Scripps Buying Ion Media For $2.65 Billion

The E.W. Scripps Co. said today that it will buy national broadcast network Ion Media for $2.65 billion, combining the business with Scripps’ Katz networks and Newsy “to create a full-scale national television networks business.”

Scripps said Ion “reaches more than 100 million homes through over-the-air and pay TV platforms and has consistently achieved annual revenue growth and EBITDA margins well beyond industry averages. In addition, this highly accretive acquisition will yield $500 million in synergies, most of which are contractually based, over the next six years.”

Warren Buffett’s Berkshire Hathaway will make a $600 million preferred equity investment in Scripps to finance the transaction. Berkshire Hathaway also will receive a warrant to purchase up to 23.1 million Class A shares, at an exercise price of $13 per share.

Ion Media, based in West Palm Beach, Fla., operates a national television network featuring popular crime and justice procedural programming. It is being purchased from an entity controlled by Black Diamond Capital Management. The network boasts the fifth-largest average primetime audience among all cable-carried networks. Ion generates its revenue by selling advertising in the national marketplace. Scripps said that combining Ion with Katz and Newsy, which also primarily earn revenue from national advertising, will increase Scripps’ reach into this durable ad market as it offers advertisers a larger platform on which to reach their audiences.

Together, Ion, Katz and Newsy, Scripps’ new national networks business, will reach nearly every American through free over-the-air broadcast, cable/satellite, over-the-top and digital distribution, with multiple advertising-supported programming streams.

Today, Ion distributes its programming through 71 television stations it owns in 62 markets and 124 affiliated TV stations, reaching 96% of U.S. homes. Ion elects government-mandated must-carry provisions for cable distribution rather than negotiating for retransmission revenue, thereby ensuring its programming is available on cable and satellite systems.

As part of the deal, Scripps will divest 23 Ion stations. “The proposed divestitures will allow the merged company to fully comply with the FCC local and national ownership regulations. Scripps has agreed to a transaction with a buyer, who has agreed to maintain Ion affiliations for the stations,” the company said.

Scripps said the combination of Ion, Katz and Newsy “is expected to produce run-rate synergies that reach as much as $120 million a year, a majority of which will be carriage fee savings associated with the Katz networks. Katz today pays leasing fees to other broadcasters for multicast distribution. As Katz’s current distribution contracts expire, its programming will be migrated to Ion stations’ digital subchannels. Ion programming will remain on the primary channel.”

“This evolution of Scripps’ national television networks business, through the combination of Ion, the Katz networks and Newsy, repositions the company in the television landscape,” said Scripps President-CEO Adam Symson. “With its strong revenue growth, high margins and significant cash flow, Ion will make Scripps a more powerful and durable media business with significant near-term benefit as well as long-term value. Ion Media is a distribution double threat — carried on cable and satellite through must carry while also capitalizing on cord-cutting and the growth of free over-the-air broadcasting. This transaction is another in a long list of Scripps’ transformative moves to where we see opportunity for growth and to benefit from the evolving media landscape.

“For more than 70 years, Scripps has been dedicated to local broadcasting and the markets we serve with an unparalleled commitment to quality objective journalism, community service and stewardship of the public’s airwaves,” said Symson. “Now, with this national broadcasting acquisition, Scripps will be the largest holder of broadcast spectrum, poised to take an even greater leadership role in the development of future business models that leverage ATSC 3.0 and spectrum to benefit the American people.”

Ted Weschler, the Berkshire Hathaway officer responsible for the investment, said Scripps’ history of value creation drove their interest in the transaction. “As the media industry continues its rapid evolution, Berkshire Hathaway is fortunate to partner with this management team and the Scripps family, who have successfully anticipated the future of media for over a century,” Weschler said.

Scripps Executive Vice President and Chief Financial Officer Lisa Knutson said the company will capitalize on Ion’s nationwide reach and operational excellence to drive growth, further enhance company cash flow and realize significant synergies.

Knutson, who also leads Scripps’ strategic planning and will lead the integration of Ion, said the addition of Ion is a key milestone in Scripps’ continuing evolution as it anticipates consumers’ changing media habits.

“We have created tremendous shareholder value while managing debt through asset sales and high-cash-flow revenue streams such as retransmission fees and political advertising, working all the while to maintain a flexible balance sheet in order to capitalize on our next opportunity,” Knutson said. “Now we are building an even stronger financial foundation that will allow us to act as leaders in the future of the television industry while we serve our audiences and consumers in effective and efficient new ways.”

Transaction highlights

• Purchase price: $2.65 billion
• Synergies: About $500 million over six years, reaching a run rate of about $120 million a year, mainly driven by migrating the Katz networks to Ion digital subchannels as Katz’s current distribution contracts expire and corporate savings
• Implied transaction multiple: 5.9 times Ion’s last 12 months EBITDA through June 2020, with annualized synergies applied at the fully realized annual rate; 8.2 times on same basis without synergies
• Financing: The transaction is expected to be financed with $1.85 billion of secured and unsecured debt and a $600 million investment from Berkshire Hathaway in preferred stock. The debt financing is being led by Morgan Stanley Senior Funding, Inc. (Existing Scripps debt is expected to remain in place; existing Ion debt will be paid off as part of the transaction closing.)
• Anticipated net leverage ratioat close: About 5.2x based on a lagging eight quarters basis
• Contribution: Accretive to Scripps free cash flow and margins in 2021 and beyond; Scripps’ return on invested capital would exceed its weighted average cost of capital starting in the first year, 2021.
• Regulatory considerations: Requires Federal Communications Commission approval; Hart-Scott-Rodino clearance
• Divestitures: Scripps will divest of 23 Ion stations. The proposed divestitures will allow the merged company to fully comply with the FCC local and national ownership regulations. Scripps has agreed to a transaction with a buyer, who has agreed to maintain Ion affiliations for the stations.
• Anticipated closing: First quarter 2021

Ion Media financial highlights

• 2019 revenue: $587 million
• 2019 EBITDA: $335 million
• Last 12 months through June 2020: $558 million of revenue; $323 million of EBITDA
• 2020 outlook: Consistent with performance of national advertising marketplace; revenue projected to be down mid teens from 2019
• 2009-2019 revenue CAGR: About 12%
• Employees: 425

Berkshire Hathaway investment highlights

• Amount of preferred stock: $600 million
• Dividends: 8% per year if paid in cash; 9% if deferred
• Redemption: The preferred stock will have no maturity date but will be redeemable starting five years after issuance.
• Warrant: Berkshire Hathaway to receive a warrant to purchase up to 23.1 million Scripps Class A shares at $13 per share. Berkshire may exercise the warrant at any time but no later than one year after all preferred stock has been redeemed.
• Other considerations: While the preferred stock is outstanding, Scripps cannot issue a dividend or repurchase shares.
• Governance: Berkshire Hathaway will not receive any board seats and will have no other governance rights.