MSG Networks Inc. (MSGN) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
11 PENNSYLVANIA PLAZA NEW YORK, NY 10001 |
| State of Incorp. | DE |
| Fiscal Year End | June 30 |
| Industry (SIC) | 4841 - Cable and Other Pay Television Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2021 MRQ | 6/30/2020 | 6/30/2019 | 6/30/2018 | 6/30/2017 | 6/30/2016 | 6/30/2015 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 196,837 | 226,423 | 205,343 | 141,087 | 119,568 | 218,685 | |||
| Cash and cash equivalents | 196,837 | 226,423 | 205,343 | 141,087 | 119,568 | 218,685 | |||
| Restricted cash and investments | 21,593 | ||||||||
| Receivables | 119,739 | 124,440 | 122,757 | 122,183 | 116,919 | 163,843 | |||
| Prepaid expense | 11,063 | 2,003 | 4,489 | 6,468 | 13,188 | 69,922 | |||
| Contract with customer, asset, after allowance for credit loss | 839 | ✕ | ✕ | ✕ | ✕ | ||||
| Other current assets | 4,541 | 5,286 | 4,719 | 2,343 | 3,053 | 24,310 | |||
| Other undisclosed current assets | 461 | 1,129 | 1,134 | 14,322 | 28,384 | ||||
| Total current assets: | 332,641 | 360,120 | 338,442 | 286,403 | 281,112 | 498,353 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 17,153 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 8,758 | 9,302 | 10,029 | 11,828 | 14,154 | 1,208,219 | |||
| Long-term investments and receivables | 249,394 | ||||||||
| Long-term investments | 249,394 | ||||||||
| Intangible assets, net (including goodwill) | 454,791 | 458,251 | 461,711 | 465,171 | 468,631 | 938,431 | |||
| Goodwill | 424,508 | 424,508 | 424,508 | 424,508 | 424,508 | 701,674 | |||
| Intangible assets, net (excluding goodwill) | 30,283 | 33,743 | 37,203 | 40,663 | 44,123 | 236,757 | |||
| Deferred costs | 9,003 | ||||||||
| Other noncurrent assets | 37,460 | 39,226 | 39,430 | 41,642 | 42,645 | 125,432 | |||
| Deferred tax assets, net | ✕ | ✕ | (243,396) | (241,417) | (523,662) | ||||
| Other undisclosed noncurrent assets | 243,396 | 241,417 | 514,659 | ||||||
| Total noncurrent assets: | 518,162 | 506,779 | 511,170 | 518,641 | 525,430 | 2,521,476 | |||
| TOTAL ASSETS: | 850,803 | 866,899 | 849,612 | 805,044 | 806,542 | 3,019,829 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 27,059 | 30,271 | 33,391 | 37,012 | 37,036 | 244,868 | |||
| Taxes payable | 641 | 8,460 | 11,483 | 8,662 | |||||
| Employee-related liabilities | 14,187 | 15,466 | 15,342 | 14,238 | 10,340 | 99,734 | |||
| Accounts payable | 2,115 | 907 | 1,460 | 1,241 | 2,043 | 17,308 | |||
| Accrued liabilities | 10,116 | 13,898 | 8,129 | 10,050 | 15,991 | 127,826 | |||
| Deferred revenue | 2,753 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Debt | 42,721 | 111,789 | 72,414 | 72,414 | 64,914 | ||||
| Deferred revenue and credits | ✕ | ✕ | ✕ | 5,071 | 6,143 | 328,727 | |||
| Due to related parties | 1,472 | 941 | 785 | 2,963 | 4,302 | 939 | |||
| Other undisclosed current liabilities | 185 | 4,626 | |||||||
| Total current liabilities: | 74,005 | 143,186 | 111,216 | 117,460 | 112,395 | 574,534 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 1,057,560 | 906,228 | 1,118,017 | 1,240,431 | 1,412,845 | ||||
| Long-term debt, excluding current maturities | 1,043,780 | 906,228 | 1,118,017 | 1,240,431 | 1,412,845 | ||||
| Liabilities, other than long-term debt | 267,007 | 271,770 | 273,561 | 387,430 | 395,710 | 664,768 | |||
| Deferred revenue | 69 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Contract with customer, liability | ✕ | ✕ | 230 | ✕ | ✕ | ✕ | ✕ | ||
| Deferred tax liabilities, net | ✕ | ✕ | 243,396 | 241,417 | 351,854 | 356,561 | 523,662 | ||
| Deferred income tax liabilities | 239,542 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Liability, pension and other postretirement and postemployment benefits | 25,860 | 25,834 | 28,170 | 29,979 | 31,827 | 85,216 | |||
| Due to related parties | 1,710 | ||||||||
| Other liabilities | 1,536 | 2,310 | 3,974 | 5,597 | 5,612 | 55,890 | |||
| Operating lease, liability | 13,780 | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 5,080 | 4,483 | 4,560 | 3,930 | 5,550 | 57,005 | |||
| Total noncurrent liabilities: | 1,329,647 | 1,182,481 | 1,396,138 | 1,631,791 | 1,814,105 | 721,773 | |||
| Total liabilities: | 1,403,652 | 1,325,667 | 1,507,354 | 1,749,251 | 1,926,500 | 1,296,307 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (552,849) | (458,768) | (657,742) | (944,207) | (1,119,958) | 1,723,522 | |||
| Treasury stock, value | (457,363) | (179,561) | (195,881) | (198,800) | (207,796) | (143,250) | |||
| Additional paid in capital | 12,731 | 9,916 | 4,067 | 6,909 | 1,084,002 | ||||
| Accumulated other comprehensive loss | (8,204) | (7,488) | (6,700) | (6,556) | (7,589) | (25,572) | |||
| Retained earnings (accumulated deficit) | (100,792) | (282,414) | (460,007) | (746,539) | (905,352) | 807,563 | |||
| Other undisclosed equity, attributable to parent | 779 | 779 | 779 | 779 | 779 | 779 | |||
| Total equity: | (552,849) | (458,768) | (657,742) | (944,207) | (1,119,958) | 1,723,522 | |||
| TOTAL LIABILITIES AND EQUITY: | 850,803 | 866,899 | 849,612 | 805,044 | 806,542 | 3,019,829 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2021 TTM | 6/30/2020 | 6/30/2019 | 6/30/2018 | 6/30/2017 | 6/30/2016 | 6/30/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 685,797 | 720,845 | 696,651 | 675,352 | 658,198 | 1,621,562 | ||
| Revenue, net | ✕ | ✕ | ✕ | 2,531 | 164,907 | 176,388 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (282,837) | (300,274) | (291,082) | (271,751) | (268,024) | (972,129) | ||
| Gross profit: | 402,960 | 420,571 | 405,569 | 403,601 | 390,174 | 649,433 | ||
| Operating expenses | (390,829) | (410,946) | (383,493) | (1,320,757) | ||||
| Other undisclosed operating income (loss) | 282,837 | 300,274 | 291,082 | (90,337) | (116,588) | 1,158,307 | ||
| Operating income: | 294,968 | 309,899 | 313,158 | 313,264 | 273,586 | 486,983 | ||
| Nonoperating expense | (35,884) | (41,002) | (40,634) | (37,326) | (29,317) | (40,345) | ||
| Investment income, nonoperating | 4,234 | 6,343 | 4,388 | 2,782 | 2,368 | 3,954 | ||
| Interest and debt expense | (2,764) | (47,589) | (43,312) | (40,108) | (31,683) | (6,507) | ||
| Income from continuing operations before equity method investments, income taxes: | 256,320 | 221,308 | 229,212 | 235,830 | 212,586 | 440,131 | ||
| Loss from equity method investments | (40,590) | |||||||
| Other undisclosed income from continuing operations before income taxes | 2,764 | 47,589 | 43,312 | 40,108 | 31,683 | 47,097 | ||
| Income from continuing operations before income taxes: | 259,084 | 268,897 | 272,524 | 275,938 | 244,269 | 446,638 | ||
| Income tax expense (benefit) | (73,863) | (82,715) | 16,338 | (108,476) | (80,971) | (191,937) | ||
| Income from continuing operations: | 185,221 | 186,182 | 288,862 | 167,462 | 163,298 | 254,701 | ||
| Income before gain (loss) on sale of properties: | ✕ | 185,221 | 186,182 | 288,862 | 167,342 | 7,634 | 254,701 | |
| Loss from discontinued operations | (120) | (155,664) | ||||||
| Net income available to common stockholders, diluted: | 185,221 | 186,182 | 288,862 | 167,342 | 7,634 | 254,701 | ||
Comprehensive Income ($ in thousands)
| 3/31/2021 TTM | 6/30/2020 | 6/30/2019 | 6/30/2018 | 6/30/2017 | 6/30/2016 | 6/30/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 185,221 | 186,182 | 288,862 | 167,342 | 7,634 | 254,701 | ||
| Other comprehensive income (loss) | (716) | (788) | 1,247 | 1,033 | (2,423) | (2,861) | ||
| Comprehensive income, net of tax, attributable to parent: | 184,505 | 185,394 | 290,109 | 168,375 | 5,211 | 251,840 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.