000 | 281,641,000 | 291,987,000 | 270,856,000 | 290,718,000 | 305,614,000 | 319,112,000 | 351,280,000 | 385,838,000 | 373,403,000 | 374,803,000 | 401,206,000 | 419,065,000 | 309,144,000 | 298,807,000 | 280,906,000 | 340,407,000 | 269,079,000 | 482,968,000 | 268,264,000 | 320,005,000 | 281,023,000 | 245,281,000 | 239,584,000 | 251,214,000 | 238,937,000 | 231,859,000 | 249,950,000 | 264,918,000 | 240,892,000 | 216,481,000 | 235,301,000 | 263,076,000 | 252,495,000 | 234,494,000 | 300,200,000 | 253,579,000 | 235,422,000 | 168,301,000 | 184,243,000 | 154,099,000 | 184,165,000 | 182,795,000 | 127,388,000 | 111,938,000 | 101,789,000 | |||||||
current portion of program rights obligations | 240,491,000 | 258,252,000 | 229,782,000 | 258,930,000 | 191,119,000 | 221,603,000 | 220,210,000 | 257,232,000 | 286,870,000 | 301,221,000 | 257,508,000 | 323,862,000 | 325,091,000 | 374,115,000 | 309,958,000 | 299,830,000 | 321,308,000 | 307,054,000 | 297,118,000 | 265,058,000 | 263,928,000 | 259,449,000 | 302,061,000 | 286,143,000 | 283,239,000 | 304,692,000 | 310,688,000 | 345,799,000 | 321,914,000 | 343,589,000 | 356,157,000 | 347,076,000 | 326,862,000 | 327,549,000 | 318,473,000 | 301,527,000 | 276,083,000 | 288,023,000 | 291,243,000 | 295,087,000 | 302,473,000 | 280,641,000 | 284,866,000 | 261,783,000 | 261,274,000 | 234,401,000 | 217,866,000 | 207,868,000 | ||||||
deferred revenue | 63,415,000 | 63,651,000 | 74,495,000 | 68,525,000 | 60,576,000 | 61,838,000 | 68,682,000 | 57,768,000 | 61,252,000 | 65,736,000 | 69,796,000 | 75,601,000 | 70,785,000 | 134,883,000 | 265,071,000 | 243,734,000 | 205,432,000 | 167,071,000 | 81,848,000 | 76,504,000 | 76,787,000 | 71,048,000 | 61,557,000 | 58,871,000 | 73,334,000 | 63,921,000 | 65,725,000 | 56,577,000 | 51,261,000 | 55,424,000 | 61,289,000 | 62,191,000 | 51,916,000 | 46,433,000 | 51,579,000 | 47,834,000 | 46,902,000 | 94,746,000 | 93,275,000 | 68,168,000 | 52,250,000 | 70,604,000 | 51,307,000 | 39,354,000 | 43,220,000 | 25,141,000 | 31,699,000 | 42,254,000 | 40,676,000 | 32,975,000 | 32,687,000 | 25,488,000 | 19,507,000 | 16,116,000 |
current portion of long-term debt | 24,770,000 | 11,068,000 | 7,500,000 | 77,500,000 | 97,500,000 | 7,500,000 | 7,500,000 | 32,500,000 | 67,500,000 | 67,500,000 | 459,063,000 | 450,625,000 | 42,188,000 | 33,750,000 | 33,750,000 | 33,750,000 | 33,750,000 | 33,750,000 | 26,813,000 | 16,875,000 | 8,438,000 | 75,000,000 | 76,000,000 | 81,000,000 | 70,625,000 | 56,250,000 | 47,875,000 | 37,500,000 | 30,125,000 | 21,334,000 | 9,375,000 | 259,000,000 | 240,500,000 | 203,500,000 | 230,551,000 | 166,500,000 | 129,500,000 | 111,000,000 | 92,500,000 | 55,500,000 | 37,000,000 | 18,500,000 | ||||||||||||
current portion of lease obligations | 13,900,000 | 17,643,000 | 33,793,000 | 34,161,000 | 33,673,000 | 32,439,000 | 34,523,000 | 31,461,000 | 32,773,000 | 33,659,000 | 36,822,000 | 36,828,000 | 35,667,000 | 36,411,000 | 35,726,000 | 37,076,000 | 38,376,000 | 36,596,000 | 37,383,000 | 33,203,000 | 27,736,000 | 32,435,000 | 33,519,000 | 33,179,000 | 33,857,000 | 33,959,000 | 33,349,000 | 31,445,000 | 31,341,000 | |||||||||||||||||||||||||
total current liabilities | 763,984,000 | 768,385,000 | 715,760,000 | 833,378,000 | 753,044,000 | 702,668,000 | 725,493,000 | 807,745,000 | 890,269,000 | 943,423,000 | 1,300,167,000 | 1,374,034,000 | 981,677,000 | 1,170,233,000 | 1,083,142,000 | 1,066,375,000 | 1,041,740,000 | 1,058,085,000 | 835,797,000 | 975,366,000 | 761,821,000 | 878,467,000 | 835,127,000 | 794,445,000 | 804,765,000 | 804,342,000 | 820,412,000 | 808,533,000 | 791,983,000 | 797,421,000 | 769,870,000 | 735,393,000 | 715,666,000 | 744,102,000 | 706,168,000 | 954,434,000 | 965,611,000 | 927,859,000 | 943,951,000 | 833,684,000 | 807,175,000 | 765,687,000 | 784,685,000 | 634,505,000 | 621,280,000 | 534,427,000 | 414,357,000 | 410,934,000 | 736,652,000 | 369,519,000 | 363,150,000 | 329,502,000 | 295,884,000 | 286,461,000 |
program rights obligations | 163,937,000 | 181,773,000 | 207,810,000 | 190,392,000 | 142,927,000 | 144,476,000 | 152,588,000 | 165,177,000 | 133,119,000 | 150,943,000 | 146,924,000 | 163,020,000 | 169,553,000 | 200,869,000 | 170,900,000 | 187,197,000 | 183,594,000 | 218,321,000 | 226,941,000 | 220,279,000 | 210,428,000 | 182,511,000 | 198,197,000 | 222,631,000 | 210,173,000 | 239,813,000 | 284,424,000 | 289,728,000 | 342,173,000 | 373,249,000 | 397,592,000 | 442,665,000 | 491,527,000 | 534,980,000 | 455,167,000 | 485,883,000 | 397,995,000 | 369,587,000 | 385,445,000 | 427,442,000 | 422,930,000 | 459,650,000 | 476,420,000 | 484,253,000 | 490,499,000 | 446,635,000 | 403,673,000 | 435,587,000 | 190,357,000 | 162,557,000 | 161,425,000 | 164,297,000 | 139,417,000 | 133,169,000 |
long-term debt | 1,724,518,000 | 1,741,225,000 | 1,911,213,000 | 2,127,822,000 | 2,232,563,000 | 2,328,719,000 | 2,335,061,000 | 2,351,356,000 | 2,279,086,000 | 2,294,249,000 | 2,334,216,000 | 2,349,121,000 | 2,763,767,000 | 2,778,703,000 | 2,785,184,000 | 2,791,673,000 | 2,798,179,000 | 2,804,720,000 | 2,811,249,000 | 2,817,789,000 | 2,825,104,000 | 2,774,307,000 | 2,791,091,000 | 2,807,890,000 | 2,824,470,000 | 3,039,979,000 | 3,056,692,000 | 3,073,419,000 | 3,080,800,000 | 3,088,221,000 | 3,095,628,000 | 3,103,056,000 | 3,101,138,000 | 3,099,257,000 | 3,097,350,000 | 2,453,814,000 | 2,525,544,000 | 2,650,418,000 | 2,703,031,000 | 2,801,690,000 | 2,576,446,000 | 2,612,806,000 | 2,649,182,000 | 2,703,458,000 | 2,721,353,000 | 2,739,263,000 | 2,155,405,000 | 2,154,692,000 | 2,153,997,000 | |||||
lease obligations | 78,583,000 | 82,263,000 | 42,855,000 | 51,446,000 | 56,417,000 | 64,581,000 | 69,119,000 | 74,983,000 | 82,269,000 | 87,240,000 | 99,116,000 | 108,451,000 | 116,380,000 | 124,799,000 | 128,832,000 | 132,548,000 | 141,784,000 | 151,839,000 | 159,998,000 | 155,397,000 | 159,816,000 | 194,324,000 | 209,549,000 | 214,334,000 | 219,709,000 | 211,047,000 | 215,251,000 | 223,335,000 | 224,684,000 | |||||||||||||||||||||||||
deferred tax liabilities | 116,814,000 | 108,164,000 | 146,274,000 | 111,602,000 | 111,585,000 | 121,302,000 | 152,310,000 | 156,017,000 | 156,858,000 | 160,383,000 | 117,687,000 | 113,110,000 | 106,907,000 | 112,642,000 | 210,811,000 | 197,977,000 | 185,755,000 | 173,363,000 | ||||||||||||||||||||||||||||||||||||
other liabilities | 37,621,000 | 41,322,000 | 41,837,000 | 40,190,000 | 53,081,000 | 60,334,000 | 57,382,000 | 55,285,000 | 65,680,000 | 74,306,000 | 84,988,000 | 81,008,000 | 105,993,000 | 139,108,000 | 112,652,000 | 133,697,000 | 133,948,000 | 165,860,000 | 123,898,000 | 94,748,000 | 138,854,000 | 125,970,000 | 130,244,000 | 133,933,000 | 156,909,000 | 163,638,000 | 159,641,000 | 160,417,000 | 160,368,000 | 208,036,000 | 178,160,000 | 173,756,000 | 153,167,000 | 136,122,000 | 130,379,000 | 120,890,000 | 121,280,000 | 98,639,000 | 104,272,000 | 92,625,000 | 94,019,000 | 74,700,000 | 72,615,000 | 91,558,000 | 95,489,000 | 87,517,000 | 79,625,000 | 63,501,000 | 66,394,000 | 66,574,000 | 57,320,000 | 50,329,000 | 51,906,000 | 32,399,000 |
total liabilities | 2,885,457,000 | 2,923,132,000 | 3,065,749,000 | 3,354,830,000 | 3,349,617,000 | 3,422,080,000 | 3,491,953,000 | 3,610,563,000 | 3,607,281,000 | 3,710,544,000 | 4,083,098,000 | 4,188,744,000 | 4,244,277,000 | 4,526,354,000 | 4,491,521,000 | 4,509,467,000 | 4,485,000,000 | 4,562,425,000 | 4,315,419,000 | 4,406,937,000 | 4,230,653,000 | 4,287,588,000 | 4,299,684,000 | 4,323,279,000 | 4,367,059,000 | 4,595,730,000 | 4,658,804,000 | 4,690,433,000 | 4,737,575,000 | 4,633,797,000 | 4,617,782,000 | 4,628,208,000 | 4,631,890,000 | 4,650,436,000 | 4,589,805,000 | 4,203,358,000 | 4,195,740,000 | 4,267,221,000 | 4,335,485,000 | 4,351,950,000 | 4,052,840,000 | 4,069,693,000 | 4,138,783,000 | 4,051,278,000 | 4,081,939,000 | 3,963,011,000 | 3,136,717,000 | 3,140,421,000 | 3,393,598,000 | 3,068,300,000 | 3,132,560,000 | 3,130,666,000 | 3,186,954,000 | 3,209,901,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock, 0.01 par value... | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 667,000 | 666,000 | 666,000 | 665,000 | 661,000 | 661,000 | 660,000 | 660,000 | 655,000 | 653,000 | 653,000 | 653,000 | 646,000 | 643,000 | 643,000 | 643,000 | 639,000 | 639,000 | 639,000 | 634,000 | 633,000 | 632,000 | 632,000 | 631,000 | 627,000 | 627,000 | 627,000 | 627,000 | 624,000 | 624,000 | 624,000 | 621,000 | 621,000 | 620,000 | 618,000 | 617,000 | 617,000 | 617,000 | 617,000 | 613,000 | 606,000 | 588,000 | 588,000 | ||
class b common stock, 0.01 par value... | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 115,000 | 118,000 | 118,000 | 135,000 | 135,000 | ||
preferred stock, 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid-in capital | 419,630,000 | 429,902,000 | 438,924,000 | 433,374,000 | 424,806,000 | 437,860,000 | 377,345,000 | 374,353,000 | 369,877,000 | 378,877,000 | 372,925,000 | 366,553,000 | 360,117,000 | 360,251,000 | 347,204,000 | 341,403,000 | 335,803,000 | 347,971,000 | 340,033,000 | 330,593,000 | 314,331,000 | 323,425,000 | 320,681,000 | 308,288,000 | 282,153,000 | 286,491,000 | 272,823,000 | 258,150,000 | 242,322,000 | 239,767,000 | 232,882,000 | 215,989,000 | 182,278,000 | 191,303,000 | 179,289,000 | 158,485,000 | 146,928,000 | 143,183,000 | 120,802,000 | 122,964,000 | 115,579,000 | 107,477,000 | 98,885,000 | 92,720,000 | 84,168,000 | 75,174,000 | 59,389,000 | 50,837,000 | 42,798,000 | 25,523,000 | 17,913,000 | 11,351,000 | ||
accumulated earnings | 2,157,090,000 | 2,176,124,000 | 2,231,593,000 | 2,155,064,000 | 2,104,801,000 | 2,092,229,000 | 2,376,908,000 | 2,335,526,000 | 2,365,524,000 | 2,321,105,000 | 2,342,914,000 | 2,279,490,000 | 2,209,251,000 | 2,105,641,000 | 2,370,330,000 | 2,285,664,000 | 2,202,235,000 | 2,098,047,000 | 2,081,008,000 | 1,970,357,000 | 1,934,472,000 | 1,847,451,000 | 1,752,740,000 | 1,691,100,000 | 1,676,139,000 | 1,609,428,000 | 1,618,005,000 | 1,501,082,000 | 1,372,339,000 | 1,228,942,000 | 1,157,063,000 | 1,045,806,000 | 936,379,000 | 766,725,000 | 621,225,000 | 534,223,000 | 431,626,000 | 280,915,000 | 215,519,000 | 138,343,000 | ||||||||||||||
treasury stock | -1,396,092,000 | -1,406,027,000 | -1,399,122,000 | -1,399,599,000 | -1,391,334,000 | -1,408,307,000 | -1,408,832,000 | -1,408,832,000 | -1,410,105,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,419,882,000 | -1,166,119,000 | -1,166,119,000 | -1,149,138,000 | -1,063,181,000 | -1,063,181,000 | -1,051,022,000 | -993,574,000 | -992,583,000 | -976,840,000 | -951,850,000 | -793,078,000 | -709,440,000 | -622,564,000 | -519,604,000 | -366,653,000 | -161,990,000 | -100,220,000 | -51,993,000 | -51,993,000 | -51,993,000 | -51,993,000 | -47,605,000 | -47,605,000 | -47,605,000 | -29,666,000 | -29,616,000 | -29,616,000 | -17,666,000 | -17,665,000 | -17,614,000 | -83,000 | |
accumulated other comprehensive loss | -226,172,000 | -218,910,000 | -219,321,000 | -217,929,000 | -250,218,000 | -266,969,000 | -229,154,000 | -248,120,000 | -245,803,000 | -232,831,000 | -246,052,000 | -219,276,000 | -228,470,000 | -239,798,000 | -295,998,000 | -243,292,000 | -193,580,000 | -175,818,000 | -164,899,000 | -148,167,000 | -156,237,000 | -134,950,000 | -160,457,000 | -182,111,000 | -196,364,000 | -167,711,000 | -200,277,000 | -167,144,000 | -166,446,000 | -160,194,000 | -150,846,000 | -144,793,000 | -95,581,000 | -114,386,000 | -124,319,000 | -144,169,000 | -181,191,000 | -152,845,000 | -151,615,000 | -124,149,000 | -118,010,000 | -110,920,000 | -141,656,000 | -44,387,000 | -5,005,000 | -5,859,000 | -7,281,000 | -15,390,000 | -14,829,000 | -12,544,000 | -10,893,000 | |||
total amc global media stockholders' equity | 955,238,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-redeemable noncontrolling interests | 32,995,000 | 31,878,000 | 30,400,000 | 36,015,000 | 32,296,000 | 28,665,000 | 31,225,000 | 28,383,000 | 26,630,000 | 25,895,000 | 31,601,000 | 32,585,000 | 47,246,000 | 46,825,000 | 47,064,000 | 48,778,000 | 51,627,000 | 51,584,000 | 51,571,000 | 49,873,000 | 48,109,000 | 26,296,000 | 24,743,000 | 23,229,000 | 23,848,000 | 25,724,000 | 26,675,000 | 26,693,000 | 29,147,000 | 28,528,000 | 28,633,000 | 29,521,000 | 30,367,000 | 29,001,000 | 28,889,000 | 27,984,000 | 27,864,000 | 29,519,000 | 30,837,000 | 31,862,000 | 25,429,000 | 24,290,000 | 19,550,000 | |||||||||||
total stockholders' equity | 988,233,000 | 1,013,749,000 | 1,083,256,000 | 1,007,707,000 | 921,133,000 | 884,260,000 | 1,148,274,000 | 1,082,092,000 | 1,106,905,000 | 1,073,946,000 | 1,082,287,000 | 1,040,251,000 | 969,042,000 | 853,813,000 | 1,049,494,000 | 1,013,446,000 | 976,978,000 | 902,672,000 | 888,599,000 | 783,542,000 | 721,561,000 | 643,101,000 | 772,346,000 | 675,145,000 | 637,396,000 | 691,505,000 | 654,799,000 | 568,513,000 | 484,537,000 | 345,208,000 | 291,639,000 | 195,420,000 | 261,111,000 | 163,945,000 | ||||||||||||||||||||
total liabilities and stockholders' equity | 3,873,690,000 | 3,936,881,000 | 4,209,394,000 | 4,421,567,000 | 4,331,826,000 | 4,362,221,000 | 4,825,409,000 | 4,872,720,000 | 4,911,556,000 | 4,969,787,000 | 5,390,785,000 | 5,470,481,000 | 5,463,238,000 | 5,633,836,000 | 5,813,498,000 | 5,793,639,000 | 5,749,734,000 | 5,748,946,000 | 5,495,465,000 | 5,479,509,000 | 5,245,682,000 | 5,246,338,000 | 5,386,427,000 | 5,305,956,000 | 5,316,422,000 | 5,596,686,000 | 5,618,209,000 | 5,561,734,000 | 5,521,914,000 | 5,278,563,000 | 5,161,957,000 | 5,073,367,000 | 5,113,367,000 | 5,032,985,000 | ||||||||||||||||||||
redeemable noncontrolling interests | 60,389,000 | 59,030,000 | 61,076,000 | 55,881,000 | 185,182,000 | 180,065,000 | 197,370,000 | 185,297,000 | 225,400,000 | 241,486,000 | 249,919,000 | 253,669,000 | 272,483,000 | 270,726,000 | 287,756,000 | 283,849,000 | 291,447,000 | 289,030,000 | 293,468,000 | 315,649,000 | 314,397,000 | 307,532,000 | 311,967,000 | 309,451,000 | 304,606,000 | 302,788,000 | 299,802,000 | 299,558,000 | 252,536,000 | 249,739,000 | 220,366,000 | 218,604,000 | 217,697,000 | 217,149,000 | 214,998,000 | 215,323,000 | 213,856,000 | 208,513,000 | 210,420,000 | 208,287,000 | 206,089,000 | |||||||||||||
total amc networks stockholders' equity | 981,871,000 | 1,052,856,000 | 971,692,000 | 888,837,000 | 855,595,000 | 1,117,049,000 | 1,053,709,000 | 1,080,275,000 | 1,048,051,000 | 1,050,686,000 | 1,007,666,000 | 921,796,000 | 806,988,000 | 1,002,430,000 | 964,668,000 | 925,351,000 | 851,088,000 | 837,028,000 | 733,669,000 | 673,452,000 | 616,805,000 | 747,603,000 | 651,916,000 | 613,548,000 | 665,781,000 | 628,124,000 | 541,820,000 | 455,390,000 | 316,680,000 | 263,006,000 | 165,899,000 | 230,744,000 | 134,944,000 | |||||||||||||||||||||
current portion of program rights | 9,136,000 | 7,089,000 | 13,881,000 | 7,880,000 | 11,978,000 | 11,162,000 | 10,765,000 | 10,807,000 | 13,325,000 | 13,794,000 | 15,104,000 | 10,068,000 | 18,005,000 | 18,091,000 | 15,833,000 | 13,480,000 | 17,933,000 | 17,354,000 | 17,059,000 | 426,624,000 | 456,288,000 | 433,769,000 | 433,862,000 | 440,739,000 | 470,254,000 | 462,866,000 | 464,921,000 | 453,450,000 | 452,709,000 | 450,090,000 | 461,005,000 | 380,439,000 | 390,162,000 | 448,535,000 | 477,218,000 | 440,483,000 | 428,529,000 | 406,511,000 | 398,563,000 | 375,324,000 | 315,219,000 | 320,634,000 | 328,451,000 | |||||||||||
deferred tax liability | 163,600,000 | 157,536,000 | 143,358,000 | 134,630,000 | 132,009,000 | 135,476,000 | 150,046,000 | 151,033,000 | 136,911,000 | 122,384,000 | 135,001,000 | 137,567,000 | 145,443,000 | 154,110,000 | 149,599,000 | 145,159,000 | 109,698,000 | 151,149,000 | 183,582,000 | 160,597,000 | 156,487,000 | 127,455,000 | 131,142,000 | 129,391,000 | 109,290,000 | 124,280,000 | 143,238,000 | 70,825,000 | 62,441,000 | 63,611,000 | 41,435,000 | 43,040,000 | 50,999,000 | 51,948,000 | 48,788,000 | |||||||||||||||||||
deferred tax asset | 12,202,000 | 15,496,000 | 22,363,000 | 39,778,000 | 55,792,000 | 50,813,000 | 61,376,000 | 48,998,000 | 19,927,000 | 21,677,000 | 27,547,000 | 21,731,000 | 8,906,000 | 43,037,000 | 30,101,000 | 24,059,000 | 37,537,000 | 21,741,000 | 17,354,000 | 33,932,000 | 29,584,000 | 23,877,000 | 18,558,000 | 15,177,000 | 124,196,000 | 19,724,000 | 12,652,000 | 39,802,000 | 77,856,000 | 87,964,000 | ||||||||||||||||||||||||
operating lease right-of-use asset | 133,044,000 | 122,322,000 | 120,293,000 | 151,801,000 | 154,676,000 | 168,503,000 | 172,575,000 | 175,677,000 | 174,563,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred carriage fees | 17,332,000 | 23,320,000 | 14,871,000 | 16,831,000 | 20,191,000 | 23,671,000 | 27,172,000 | 29,924,000 | 34,187,000 | 37,626,000 | 40,403,000 | 48,162,000 | 51,689,000 | 47,061,000 | 53,199,000 | 55,578,000 | 59,458,000 | 49,259,000 | 51,781,000 | 44,407,000 | 46,705,000 | 37,851,000 | 63,273,000 | 40,756,000 | 42,937,000 | 45,122,000 | 53,236,000 | 59,170,000 | ||||||||||||||||||||||||||
current portion of capital lease obligations | 5,090,000 | 4,649,000 | 4,630,000 | 4,771,000 | 4,847,000 | 4,717,000 | 4,253,000 | 4,449,000 | 4,579,000 | 4,405,000 | 4,220,000 | 2,921,000 | 3,083,000 | 2,781,000 | 2,890,000 | 2,834,000 | 1,760,000 | 1,676,000 | 1,636,000 | 1,596,000 | ||||||||||||||||||||||||||||||||||
capital lease obligations | 21,427,000 | 22,422,000 | 23,739,000 | 25,233,000 | 26,277,000 | 27,378,000 | 28,341,000 | 34,161,000 | 37,136,000 | 38,189,000 | 40,022,000 | 24,815,000 | 25,708,000 | 26,490,000 | 28,214,000 | 29,038,000 | 11,931,000 | 12,832,000 | 13,266,000 | 13,690,000 | 1,520,000 | 1,484,000 | 1,573,000 | 2,171,000 | 3,013,000 | |||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from related parties | 478,000 | 488,000 | 536,000 | 384,000 | 441,000 | 2,981,000 | 4,033,000 | 3,975,000 | 3,691,000 | 3,569,000 | 4,044,000 | 4,364,000 | 3,912,000 | 4,134,000 | 6,346,000 | 7,753,000 | 4,795,000 | 5,067,000 | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total amc networks stockholders’ equity | 54,373,000 | 29,677,000 | 31,452,000 | 110,002,000 | 85,225,000 | 85,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 83,262,000 | 57,661,000 | 59,316,000 | 139,521,000 | 116,062,000 | 117,766,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 4,890,764,000 | 4,478,168,000 | 4,470,054,000 | 4,622,065,000 | 4,665,403,000 | 4,678,229,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 16,433,000 | 18,709,000 | 19,982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 16,433,000 | 17,632,000 | 19,434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilites | 159,996,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficiency | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
promissory note payable | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficiency: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -65,190,000 | -137,960,000 | -220,969,000 | -419,504,000 | -472,664,000 | -531,319,000 | -638,065,000 | -696,176,000 | -831,907,000 | -908,615,000 | -945,263,000 | -986,773,000 | -1,055,239,000 | -1,100,148,000 | ||||||||||||||||||||||||||||||||||||||||
total amc networks stockholders’ deficiency | -118,878,000 | -192,660,000 | -314,998,000 | -418,043,000 | -428,577,000 | -501,467,000 | -612,615,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficiency | -93,449,000 | -168,370,000 | -295,448,000 | -388,023,000 | -396,089,000 | -478,306,000 | -611,930,000 | -680,082,000 | -825,275,000 | -915,424,000 | -959,121,000 | -1,004,857,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficiency | 4,169,811,000 | 4,109,610,000 | 4,049,424,000 | 3,663,255,000 | 3,685,850,000 | 3,484,705,000 | 2,524,787,000 | 2,460,339,000 | 2,568,323,000 | 2,152,876,000 | 2,173,439,000 | 2,125,809,000 | ||||||||||||||||||||||||||||||||||||||||||
revenues | 632,165,000 | 601,138,000 | 668,682,000 | 519,550,000 | 522,093,000 | 524,554,000 | 395,328,000 | 379,322,000 | 381,961,000 | 332,056,000 | 327,570,000 | 326,239,000 | 283,914,000 | 291,965,000 | ||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
technical and operating | 293,096,000 | 259,730,000 | 262,173,000 | 252,556,000 | 232,044,000 | 211,019,000 | 157,054,000 | 137,656,000 | 136,679,000 | 129,627,000 | 114,349,000 | 104,930,000 | 96,420,000 | 95,883,000 | ||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 156,308,000 | 158,880,000 | 154,579,000 | 132,851,000 | 141,890,000 | 151,508,000 | 105,952,000 | 108,978,000 | 99,453,000 | 97,202,000 | 90,878,000 | 99,222,000 | 68,229,000 | 88,564,000 | ||||||||||||||||||||||||||||||||||||||||
restructuring expense | 2,631,000 | 2,654,000 | 656,000 | 5,619,000 | 1,153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 20,862,000 | 21,040,000 | 20,527,000 | 18,295,000 | 17,531,000 | 14,394,000 | 9,935,000 | 18,308,000 | 18,345,000 | 18,368,000 | 24,067,000 | 25,051,000 | 25,012,000 | 25,259,000 | ||||||||||||||||||||||||||||||||||||||||
total operating expenses | 472,897,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 159,268,000 | 158,834,000 | 230,747,000 | 110,229,000 | 129,475,000 | 147,633,000 | 122,387,000 | 247,324,000 | 127,484,000 | 86,859,000 | 98,276,000 | 97,039,000 | 94,444,000 | 82,274,000 | ||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -31,927,000 | -32,571,000 | -33,024,000 | -31,665,000 | -33,923,000 | -31,772,000 | -29,765,000 | -27,768,000 | -29,369,000 | -29,962,000 | -29,431,000 | -29,797,000 | -31,789,000 | -15,353,000 | ||||||||||||||||||||||||||||||||||||||||
interest income | 557,000 | 792,000 | 437,000 | 349,000 | 318,000 | 341,000 | 177,000 | 169,000 | 253,000 | 100,000 | 102,000 | 105,000 | 318,000 | 163,000 | ||||||||||||||||||||||||||||||||||||||||
miscellaneous | -7,640,000 | 11,384,000 | -10,230,000 | -11,766,000 | 869,000 | -5,110,000 | -65,000 | -144,000 | -202,000 | 1,000 | -644,000 | 12,000 | -199,000 | 7,000 | ||||||||||||||||||||||||||||||||||||||||
total other income | -39,010,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 120,258,000 | 138,439,000 | 187,930,000 | 67,147,000 | 96,739,000 | 111,092,000 | 92,734,000 | 219,581,000 | 98,166,000 | 56,664,000 | 68,303,000 | 67,047,000 | 62,757,000 | 46,870,000 | ||||||||||||||||||||||||||||||||||||||||
income tax expense | -43,358,000 | -50,997,000 | -61,254,000 | -13,078,000 | -36,559,000 | -39,105,000 | -34,784,000 | -83,850,000 | -36,649,000 | -20,121,000 | -26,898,000 | -23,970,000 | -22,440,000 | -19,812,000 | ||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 76,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | -966,000 | -1,732,000 | -750,000 | 105,000 | 105,000 | 104,000 | -314,000 | 97,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | 76,900,000 | 87,442,000 | 126,676,000 | 53,103,000 | 58,448,000 | 71,237,000 | 57,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | -4,130,000 | -4,433,000 | -5,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to amc networks’ stockholders | 72,770,000 | 83,009,000 | 120,920,000 | 53,160,000 | 58,655,000 | 71,367,000 | 58,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to amc networks’ stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -10 | -20 | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,000 | 1,150 | 1,670 | 740 | 810 | 990 | 810 | 135,731,000 | 61,517,000 | 36,648,000 | 41,510,000 | 43,181,000 | 40,003,000 | 27,155,000 | ||||||||||||||||||||||||||||||||||||||||
diluted net income per share attributable to amc networks’ stockholders: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares | 72,503,000 | 72,447,000 | 72,206,000 | 72,075,000 | 72,043,000 | 71,775,000 | 71,650,000 | 71,568,000 | 71,290,000 | 70,506,000 | 70,479,000 | 69,871,000 | 69,284,000 | 69,161,000 | ||||||||||||||||||||||||||||||||||||||||
diluted weighted-average common shares | 73,222,000 | 73,128,000 | 72,970,000 | 72,890,000 | 72,802,000 | 72,759,000 | 72,755,000 | 72,643,000 | 72,547,000 | 72,265,000 | 72,183,000 | 72,130,000 | 72,268,000 | |||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 87,442,000 | 126,676,000 | 54,069,000 | 60,180,000 | 71,987,000 | 57,950,000 | 135,731,000 | 61,517,000 | 36,543,000 | 41,405,000 | 43,077,000 | 40,317,000 | 27,058,000 | |||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 30,020,000 | 32,488,000 | 23,161,000 | 685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement gain | -132,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 57,000 | 207,000 | 130,000 | 161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 6,792,000 | 1,551,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due to related parties | 1,121,000 | 1,066,000 | 722,000 | 833,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred litigation settlement proceeds | 307,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring credit | -3,000 | -191,000 | -15,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing costs | -334,000 | -312,000 | -5,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 28,183,000 | 21,948,000 | 14,862,000 | 28,681,000 | 15,263,000 | 17,383,000 | 373,000 | |||||||||||||||||||||||||||||||||||||||||||||||
employee related costs | 53,623,000 | 41,699,000 | 63,858,000 | 48,718,000 | 41,100,000 | 46,601,000 | 36,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 11,000 | 35,837,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued expenses | 13,633,000 | 39,587,000 | 24,127,000 | 14,335,000 | 13,132,000 | 11,711,000 | 17,417,000 | |||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility debt | 5,950,000 | 5,950,000 | 5,950,000 | 5,950,000 | 5,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
senior notes | 687,169,000 | 686,917,000 | 686,671,000 | 686,217,000 | 686,004,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -17,000 | -14,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from affiliates | 9,508,000 | 5,979,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable from affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortizable intangible assets, net of accumulated amortization of 734,370 and 675,038 | 305,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
indefinite-lived intangible assets | 19,900,000 | 19,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs, net of accumulated amortization of 1,280 and 16,388 | 26,198,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ (deficiency) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred carriage fees payable | 1,143,000 | 1,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due to affiliates | 10,418,000 | 16,730,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
senior subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ (deficiency) equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a common stock, .01 par value... | 583,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
class b common stock, .01 par value... | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ (deficiency) equity | -1,065,497,000 | -1,099,435,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficiency) equity | 2,121,457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortizable intangible assets, net of accumulated amortization of 714,592 and 675,038 | 325,328,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs, net of accumulated amortization of 13 and 16,388 | 27,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amc networks class a common stock, .01 par value... | 578,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amc networks class b common stock, .01 par value... | 135,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | -17,164,000 | -53,168,000 | 80,081,000 | 52,706,000 | 22,153,000 | -289,521,000 | 46,440,000 | -32,289,000 | 57,383,000 | -39,888,000 | 67,897,000 | 62,098,000 | 111,293,000 | -279,418,000 | 89,992,000 | 89,920,000 | 110,534,000 | 24,029,000 | 118,487,000 | 42,598,000 | 94,725,000 | 98,232,000 | 67,996,000 | 17,234,000 | 73,526,000 | 348,000 | 123,226,000 | 133,985,000 | 150,157,000 | 76,439,000 | 116,660,000 | 110,332,000 | 160,536,000 | 148,545,000 | 90,836,000 | 107,625,000 | 142,631,000 | 19,039,000 | 67,472,000 | 83,388,000 | 120,064,000 | 90,686,000 | 76,900,000 | 87,442,000 | 126,676,000 | 81,637,000 | ||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 21,423,000 | 25,675,000 | 21,378,000 | 26,446,000 | 20,926,000 | 22,599,000 | 23,097,000 | 26,493,000 | 25,826,000 | 27,773,000 | 28,009,000 | 25,745,000 | 25,875,000 | 27,671,000 | 29,735,000 | 27,231,000 | 22,590,000 | 22,620,000 | 23,411,000 | 22,604,000 | 25,246,000 | 24,424,000 | 27,547,000 | 25,905,000 | 26,730,000 | 25,530,000 | 25,619,000 | 25,893,000 | 24,056,000 | 27,247,000 | 22,011,000 | 21,669,000 | 20,354,000 | 29,601,000 | 20,938,000 | 20,606,000 | 23,493,000 | 21,311,000 | 22,282,000 | 21,553,000 | 19,632,000 | 20,602,000 | 20,862,000 | 21,040,000 | 20,527,000 | 18,828,000 | 18,295,000 | 17,531,000 | 14,394,000 | 8,079,000 | 9,935,000 | 18,308,000 | 18,345,000 | 17,894,000 | 49,118,000 | 25,051,000 | 75,197,000 | 50,185,000 |
share-based compensation expenses related to equity classified awards | 6,097,000 | 5,503,000 | 6,027,000 | 8,043,000 | 5,757,000 | 5,743,000 | 5,776,000 | 8,457,000 | 6,075,000 | 5,994,000 | 6,378,000 | 7,648,000 | 5,645,000 | 6,124,000 | 7,050,000 | 8,683,000 | 8,129,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash restructuring and other related charges | -486,000 | 0 | 1,850,000 | 3,470,000 | 42,576,000 | 3,231,000 | 0 | 0 | 0 | 4,329,000 | -767,000 | 0 | 2,198,000 | 3,928,000 | 72,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of program rights | 206,262,000 | 216,239,000 | 211,750,000 | 197,881,000 | 226,990,000 | 212,164,000 | 202,552,000 | 307,699,000 | 268,292,000 | 182,361,000 | 150,987,000 | 301,682,000 | 206,949,000 | 191,273,000 | 223,982,000 | 278,509,000 | 227,339,000 | 263,712,000 | 205,275,000 | 276,845,000 | 215,332,000 | 250,331,000 | 218,626,000 | 287,178,000 | 234,037,000 | 233,506,000 | 199,517,000 | 249,242,000 | 239,569,000 | 202,670,000 | 170,821,000 | 222,936,000 | 182,448,000 | 173,123,000 | 170,038,000 | 171,670,000 | 166,709,000 | 142,096,000 | 149,371,000 | 184,468,000 | 111,064,000 | 103,694,000 | 98,382,000 | 120,583,000 | 145,044,000 | 67,442,000 | 174,216,000 | 112,872,000 | ||||||||||
amortization of deferred carriage fees | 2,588,000 | 2,945,000 | 4,439,000 | 6,886,000 | 6,885,000 | 8,386,000 | 7,600,000 | 5,842,000 | 4,920,000 | 5,679,000 | 4,670,000 | 5,892,000 | 5,100,000 | 9,487,000 | 7,845,000 | 8,245,000 | 8,657,000 | 13,571,000 | 8,505,000 | 2,766,000 | 4,867,000 | 7,143,000 | 7,339,000 | 6,966,000 | 6,783,000 | 6,963,000 | 6,863,000 | 5,051,000 | 2,710,000 | 4,235,000 | 4,304,000 | 4,402,000 | 4,401,000 | 4,401,000 | 4,401,000 | 4,402,000 | 4,401,000 | 4,401,000 | 4,402,000 | 4,247,000 | 3,940,000 | 4,005,000 | 4,004,000 | 4,005,000 | 4,004,000 | 3,214,000 | 2,647,000 | 2,751,000 | 2,750,000 | 2,797,000 | 2,635,000 | 2,448,000 | 2,710,000 | 2,661,000 | 4,369,000 | 2,184,000 | 17,972,000 | 11,981,000 |
unrealized foreign currency transaction loss | 3,765,000 | -11,532,000 | -3,329,000 | 9,906,000 | -7,951,000 | 136,000 | 2,504,000 | -5,062,000 | 5,066,000 | 1,086,000 | 1,626,000 | 1,073,000 | -6,857,000 | 584,000 | 3,149,000 | -13,758,000 | -6,143,000 | -4,699,000 | 6,093,000 | 7,848,000 | -16,814,000 | -600,000 | -6,540,000 | -7,364,000 | -754,000 | 8,970,000 | 434,000 | 24,836,000 | 3,530,000 | 8,807,000 | 8,295,000 | |||||||||||||||||||||||||||
amortization of deferred financing costs and discounts on indebtedness | 1,762,000 | 1,597,000 | 1,676,000 | 1,966,000 | 1,969,000 | 1,960,000 | 2,004,000 | 1,621,000 | 1,750,000 | 1,698,000 | 1,971,000 | 1,967,000 | 1,938,000 | 1,955,000 | 1,950,000 | 1,930,000 | 1,898,000 | 1,909,000 | 1,897,000 | 1,875,000 | 2,048,000 | 1,966,000 | 1,951,000 | 2,170,000 | 1,918,000 | 2,037,000 | 2,023,000 | 1,993,000 | 1,954,000 | 1,946,000 | 1,919,000 | 1,881,000 | 1,979,000 | 2,269,000 | 2,282,000 | 2,359,000 | 2,391,000 | 2,247,000 | 2,267,000 | 2,246,000 | 2,230,000 | 2,231,000 | 2,193,000 | 2,012,000 | 3,863,000 | 1,746,000 | ||||||||||||
deferred income taxes | 9,512,000 | -37,865,000 | 31,743,000 | -481,000 | -10,675,000 | -53,206,000 | -4,152,000 | -1,694,000 | -4,011,000 | 46,763,000 | 3,698,000 | 5,544,000 | -6,269,000 | -96,981,000 | 12,177,000 | 12,685,000 | 21,430,000 | 2,245,000 | 15,278,000 | 11,841,000 | 4,646,000 | 10,756,000 | 1,966,000 | -5,463,000 | 15,900,000 | 26,329,000 | -25,180,000 | -31,207,000 | -8,858,000 | -6,037,000 | 10,114,000 | -2,510,000 | 31,800,000 | -57,990,000 | -2,589,000 | 7,853,000 | 4,061,000 | -3,438,000 | 10,855,000 | -7,914,000 | 12,139,000 | 29,465,000 | -19,918,000 | 2,719,000 | 7,350,000 | 25,133,000 | -29,226,000 | -16,737,000 | 22,037,000 | 27,276,000 | 5,749,000 | 107,250,000 | 31,229,000 | -118,159,000 | 39,401,000 | 18,806,000 | 53,275,000 | 36,008,000 |
other | -3,373,000 | -3,745,000 | -1,298,000 | -2,305,000 | -3,928,000 | -3,018,000 | -1,878,000 | 3,546,000 | -2,230,000 | -353,000 | -2,680,000 | -1,941,000 | -260,000 | 187,000 | -2,899,000 | -2,508,000 | -2,447,000 | -3,787,000 | 4,347,000 | -7,021,000 | -755,000 | 10,102,000 | 5,247,000 | -16,987,000 | 1,044,000 | 5,649,000 | -6,424,000 | -3,199,000 | 1,142,000 | 6,198,000 | -7,831,000 | 9,292,000 | -2,348,000 | -6,397,000 | -975,000 | -3,920,000 | 278,000 | -1,950,000 | -2,503,000 | -1,976,000 | 46,000 | 2,930,000 | -1,827,000 | -2,673,000 | 2,427,000 | 6,027,000 | -1,774,000 | -58,000 | -737,000 | 0 | -657,000 | -1,000 | ||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, trade | 20,853,000 | -7,377,000 | 42,247,000 | -36,698,000 | 53,204,000 | 12,874,000 | 1,523,000 | -14,215,000 | 30,704,000 | -14,238,000 | -5,651,000 | 38,328,000 | 15,893,000 | -29,340,000 | 41,301,000 | 20,900,000 | 37,510,000 | -38,570,000 | 30,601,000 | -29,083,000 | 36,996,000 | -28,991,000 | 36,963,000 | 28,187,000 | 27,178,000 | -50,338,000 | 16,004,000 | -7,582,000 | -1,429,000 | -49,773,000 | 38,086,000 | -22,542,000 | -17,877,000 | -61,245,000 | 30,187,000 | -27,551,000 | -15,952,000 | -62,797,000 | 78,283,000 | -36,094,000 | -9,442,000 | -117,160,000 | 24,337,000 | 80,210,000 | -98,392,000 | -80,696,000 | 12,038,000 | 12,000,000 | -16,326,000 | -61,560,000 | -3,245,000 | 1,226,000 | -16,504,000 | -44,267,000 | -7,024,000 | 1,327,000 | 9,419,000 | 172,000 |
prepaid expenses and other assets | -7,300,000 | -6,246,000 | 3,054,000 | 25,749,000 | 12,658,000 | 30,962,000 | 40,210,000 | 80,250,000 | 63,606,000 | -43,063,000 | 12,850,000 | 55,029,000 | 78,442,000 | -15,895,000 | 32,679,000 | -48,943,000 | -1,910,000 | -121,062,000 | -44,566,000 | -47,616,000 | 29,383,000 | -15,038,000 | 33,145,000 | 28,421,000 | 17,532,000 | -20,928,000 | -81,358,000 | -13,784,000 | -26,233,000 | 24,980,000 | -15,392,000 | -6,865,000 | -5,512,000 | 9,484,000 | -38,322,000 | -12,981,000 | -18,160,000 | 38,363,000 | -26,254,000 | -24,940,000 | 7,850,000 | 19,310,000 | -28,306,000 | -13,831,000 | -1,528,000 | -4,469,000 | -35,389,000 | 10,605,000 | 25,384,000 | -21,162,000 | -11,058,000 | -12,528,000 | -8,088,000 | -35,329,000 | 21,651,000 | 29,046,000 | -11,279,000 | -16,081,000 |
program rights and obligations | -167,708,000 | -245,988,000 | -237,707,000 | -161,929,000 | -169,605,000 | -240,724,000 | -256,074,000 | -242,465,000 | -193,006,000 | -235,578,000 | -200,218,000 | -273,810,000 | -370,304,000 | -281,414,000 | -398,445,000 | -327,192,000 | -340,300,000 | -330,610,000 | -383,692,000 | -345,529,000 | -237,951,000 | -284,746,000 | -178,240,000 | -165,400,000 | -221,627,000 | -293,182,000 | -233,199,000 | -252,868,000 | -190,651,000 | -307,655,000 | -199,723,000 | -222,743,000 | -248,642,000 | -276,573,000 | -261,763,000 | -247,200,000 | -211,280,000 | -285,305,000 | -221,600,000 | -274,094,000 | -192,194,000 | -223,076,000 | -203,842,000 | -234,002,000 | -178,203,000 | -179,853,000 | -174,100,000 | -150,837,000 | -185,447,000 | -159,214,000 | -116,471,000 | -147,766,000 | -93,892,000 | -98,970,000 | -187,457,000 | -81,028,000 | ||
deferred revenue | -218,000 | -11,763,000 | 5,938,000 | 8,863,000 | -1,296,000 | -6,810,000 | 10,894,000 | -3,472,000 | -4,575,000 | 4,877,000 | -5,720,000 | 4,874,000 | -64,702,000 | -130,444,000 | 21,948,000 | 38,159,000 | 6,715,000 | 119,995,000 | 5,634,000 | -4,468,000 | 5,671,000 | 9,436,000 | 2,852,000 | -14,608,000 | 9,522,000 | -1,728,000 | 9,288,000 | 5,307,000 | -4,200,000 | -9,923,000 | -861,000 | -588,000 | 4,980,000 | -5,024,000 | 3,379,000 | 1,196,000 | -11,104,000 | -40,562,000 | 1,418,000 | 25,356,000 | 3,952,000 | -18,333,000 | 19,217,000 | 14,562,000 | -3,648,000 | 15,857,000 | 4,010,000 | |||||||||||
accounts payable, accrued liabilities and other liabilities | -9,032,000 | 77,023,000 | -26,884,000 | -2,778,000 | -27,265,000 | -11,173,000 | -34,132,000 | -36,543,000 | -40,629,000 | 1,200,000 | -35,922,000 | -40,102,000 | -122,906,000 | 178,156,000 | -37,792,000 | 16,204,000 | -84,918,000 | 117,307,000 | -2,758,000 | 82,521,000 | -67,664,000 | 65,251,000 | -3,881,000 | -25,040,000 | -20,372,000 | -5,874,000 | 35,785,000 | 272,000 | -58,591,000 | 9,238,000 | 17,157,000 | -63,007,000 | ||||||||||||||||||||||||||
net cash from operating activities | 67,467,000 | 49,246,000 | 44,828,000 | 102,791,000 | 108,805,000 | 58,108,000 | 62,235,000 | 104,403,000 | 150,869,000 | 72,780,000 | 106,092,000 | 157,566,000 | -132,519,000 | 145,243,000 | 19,417,000 | 40,729,000 | -23,555,000 | 99,490,000 | -87,183,000 | 23,604,000 | 107,563,000 | 104,649,000 | 219,175,000 | 226,504,000 | 198,408,000 | 83,351,000 | 111,460,000 | 117,250,000 | 171,687,000 | 134,735,000 | 193,235,000 | 161,605,000 | 116,972,000 | 112,156,000 | 107,596,000 | 21,107,000 | 144,870,000 | 87,733,000 | 197,028,000 | 62,180,000 | 167,384,000 | 69,066,000 | 110,732,000 | 110,046,000 | 80,195,000 | 113,932,000 | 84,379,000 | 102,852,000 | 74,599,000 | 24,598,000 | 66,461,000 | -102,693,000 | -37,829,000 | 345,130,000 | 165,604,000 | 76,963,000 | 202,361,000 | 119,122,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -2,652,000 | -8,801,000 | -2,832,000 | -7,050,000 | -14,620,000 | -20,523,000 | -8,294,000 | -9,238,000 | -6,720,000 | -6,815,000 | -6,942,000 | -9,952,000 | -11,498,000 | -10,762,000 | -11,956,000 | -10,026,000 | -11,528,000 | -12,603,000 | -11,120,000 | -10,312,000 | -8,537,000 | -11,605,000 | -12,818,000 | -9,256,000 | -12,916,000 | -22,508,000 | -19,633,000 | -27,410,000 | -22,053,000 | -29,028,000 | -23,372,000 | -25,460,000 | -11,942,000 | -18,255,000 | -21,858,000 | -19,730,000 | -20,206,000 | -34,715,000 | -20,319,000 | -11,799,000 | -12,387,000 | -19,511,000 | -15,686,000 | -14,876,000 | -18,248,000 | -15,399,000 | -5,585,000 | -12,566,000 | -6,189,000 | -5,967,000 | -4,666,000 | -5,667,000 | -8,003,000 | -4,884,000 | -6,619,000 | -2,838,000 | -7,129,000 | -4,340,000 |
free cash flows | 64,815,000 | 40,445,000 | 41,996,000 | 95,741,000 | 94,185,000 | 37,585,000 | 53,941,000 | 95,165,000 | 144,149,000 | 65,965,000 | 99,150,000 | 147,614,000 | -144,017,000 | 134,481,000 | 7,461,000 | 30,703,000 | -35,083,000 | 86,887,000 | -98,303,000 | 13,292,000 | 99,026,000 | 93,044,000 | 206,357,000 | 217,248,000 | 185,492,000 | 60,843,000 | 91,827,000 | 89,840,000 | 149,634,000 | 105,707,000 | 169,863,000 | 136,145,000 | 105,030,000 | 93,901,000 | 85,738,000 | 1,377,000 | 124,664,000 | 53,018,000 | 176,709,000 | 50,381,000 | 154,997,000 | 49,555,000 | 95,046,000 | 95,170,000 | 61,947,000 | 98,533,000 | 78,794,000 | 90,286,000 | 68,410,000 | 18,631,000 | 61,795,000 | -108,360,000 | -45,832,000 | 340,246,000 | 158,985,000 | 74,125,000 | 195,232,000 | 114,782,000 |
net cash from investing activities | -2,652,000 | -9,701,000 | -2,150,000 | -7,740,000 | -14,620,000 | -20,209,000 | -8,145,000 | -9,238,000 | -2,784,000 | -5,088,000 | -6,246,000 | -5,983,000 | -7,005,000 | -10,762,000 | -18,694,000 | -172,000 | -9,757,000 | -57,462,000 | -11,120,000 | -13,962,000 | 55,962,000 | -10,736,000 | -14,429,000 | -8,332,000 | -1,666,000 | -29,843,000 | -16,309,000 | -25,410,000 | -18,145,000 | -74,299,000 | -26,463,000 | -105,334,000 | -54,088,000 | -25,808,000 | -21,858,000 | -34,730,000 | -48,206,000 | -129,715,000 | -20,319,000 | -12,153,000 | -12,387,000 | -37,165,000 | -15,686,000 | -13,880,000 | -50,039,000 | -171,113,000 | -40,786,000 | -12,566,000 | -998,745,000 | -5,967,000 | -7,166,000 | -5,667,000 | -7,346,000 | -4,884,000 | -7,454,000 | -2,838,000 | -7,386,000 | -4,462,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan a facility | -2,767,000 | -168,455,000 | -78,125,000 | -28,125,000 | -8,125,000 | -8,125,000 | -43,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
payments for financing costs | -2,000,000 | -832,000 | -2,331,000 | -178,000 | -1,026,000 | 0 | 0 | 0 | 0 | 0 | 0 | -2,070,000 | 0 | 0 | -230,000 | -9,036,000 | -12,452,000 | -10,000 | -2,000 | -530,000 | -1,028,000 | -211,000 | -40,000 | |||||||||||||||||||||||||||||||||||
deemed repurchases of restricted stock units | -6,598,000 | 0 | 0 | -401,000 | -3,643,000 | 0 | 0 | -665,000 | -3,961,000 | -42,000 | -6,000 | -1,211,000 | -6,012,000 | -775,000 | -1,248,000 | -17,000 | -20,292,000 | -16,000 | 1,000 | -34,633,000 | -1,000 | -88,000 | -8,858,000 | 0 | -60,000 | -22,959,000 | 0 | -380,000 | -15,354,000 | 0 | -577,000 | -12,796,000 | ||||||||||||||||||||||||||
principal payments on finance lease obligations | -455,000 | -1,128,000 | -1,103,000 | -1,241,000 | -1,198,000 | -1,189,000 | -1,186,000 | -1,146,000 | -1,129,000 | -1,088,000 | -1,188,000 | -931,000 | -1,015,000 | -970,000 | -943,000 | -947,000 | -716,000 | -934,000 | -882,000 | -889,000 | -1,095,000 | -857,000 | -829,000 | -794,000 | -781,000 | -1,056,000 | -1,469,000 | -1,281,000 | -1,309,000 | |||||||||||||||||||||||||||||
net cash from financing activities | -11,820,000 | -253,055,000 | -191,003,000 | -113,264,000 | -12,966,000 | -57,484,000 | -46,817,000 | 17,211,000 | -23,133,000 | -459,528,000 | -30,091,000 | -26,506,000 | -28,310,000 | -16,907,000 | -13,722,000 | -35,475,000 | -31,011,000 | -17,484,000 | -2,393,000 | -10,336,000 | -53,890,000 | -283,254,000 | -27,928,000 | -33,764,000 | -303,052,000 | -13,443,000 | -151,312,000 | -66,375,000 | -65,927,000 | -50,128,000 | 2,857,000 | |||||||||||||||||||||||||||
net increase in cash and cash equivalents from operations | 52,995,000 | -213,510,000 | -148,325,000 | -18,213,000 | 81,219,000 | -19,585,000 | 7,273,000 | 112,376,000 | 124,952,000 | -391,836,000 | 117,574,000 | -12,999,000 | 5,082,000 | -64,323,000 | -106,310,000 | 40,065,000 | 69,733,000 | 26,550,000 | 126,567,000 | 37,857,000 | -5,247,000 | 357,291,000 | -224,959,000 | -76,168,000 | 29,480,000 | -36,683,000 | 386,384,000 | |||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -3,237,000 | -949,000 | -1,244,000 | 14,391,000 | 4,361,000 | -12,143,000 | 6,551,000 | -345,000 | -5,006,000 | 7,225,000 | -7,938,000 | 4,361,000 | 1,764,000 | 21,498,000 | -13,415,000 | -9,364,000 | -6,272,000 | -3,290,000 | -9,063,000 | -11,703,000 | -5,038,000 | 6,007,000 | 5,155,000 | 1,350,000 | -5,731,000 | 2,719,000 | -2,689,000 | -3,890,000 | 2,229,000 | -47,688,000 | 10,431,000 | -7,761,000 | 9,365,000 | 11,741,000 | 5,519,000 | 10,790,000 | -1,573,000 | -8,081,000 | 9,814,000 | -22,647,000 | 95,000 | -4,522,000 | -9,366,000 | 11,102,000 | -8,250,000 | -35,161,000 | -30,431,000 | 36,509,000 | -15,975,000 | |||||||||
cash and cash equivalents at beginning of period | 502,379,000 | 0 | 0 | 784,649,000 | 0 | 0 | 570,576,000 | 0 | 0 | 930,002,000 | 0 | 0 | 892,221,000 | 0 | 0 | 888,526,000 | 0 | 0 | 816,170,000 | 0 | 0 | 554,886,000 | 0 | 0 | 558,783,000 | 0 | 0 | 481,389,000 | 0 | 0 | 316,321,000 | 0 | 0 | 201,367,000 | 0 | 0 | 521,951,000 | 0 | 0 | 610,970,000 | 215,836,000 | 215,836,000 | 79,960,000 | 79,960,000 | ||||||||||||||
cash and cash equivalents at end of period | 552,137,000 | -149,569,000 | -3,822,000 | 870,229,000 | 13,824,000 | 112,031,000 | 690,522,000 | 61,817,000 | 129,438,000 | 763,932,000 | -26,414,000 | -4,282,000 | 821,626,000 | -109,759,000 | -12,397,000 | 993,123,000 | 181,973,000 | 185,758,000 | 704,129,000 | 67,044,000 | 22,660,000 | 683,682,000 | 148,593,000 | -113,076,000 | 529,200,000 | 362,810,000 | -214,169,000 | 403,648,000 | 39,294,000 | -59,330,000 | 702,800,000 | 66,495,000 | 46,753,000 | 194,307,000 | 12,630,000 | 124,538,000 | 159,454,000 | 61,039,000 | -106,311,000 | 554,948,000 | 307,803,000 | 224,182,000 | 224,959,000 | 197,837,000 | ||||||||||||||
non-cash impairment and other charges | 302,694,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-offs of program rights | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 1,261,000 | 0 | 0 | 0 | 22,074,000 | 0 | 0 | 0 | 2,908,000 | 0 | 1,000 | 2,295,000 | 9,000 | 48,334,000 | 14,535,000 | 14,518,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred carriage fees | -13,101,000 | 1,404,000 | -3,719,000 | -2,410,000 | -17,305,000 | -10,599,000 | -1,752,000 | -9,934,000 | -23,858,000 | -1,346,000 | -27,804,000 | -57,000 | 6,224,000 | 938,000 | -511,000 | -15,484,000 | -624,000 | -812,000 | -13,175,000 | -422,000 | -1,050,000 | -752,000 | -838,000 | -1,610,000 | -371,000 | -933,000 | -2,883,000 | -430,000 | 15,000 | -501,000 | -8,777,000 | -1,133,000 | -791,000 | -1,687,000 | -321,000 | -16,817,000 | -1,865,000 | -1,808,000 | ||||||||||||||||||||
proceeds from sale of investments | 0 | 0 | 4,072,000 | 4,493,000 | 0 | 0 | 0 | 0 | 0 | 95,370,000 | 0 | 0 | 0 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 10.50% senior secured notes due 2032 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 10.25% senior secured notes due 2029 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 4.25% convertible senior notes due 2029 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tender, redemption, and repurchase of 4.75% senior notes due 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tender and repurchase of 4.25% senior notes due 2029 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 5.00% senior notes due 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -7,640,000 | 0 | -253,763,000 | 0 | -16,981,000 | -85,957,000 | 0 | -12,158,000 | -57,449,000 | -991,000 | -15,743,000 | -24,991,000 | -158,772,000 | -83,637,000 | -86,876,000 | -102,960,000 | -152,951,000 | -91,423,000 | -113,240,000 | -61,770,000 | 0 | -17,804,000 | -135,000 | -50,000 | 0 | -11,950,000 | 0 | -15,988,000 | -15,937,000 | -83,000 | ||||||||||||||||||||||||||||
purchase of noncontrolling interests | 0 | 0 | 0 | -1,343,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | 0 | -5,992,000 | -1,480,000 | -15,352,000 | -1,168,000 | -25,330,000 | -20,459,000 | -15,585,000 | -11,502,000 | -6,725,000 | -3,093,000 | -23,574,000 | -1,565,000 | -2,994,000 | -9,448,000 | -2,464,000 | -3,348,000 | -7,526,000 | -3,081,000 | -3,416,000 | -4,500,000 | -5,629,000 | -2,366,000 | -5,532,000 | -1,435,000 | -3,180,000 | -1,218,000 | -11,712,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency transaction gain | -544,000 | 3,854,000 | -4,501,000 | 1,154,000 | 2,716,000 | -4,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 682,000 | -1,230,000 | 0 | 3,936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
tender and redemption of 4.75% senior notes due 2025 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of 4.25% senior notes due 2029 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
return of capital from investees | 314,000 | 1,450,000 | 0 | 0 | 0 | 1,771,000 | 948,000 | 0 | -3,852,000 | 3,324,000 | 2,000,000 | 3,908,000 | 3,565,000 | 176,000 | 175,000 | 172,000 | ||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -16,875,000 | -433,068,000 | -8,438,000 | -8,437,000 | -8,438,000 | -8,437,000 | -8,438,000 | -8,437,000 | -8,438,000 | -1,500,000 | 0 | 0 | -1,015,000,000 | -19,750,000 | -23,750,000 | -9,375,000 | -209,375,000 | -10,375,000 | -9,896,000 | 521,000 | -3,238,000 | -1,147,000,000 | -55,465,000 | -55,500,000 | -82,551,000 | -37,000,000 | -691,449,000 | -18,500,000 | -18,500,000 | -18,500,000 | ||||||||||||||||||||||||||||
bad debt expense | 397,000 | 1,036,000 | 707,000 | 363,000 | 167,000 | 870,000 | 345,000 | 820,000 | 1,370,000 | 2,759,000 | 771,000 | -1,404,000 | 533,000 | 1,211,000 | 9,013,000 | 691,000 | 584,000 | 2,353,000 | 1,244,000 | 4,231,000 | 1,010,000 | 914,000 | 1,430,000 | 1,247,000 | 961,000 | 265,000 | 921,000 | 528,000 | 923,000 | 1,262,000 | ||||||||||||||||||||||||||||
gains on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -15,229,000 | 15,089,000 | 25,000 | 1,084,000 | -13,329,000 | 10,940,000 | -5,798,000 | 8,039,000 | 1,768,000 | 237,000 | -16,610,000 | 11,138,000 | -10,562,000 | 17,009,000 | -113,000 | 369,000 | -1,882,000 | -5,847,000 | -31,166,000 | 40,114,000 | -12,001,000 | -3,176,000 | -17,552,000 | 15,723,000 | 2,572,000 | -14,444,000 | -67,721,000 | 57,627,000 | 32,739,000 | -3,222,000 | -23,762,000 | 37,398,000 | -20,903,000 | 13,411,000 | -35,656,000 | 38,352,000 | 5,587,000 | 6,561,000 | 7,424,000 | 4,568,000 | 460,000 | 684,000 | -32,122,000 | -80,903,000 | ||||||||||||||
acquisition of investments | -316,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to investees | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid on distribution of business | 0 | 0 | 0 | -7,052,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on loans to investees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of long-term debt | 0 | 1,500,000 | 0 | 984,500,000 | 0 | 0 | 1,000,000 | 5,000,000 | 0 | 2,521,000 | 0 | 0 | 0 | 0 | 982,500,000 | 0 | 0 | 0 | 600,000,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | -2,305,000 | 0 | 0 | 12,100,000 | 0 | 0 | 0 | 4,630,000 | 0 | 0 | 11,000 | 1,000 | 16,000 | 1,200,000 | 157,000 | 152,000 | 901,000 | 130,000 | 33,000 | 145,000 | 82,000 | 843,000 | 37,000 | 171,000 | 876,000 | 675,000 | 6,703,000 | 1,997,000 | 1,828,000 | 2,460,000 | ||||||||||||||||||||||||||||
contributions from noncontrolling interests | -1,000 | 0 | 2,702,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and other charges | 0 | 644,000 | -142,918,000 | 142,918,000 | 16,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of program rights | 196,299,000 | 243,313,000 | 187,073,000 | 213,209,000 | 204,038,000 | 192,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment received on loan to investee | 0 | 0 | 18,125,000 | 1,875,000 | 1,250,000 | 1,250,000 | 1,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents from operations | 125,077,000 | -167,834,000 | -105,315,000 | -38,948,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of non-marketable equity securities and note receivable | 14,897,000 | -14,897,000 | 0 | 20,000,000 | 0 | 2,465,000 | 0 | 17,741,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition of a business, net of cash acquired | 0 | -675,000 | 0 | 0 | 36,000 | -6,581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investments | -4,293,000 | 5,366,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt (recoveries) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed repurchase of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest | -32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest | -9,000 | -8,968,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense related to equity classified awards | 9,454,000 | 16,263,000 | 13,446,000 | 9,767,000 | 12,394,000 | 15,235,000 | 15,512,000 | 13,668,000 | 13,841,000 | 16,725,000 | 19,899,000 | 8,973,000 | 16,934,000 | 19,753,000 | 15,319,000 | 12,133,000 | 13,817,000 | 15,131,000 | 12,464,000 | 10,028,000 | 9,381,000 | 11,323,000 | 8,165,000 | 7,110,000 | 7,821,000 | 8,801,000 | 7,288,000 | 6,794,000 | 7,730,000 | 8,759,000 | 5,080,000 | 5,250,000 | 5,108,000 | 5,604,000 | 4,337,000 | 4,356,000 | 8,484,000 | 3,583,000 | 4,320,000 | |||||||||||||||||||
acquisition of investment securities | 0 | -2,703,000 | -25,694,000 | -2,861,000 | 0 | 0 | -750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -100,696,000 | -694,000 | 109,635,000 | 176,818,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charges | -8,184,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) on derivative contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and loans to investees | -10,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and related charges | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative contracts | -23,526,000 | -3,338,000 | -13,984,000 | 1,097,000 | -306,000 | -1,379,000 | -182,000 | -856,000 | 194,000 | -2,078,000 | -718,000 | |||||||||||||||||||||||||||||||||||||||||||||||
investment in and loans to investees | -2,592,000 | -45,170,000 | -42,318,000 | -28,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in financing activities | -65,290,000 | -26,975,000 | -28,610,000 | -161,586,000 | -101,832,000 | 1,744,000 | 2,049,000 | -10,847,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 1,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative contracts | -10,304,000 | -11,486,000 | 164,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of deferred financing costs and discounts on indebtedness | 5,580,000 | 1,879,000 | 1,846,000 | 1,819,000 | 2,505,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation arrangements | -25,000 | 17,000 | 71,000 | -852,000 | -313,000 | -259,000 | -366,000 | -3,672,000 | -1,136,000 | -954,000 | -188,000 | -4,520,000 | -55,000 | -2,027,000 | -1,560,000 | -1,333,000 | -225,000 | -1,492,000 | ||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | 24,242,000 | 34,962,000 | -9,944,000 | -33,651,000 | 24,159,000 | 14,689,000 | 63,153,000 | -68,886,000 | 15,366,000 | 37,341,000 | 13,089,000 | -23,445,000 | 62,430,000 | 41,023,000 | 2,806,000 | -18,787,000 | 14,272,000 | 23,611,000 | 22,687,000 | -42,781,000 | 8,482,000 | 8,670,000 | -31,065,000 | -13,484,000 | -29,968,000 | |||||||||||||||||||||||||||||||||
payments for acquisitions, net of cash acquired | -160,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium and fees paid on extinguishment of debt | -1,000 | -1,765,000 | -9,000 | -39,179,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -1,060,000 | -1,253,000 | -1,219,000 | -1,406,000 | -1,145,000 | -902,000 | -1,125,000 | -1,401,000 | -1,106,000 | -1,107,000 | -989,000 | -1,086,000 | -553,000 | -943,000 | -29,000 | -1,420,000 | 306,000 | -1,395,000 | -898,000 | -414,000 | -404,000 | -394,000 | -385,000 | -375,000 | -366,000 | -690,000 | -290,000 | -3,417,000 | -2,242,000 | |||||||||||||||||||||||||||||
provision for doubtful accounts | 105,000 | 670,000 | 547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of promissory note | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed repurchase of restricted stock/units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | -211,336,000 | -172,832,000 | -28,966,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from related parties | -28,000 | 1,081,000 | -28,000 | -58,000 | -284,000 | 411,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance settlements | 0 | 0 | 0 | 654,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of an investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents from continuing operations | 13,288,000 | 75,861,000 | 35,651,000 | 1,190,000 | 5,732,000 | 61,039,000 | -106,311,000 | -56,022,000 | 297,718,000 | 91,775,000 | 8,198,000 | 144,847,000 | 117,517,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash flows from discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents from discontinued operations | -236,000 | -2,234,000 | -485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss derivative contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | 0 | 0 | 960,000 | -25,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed repurchases of restricted stock/units | 13,000 | -421,000 | -10,413,000 | -134,000 | -1,472,000 | -12,848,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain derivative contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling member | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in) financing activities | -86,710,000 | 231,387,000 | 578,109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and deferred litigation settlement proceeds | -8,342,000 | -10,552,000 | -306,382,000 | -12,424,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency transaction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling member | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of doubtful accounts | -114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for (recovery of) doubtful accounts | -38,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from/to related parties | 401,000 | 490,000 | -784,000 | 298,000 | 1,165,000 | 1,354,000 | 202,000 | -3,675,000 | -3,922,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment, net of costs of disposal | 0 | 100,000 | 13,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed repurchase of restricted stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest member | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents from discontinued operations | 0 | 192,000 | 148,000 | 152,000 | 360,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred carriage fees and deferred carriage fees payable | -124,000 | -10,060,000 | -3,050,000 | -166,000 | -10,066,000 | -192,000 | -214,000 | -3,460,000 | -434,000 | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deemed repurchases of restricted stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents from continuing operations | 43,297,000 | 90,263,000 | -346,037,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign transaction gain | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for acquisition of a business, net of cash acquired | 0 | -993,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 71,987,000 | 34,962,000 | 57,950,000 | 135,731,000 | 61,517,000 | 15,191,000 | 84,482,000 | 43,077,000 | 97,097,000 | 56,780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
foreign transaction loss | 1,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt recoveries | -216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for acquisition of a business | 0 | -185,000 | -270,000 | -135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions from cablevision | 20,813,000 | 20,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital distributions to cablevision | -20,813,000 | -20,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of provision for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery of) provision for doubtful accounts | -8,000 | -630,000 | -96,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance settlement | 657,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of credit facility debt | -637,562,000 | -52,975,000 | -51,488,000 | -826,488,000 | -775,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior notes | -300,000,000 | -300,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of senior subordinated notes, including tender premium and fees | -338,365,000 | -338,365,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of note payable to related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of change in cash related to net assets distributed to cablevision | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of financing and other costs | 4,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility debt | 1,442,364,000 | 1,442,364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring (credit) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
program rights | -346,269,000 | -250,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
program rights obligations | 121,320,000 | 119,135,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred carriage fees payable | -1,339,000 | -814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense allocations related to cablevision equity classified awards prior to the distribution | 8,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred financing costs | 5,703,000 | 5,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts due from/to affiliates | -9,333,000 | 580,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to deferred financing costs | -26,599,000 | -23,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of note payable to affiliate | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense allocations related to cablevision equity classified awards | 8,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of change in cash related to net assets distributed to cablevision in 2010 |
