Gray Media, Inc.
Income Statement
| Line Item | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $883.0M | $812.5M | $597.4M | $508.1M | $346.3M | $404.8M | $307.1M | $346.1M |
| Cost of Revenue | — | — | — | — | — | — | — | — |
| Gross Profit | — | — | — | — | — | — | — | — |
| Gross Margin | — | — | — | — | — | — | — | — |
| Operating Expenses | ||||||||
| Research & Development | — | — | — | — | — | — | — | — |
| SG&A Expense | $32.0M | $40.3M | $34.3M | $29.2M | $19.8M | $15.9M | $14.2M | $13.5M |
| Operating Income | $290.0M | $234.3M | $140.1M | $153.8M | $83.9M | $153.4M | $75.3M | $107.0M |
| Operating Margin | 32.8% | 28.8% | 23.4% | 30.3% | 24.2% | 37.9% | 24.5% | 30.9% |
| Interest Expense | $95.0M | $97.2M | $74.4M | $68.9M | $52.4M | $59.4M | $61.8M | $70.0M |
| Pretax Income | $193.0M | $105.7M | $65.7M | $79.8M | $31.4M | $47.3M | $13.6M | $36.6M |
| Income Tax Expense | $-69.0M | $43.4M | $26.4M | $31.7M | $13.1M | $19.2M | $4.5M | $13.4M |
| Net Income | $262.0M | $62.3M | $39.3M | $48.1M | $18.3M | $28.1M | $9.0M | $23.2M |
| Net Margin | 29.7% | 7.7% | 6.6% | 9.5% | 5.3% | 6.9% | 2.9% | 6.7% |
| EPS (Basic) | $3.59 | $0.87 | $0.58 | $0.83 | $0.32 | $0.42 | $0.03 | $0.16 |
| EPS (Diluted) | $3.55 | $0.86 | $0.57 | $0.82 | $0.32 | $0.42 | $0.03 | $0.16 |
| Shares Outstanding (Basic) | 73.0M | 71.8M | 68.3M | 57.9M | 57.6M | 57.2M | 57.1M | 54.3M |
| Shares Outstanding (Diluted) | 74.0M | 72.8M | 69.0M | 58.4M | 58.0M | 57.3M | 57.1M | 54.3M |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | — | — |