Free Trial

TEGNA (TGNA) Financials

TEGNA logo
$16.08 +0.32 (+2.04%)
Closing price 04/17/2025 03:59 PM Eastern
Extended Trading
$16.10 +0.01 (+0.09%)
As of 04/17/2025 04:26 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for TEGNA

Annual Income Statements for TEGNA

This table shows TEGNA's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
460 437 274 406 286 483 477 630 477 600
Consolidated Net Income / (Loss)
523 488 215 406 286 483 478 631 476 599
Net Income / (Loss) Continuing Operations
230 309 448 401 286 483 478 631 476 599
Total Pre-Tax Income
346 449 311 509 376 637 614 834 607 773
Total Operating Income
630 708 546 698 559 871 802 991 734 785
Total Gross Profit
1,037 1,209 969 1,141 1,071 1,434 1,392 1,586 1,192 1,346
Total Revenue
1,765 2,004 1,903 2,207 2,299 2,938 2,991 3,279 2,911 3,102
Operating Revenue
1,765 2,004 1,903 2,207 2,299 2,938 2,991 3,279 2,911 3,102
Total Cost of Revenue
728 795 934 1,066 1,228 1,503 1,599 1,693 1,719 1,756
Operating Cost of Revenue
- 795 934 1,066 1,228 1,503 1,599 1,693 1,719 1,756
Total Operating Expenses
406 500 423 443 512 564 590 595 459 561
Selling, General & Admin Expense
379 390 342 368 407 439 465 475 478 446
Depreciation Expense
62 55 55 56 61 67 65 61 60 60
Amortization Expense
25 23 22 31 50 68 63 60 53 54
Impairment Charge
-59 32 4.43 -12 -5.34 - -2.31 -0.32 3.36 1.10
Other Special Charges / (Income)
- - - - - - 0.00 0.00 -136 0.00
Total Other Income / (Expense), net
-285 -259 -235 -190 -183 -234 -189 -157 -127 -12
Interest Expense
273 232 210 192 205 210 186 174 173 169
Interest & Investment Income
-2.80 -3.41 10 14 10 10 -9.71 6.92 29 27
Other Income / (Expense), net
-8.68 -23 -35 -11 12 -34 6.82 10 17 130
Income Tax Expense
116 140 -137 107 89 154 135 202 130 174
Net Income / (Loss) Attributable to Noncontrolling Interest
63 51 -59 0.00 0.00 -0.02 1.24 0.73 -0.38 -0.78
Basic Earnings per Share
- $2.02 $1.27 $1.88 $1.32 $2.20 $2.15 $2.82 $2.29 $3.55
Weighted Average Basic Shares Outstanding
224.69M 216.36M 215.59M 216.18M 217.14M 219.23M 221.50M 223.65M 207.59M 168.43M
Diluted Earnings per Share
- $1.99 $1.26 $1.87 $1.31 $2.19 $2.14 $2.81 $2.28 $3.53
Weighted Average Diluted Shares Outstanding
229.72M 219.68M 217.48M 216.62M 217.98M 219.73M 222.47M 224.49M 207.95M 169.17M
Weighted Average Basic & Diluted Shares Outstanding
225.30M 216.20M 215.50M 215.80M 217.82M 219.66M 221.54M 223.55M 176.11M 159.90M
Cash Dividends to Common per Share
$0.68 $0.56 $0.35 $0.28 $0.28 $0.28 $0.36 $0.38 $0.42 $0.49

Quarterly Income Statements for TEGNA

This table shows TEGNA's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
146 219 104 200 96 76 190 82 147 181
Consolidated Net Income / (Loss)
146 219 104 200 96 76 189 82 147 181
Net Income / (Loss) Continuing Operations
146 219 104 200 96 76 189 82 147 181
Total Pre-Tax Income
190 289 136 244 124 102 251 103 192 227
Total Operating Income
232 328 174 282 135 144 138 142 230 275
Total Gross Profit
374 484 313 301 275 303 284 278 369 415
Total Revenue
803 917 740 732 713 726 714 710 807 871
Operating Revenue
803 917 740 732 713 726 714 710 807 871
Total Cost of Revenue
429 433 427 431 438 423 431 432 438 456
Operating Cost of Revenue
429 433 427 431 438 423 431 432 438 456
Total Operating Expenses
142 156 140 19 140 159 146 136 139 139
Selling, General & Admin Expense
112 126 111 124 112 131 117 108 110 112
Depreciation Expense
15 15 15 15 15 15 14 15 16 15
Amortization Expense
15 15 14 13 13 13 14 14 13 13
Total Other Income / (Expense), net
-42 -40 -38 -37 -11 -41 113 -39 -38 -48
Interest Expense
43 44 43 43 43 44 42 42 42 43
Interest & Investment Income
-0.18 11 7.57 8.54 7.39 5.79 5.57 5.87 7.02 8.52
Other Income / (Expense), net
1.31 -6.73 -2.40 -3.04 25 -3.38 150 -2.75 -2.70 -14
Income Tax Expense
44 70 32 44 28 26 61 21 45 47
Net Income / (Loss) Attributable to Noncontrolling Interest
0.09 0.21 -0.30 -0.01 0.07 -0.14 -0.30 -0.12 -0.26 -0.10
Basic Earnings per Share
$0.65 $0.98 $0.46 $0.92 $0.48 $0.43 $1.06 $0.48 $0.89 $1.12
Weighted Average Basic Shares Outstanding
223.97M 223.65M 224.54M 217.83M 200.78M 207.59M 177.82M 169.51M 165.19M 168.43M
Diluted Earnings per Share
$0.65 $0.97 $0.46 $0.92 $0.48 $0.42 $1.06 $0.48 $0.89 $1.10
Weighted Average Diluted Shares Outstanding
224.92M 224.49M 224.84M 217.98M 201.22M 207.95M 178.44M 169.88M 165.75M 169.17M
Weighted Average Basic & Diluted Shares Outstanding
223.29M 223.55M 225.03M 201.52M 196.97M 176.11M 169.61M 165.43M 161.12M 159.90M

Annual Cash Flow Statements for TEGNA

This table details how cash moves in and out of TEGNA's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
11 -57 23 7.82 -106 12 16 495 -191 332
Net Cash From Operating Activities
651 679 389 527 297 805 502 812 587 685
Net Cash From Continuing Operating Activities
651 679 389 527 297 805 502 812 587 685
Net Income / (Loss) Continuing Operations
523 488 215 406 286 483 478 631 476 599
Consolidated Net Income / (Loss)
523 488 215 406 286 483 478 631 476 599
Depreciation Expense
141 90 75 56 61 67 65 61 60 60
Amortization Expense
121 115 62 42 62 88 71 67 61 60
Non-Cash Adjustments To Reconcile Net Income
-167 70 389 -48 -7.29 28 39 32 -112 -86
Changes in Operating Assets and Liabilities, net
34 -84 -351 72 -104 139 -152 21 103 52
Net Cash From Investing Activities
217 -273 176 -374 -1,563 -60 -69 -51 -28 32
Net Cash From Continuing Investing Activities
217 -273 176 -374 -1,563 -60 -69 -51 -28 32
Purchase of Property, Plant & Equipment
-119 -95 -77 -65 -88 -45 -63 -51 -55 -52
Acquisitions
-54 -206 0.00 -328 -1,514 -35 -13 0.00 -1.15 -54
Purchase of Investments
-34 -21 -6.41 -12 -4.99 -2.42 -1.79 -5.69 -0.37 -21
Divestitures
411 8.44 205 16 22 5.03 0.30 0.47 0.12 0.26
Sale and/or Maturity of Investments
12 40 38 7.19 4.70 5.03 3.70 5.00 28 159
Other Investing Activities, net
0.00 0.00 16 7.40 17 13 4.94 0.32 0.00 0.00
Net Cash From Financing Activities
-858 -462 -543 -145 1,160 -734 -416 -266 -750 -385
Net Cash From Continuing Financing Activities
-858 -462 -543 -145 1,160 -734 -416 -266 -750 -385
Repayment of Debt
-515 -354 -1,057 -76 -732 -2,222 -338 -166 0.00 -6.45
Repurchase of Preferred Equity
- - - - - - - -15 -13 -17
Repurchase of Common Equity
-296 -162 -23 -5.83 - - 0.00 0.00 -653 -275
Payment of Dividends
-177 -141 -133 -60 -61 -76 -78 -85 -84 -81
Other Financing Activities, net
-70 -20 -3.93 -2.44 -0.82 14 - 0.00 0.00 -4.67
Cash Interest Paid
265 - - 182 186 201 180 168 166 164
Cash Income Taxes Paid
106 - - 63 84 85 179 171 126 134

Quarterly Cash Flow Statements for TEGNA

This table details how cash moves in and out of TEGNA's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
176 175 131 -194 64 -192 70 15 91 157
Net Cash From Operating Activities
209 211 170 137 101 178 100 125 210 250
Net Cash From Continuing Operating Activities
209 211 170 137 101 178 100 125 210 250
Net Income / (Loss) Continuing Operations
146 219 104 200 96 76 189 82 147 181
Consolidated Net Income / (Loss)
146 219 104 200 96 76 189 82 147 181
Depreciation Expense
30 -30 29 28 28 -26 28 29 29 -26
Non-Cash Adjustments To Reconcile Net Income
10 9.63 11 -125 -14 15 -135 13 13 24
Changes in Operating Assets and Liabilities, net
23 -54 27 33 -9.54 52 18 0.88 21 12
Net Cash From Investing Activities
-12 -15 -4.12 -12 13 -25 86 -15 -23 -17
Net Cash From Continuing Investing Activities
-12 -15 -4.12 -12 13 -25 86 -15 -23 -17
Purchase of Property, Plant & Equipment
-12 -16 -2.85 -12 -15 -25 -4.91 -16 -15 -16
Acquisitions
- - -1.15 - - - -53 - - -1.45
Purchase of Investments
-0.01 -0.98 -0.16 -0.17 -0.03 -0.01 -8.99 -0.80 -9.59 -1.39
Sale and/or Maturity of Investments
- 1.55 0.02 - 28 0.46 153 2.17 2.33 1.61
Net Cash From Financing Activities
-21 -21 -35 -319 -51 -346 -117 -95 -97 -75
Net Cash From Continuing Financing Activities
-21 -21 -35 -319 -51 -346 -117 -95 -97 -75
Repurchase of Common Equity
- - 0.00 -300 -28 -325 -82 -72 -70 -50
Payment of Dividends
-21 -21 -21 -19 -23 -20 -20 -21 -20 -20
Other Financing Activities, net
- - - - - 13 - - - 12
Cash Interest Paid
74 9.24 74 9.20 74 9.21 74 8.38 73 8.55
Cash Income Taxes Paid
44 47 0.91 73 27 25 1.04 47 27 59

Annual Balance Sheets for TEGNA

This table presents TEGNA's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
8,506 8,543 4,962 5,277 6,954 6,849 6,918 7,329 7,000 7,327
Total Current Assets
805 791 637 635 707 673 788 1,304 1,050 1,360
Cash & Equivalents
129 16 99 136 29 41 57 552 361 693
Accounts Receivable
575 407 439 446 601 565 658 672 634 616
Inventories, net
- 39 38 35 50 47 53 44 32 28
Prepaid Expenses
94 24 61 18 27 20 20 36 24 23
Plant, Property, & Equipment, net
458 375 335 375 486 470 467 457 452 444
Plant, Property & Equipment, gross
984 805 783 858 998 1,026 1,054 1,067 1,078 1,094
Accumulated Depreciation
526 430 447 483 512 556 587 610 626 650
Total Noncurrent Assets
7,242 7,377 3,990 4,266 5,761 5,706 5,663 5,568 5,498 5,522
Long-Term Investments
257 181 137 143 145 136 153 126 114 133
Goodwill
3,920 2,579 2,579 2,597 2,951 2,969 2,982 2,982 2,982 3,016
Intangible Assets
3,065 1,295 1,273 1,526 2,562 2,504 2,441 2,382 2,329 2,310
Other Noncurrent Operating Assets
- - - 0.00 103 97 87 78 73 64
Total Liabilities & Shareholders' Equity
8,506 8,543 4,962 5,277 6,954 6,849 6,918 7,329 7,000 7,327
Total Liabilities
6,025 5,943 3,967 3,936 5,364 4,776 4,382 4,240 4,276 4,301
Total Current Liabilities
607 619 325 369 361 424 375 391 423 466
Accounts Payable
125 66 53 83 52 58 73 76 115 87
Accrued Expenses
131 72 58 49 61 78 91 78 83 75
Current Deferred & Payable Income Tax Liabilities
16 11 0.00 19 3.33 64 11 23 6.01 51
Current Employee Benefit Liabilities
116 54 54 53 64 46 55 50 55 64
Other Current Liabilities
- 65 105 112 120 131 99 118 120 143
Other Current Nonoperating Liabilities
55 319 39 37 46 47 46 45 45 45
Total Noncurrent Liabilities
5,418 5,324 3,642 3,567 5,002 4,351 4,006 3,849 3,853 3,835
Long-Term Debt
4,169 4,043 3,007 2,944 4,179 3,553 3,232 3,069 3,073 3,076
Noncurrent Deferred & Payable Income Tax Liabilities
883 649 382 397 516 530 548 556 578 579
Noncurrent Employee Benefit Liabilities
179 187 144 139 127 86 58 74 70 66
Other Noncurrent Operating Liabilities
169 75 88 72 173 182 168 150 131 114
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
25 46 - - 0.00 15 16 17 19 20
Total Equity & Noncontrolling Interests
2,457 2,553 995 1,341 1,590 2,058 2,520 3,072 2,705 3,005
Total Preferred & Common Equity
2,192 2,271 995 1,341 1,590 2,058 2,520 3,072 2,705 3,005
Total Common Equity
2,192 2,271 995 1,341 1,590 2,058 2,520 3,072 2,705 3,005
Common Stock
864 798 707 626 572 438 352 352 352 352
Retained Earnings
7,111 7,385 6,063 6,430 6,655 7,076 7,459 7,898 8,091 8,550
Treasury Stock
-5,652 -5,750 -5,668 -5,578 -5,494 -5,334 -5,195 -5,053 -5,619 -5,791
Accumulated Other Comprehensive Income / (Loss)
-131 -162 -107 -137 -143 -121 -97 -126 -120 -107

Quarterly Balance Sheets for TEGNA

This table presents TEGNA's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
7,124 7,394 7,115 7,195 7,105 7,089 7,199
Total Current Assets
1,071 1,400 1,144 1,242 1,096 1,099 1,216
Cash & Equivalents
377 683 489 553 431 446 536
Accounts Receivable
599 648 604 616 616 616 616
Inventories, net
56 33 17 42 21 11 37
Prepaid Expenses
40 36 33 32 28 26 27
Plant, Property, & Equipment, net
457 445 442 441 443 446 443
Plant, Property & Equipment, gross
1,056 1,069 1,077 1,058 1,083 1,080 1,084
Accumulated Depreciation
599 623 635 616 640 634 641
Total Noncurrent Assets
5,597 5,549 5,530 5,511 5,566 5,545 5,540
Long-Term Investments
137 123 119 114 129 125 135
Goodwill
2,982 2,982 2,982 2,982 3,016 3,016 3,016
Intangible Assets
2,397 2,369 2,356 2,342 2,350 2,336 2,323
Other Noncurrent Operating Assets
81 76 74 73 71 68 66
Total Liabilities & Shareholders' Equity
7,124 7,394 7,115 7,195 7,105 7,089 7,199
Total Liabilities
4,229 4,225 4,193 4,216 4,288 4,269 4,307
Total Current Liabilities
395 378 333 358 434 426 467
Accounts Payable
84 88 79 86 80 79 92
Accrued Expenses
110 74 68 75 97 93 96
Current Deferred & Payable Income Tax Liabilities
3.99 52 3.42 1.94 66 44 55
Current Employee Benefit Liabilities
54 41 39 58 48 44 66
Other Current Liabilities
131 111 100 125 130 122 146
Other Current Nonoperating Liabilities
12 13 45 12 12 44 12
Total Noncurrent Liabilities
3,834 3,847 3,860 3,858 3,854 3,843 3,841
Long-Term Debt
3,068 3,070 3,071 3,072 3,074 3,075 3,076
Noncurrent Deferred & Payable Income Tax Liabilities
555 557 575 577 578 577 576
Noncurrent Employee Benefit Liabilities
53 74 73 73 70 68 64
Other Noncurrent Operating Liabilities
157 146 141 136 132 123 124
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
17 18 18 18 19 20 20
Total Equity & Noncontrolling Interests
2,878 3,151 2,904 2,961 2,798 2,801 2,871
Total Preferred & Common Equity
2,878 3,151 2,904 2,961 2,798 2,801 2,871
Total Common Equity
2,878 3,151 2,904 2,961 2,798 2,801 2,871
Common Stock
352 352 352 397 352 352 352
Retained Earnings
7,704 7,880 7,989 8,063 8,248 8,281 8,394
Treasury Stock
-5,068 -4,956 -5,314 -5,377 -5,684 -5,715 -5,759
Accumulated Other Comprehensive Income / (Loss)
-110 -124 -123 -122 -118 -117 -116

Annual Metrics and Ratios for TEGNA

This table displays calculated financial ratios and metrics derived from TEGNA's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-32.80% 13.56% -5.04% 15.99% 4.18% 27.76% 1.81% 9.63% -11.23% 6.56%
EBITDA Growth
-35.84% 0.60% -27.23% 21.30% -11.63% 42.99% -4.69% 19.41% -22.88% 18.90%
EBIT Growth
-44.09% 10.15% -25.43% 34.54% -16.89% 46.58% -3.34% 23.69% -25.03% 22.01%
NOPAT Growth
-22.48% 16.37% 61.53% -29.98% -22.70% 54.96% -5.29% 20.00% -23.20% 5.57%
Net Income Growth
-53.76% -6.64% -55.93% 88.64% -29.44% 68.66% -0.95% 32.00% -24.53% 25.76%
EPS Growth
0.00% 0.00% -36.68% 48.41% -29.95% 67.18% -2.28% 31.31% -18.86% 54.82%
Operating Cash Flow Growth
-23.16% 4.22% -42.62% 35.38% -43.58% 170.66% -37.70% 61.91% -27.69% 16.64%
Free Cash Flow Firm Growth
212.48% 281.02% -85.49% -34.81% -473.65% 169.98% -36.94% 60.30% -11.34% -10.88%
Invested Capital Growth
-6.65% -44.59% 8.71% 6.22% 39.36% -2.83% 1.97% -1.40% -2.87% -0.87%
Revenue Q/Q Growth
33.02% 54.46% 16.15% 7.39% 2.31% 9.04% -5.17% 4.54% -6.17% 4.89%
EBITDA Q/Q Growth
-32.93% 35.91% 13.82% 30.58% -2.68% 36.75% -8.80% 18.67% -12.19% 21.03%
EBIT Q/Q Growth
-43.56% 19.26% -0.75% 18.48% -11.31% 30.41% -16.94% 12.30% -19.83% 15.14%
NOPAT Q/Q Growth
-20.36% 19.34% 103.92% -30.29% -14.83% 34.26% -16.54% 12.16% -19.65% 22.06%
Net Income Q/Q Growth
-50.68% -2.74% 286.33% -26.04% -21.17% 49.93% -19.37% 16.42% -23.07% 21.15%
EPS Q/Q Growth
0.00% -2.74% 162.50% -26.38% -21.56% 50.00% -20.15% 16.60% -19.43% 23.86%
Operating Cash Flow Q/Q Growth
-16.99% 13.80% -32.35% 42.35% -27.29% 34.49% -20.63% 6.90% -5.33% 11.63%
Free Cash Flow Firm Q/Q Growth
291.07% 593.30% -85.66% 67.89% -13.18% 21.90% -18.63% 9.32% -6.22% 11.54%
Invested Capital Q/Q Growth
-2.67% -45.48% 9.79% -0.62% 0.66% 1.07% 0.95% 1.16% -0.54% 0.25%
Profitability Metrics
- - - - - - - - - -
Gross Margin
58.74% 60.31% 50.94% 51.71% 46.59% 48.83% 46.55% 48.37% 40.95% 43.39%
EBITDA Margin
50.08% 44.37% 34.00% 35.56% 30.16% 33.76% 31.60% 34.42% 29.90% 33.36%
Operating Margin
35.71% 35.34% 28.69% 31.64% 24.31% 29.65% 26.82% 30.21% 25.20% 25.30%
EBIT Margin
35.22% 34.17% 26.83% 31.12% 24.83% 28.49% 27.05% 30.52% 25.77% 29.50%
Profit (Net Income) Margin
29.62% 24.35% 11.30% 18.38% 12.45% 16.43% 15.99% 19.25% 16.36% 19.31%
Tax Burden Percent
151.21% 108.62% 69.21% 79.74% 76.20% 75.78% 77.92% 75.72% 78.53% 77.50%
Interest Burden Percent
55.61% 65.62% 60.85% 74.05% 65.79% 76.12% 75.85% 83.30% 80.86% 84.46%
Effective Tax Rate
33.58% 31.20% -44.17% 21.11% 23.80% 24.22% 22.08% 24.28% 21.47% 22.50%
Return on Invested Capital (ROIC)
6.37% 9.88% 21.46% 13.99% 8.77% 11.84% 11.26% 13.48% 10.58% 11.38%
ROIC Less NNEP Spread (ROIC-NNEP)
9.28% 9.92% -9.12% 8.74% 4.65% 7.10% 6.74% 9.16% 6.65% 11.01%
Return on Net Nonoperating Assets (RNNOA)
11.08% 9.33% -9.49% 20.75% 10.76% 14.52% 9.49% 8.96% 5.81% 9.46%
Return on Equity (ROE)
17.45% 19.21% 11.97% 34.73% 19.53% 26.36% 20.75% 22.44% 16.39% 20.84%
Cash Return on Invested Capital (CROIC)
13.25% 67.27% 13.11% 7.96% -24.12% 14.70% 9.31% 14.89% 13.49% 12.25%
Operating Return on Assets (OROA)
6.30% 8.03% 7.56% 13.42% 9.34% 12.13% 11.75% 14.05% 10.47% 12.78%
Return on Assets (ROA)
5.29% 5.72% 3.18% 7.92% 4.68% 7.00% 6.95% 8.86% 6.65% 8.36%
Return on Common Equity (ROCE)
15.86% 16.88% 10.87% 34.73% 19.53% 26.25% 20.61% 22.31% 16.29% 20.70%
Return on Equity Simple (ROE_SIMPLE)
23.85% 21.48% 21.61% 30.25% 18.00% 23.46% 18.98% 20.55% 17.61% 19.94%
Net Operating Profit after Tax (NOPAT)
419 487 787 551 426 660 625 750 576 608
NOPAT Margin
23.72% 24.31% 41.36% 24.97% 18.52% 22.47% 20.90% 22.88% 19.79% 19.61%
Net Nonoperating Expense Percent (NNEP)
-2.91% -0.03% 30.57% 5.25% 4.12% 4.73% 4.53% 4.32% 3.93% 0.37%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 12.22% 9.97% 10.00%
Cost of Revenue to Revenue
41.26% 39.69% 49.06% 48.29% 53.41% 51.17% 53.45% 51.63% 59.05% 56.61%
SG&A Expenses to Revenue
21.48% 19.45% 17.99% 16.66% 17.70% 14.94% 15.53% 14.47% 16.42% 14.39%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
23.03% 24.97% 22.25% 20.06% 22.28% 19.18% 19.73% 18.16% 15.75% 18.09%
Earnings before Interest and Taxes (EBIT)
622 685 511 687 571 837 809 1,001 750 915
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
884 889 647 785 694 992 945 1,129 870 1,035
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.15 1.73 2.66 1.56 2.07 1.38 1.55 1.46 1.08 0.98
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.67 1.96 1.39 0.95 1.43 0.97 1.30 1.37 1.00 0.95
Price to Earnings (P/E)
10.27 8.98 9.67 5.16 11.52 5.89 8.16 7.13 6.12 4.91
Dividend Yield
58.16% 3.06% 2.42% 2.88% 1.84% 2.16% 2.02% 1.89% 2.69% 2.67%
Earnings Yield
9.74% 11.13% 10.34% 19.38% 8.68% 16.97% 12.25% 14.03% 16.35% 20.35%
Enterprise Value to Invested Capital (EV/IC)
1.39 2.30 1.42 1.17 1.29 1.13 1.24 1.25 1.03 0.98
Enterprise Value to Revenue (EV/Rev)
4.98 4.04 2.85 2.16 3.18 2.12 2.32 2.11 1.90 1.68
Enterprise Value to EBITDA (EV/EBITDA)
9.95 9.11 8.37 6.06 10.53 6.29 7.33 6.12 6.36 5.04
Enterprise Value to EBIT (EV/EBIT)
14.14 11.83 10.61 6.93 12.79 7.45 8.57 6.90 7.38 5.70
Enterprise Value to NOPAT (EV/NOPAT)
21.00 16.62 6.88 8.63 17.14 9.45 11.09 9.20 9.61 8.58
Enterprise Value to Operating Cash Flow (EV/OCF)
13.50 11.93 13.91 9.02 24.55 7.75 13.82 8.50 9.42 7.62
Enterprise Value to Free Cash Flow (EV/FCFF)
10.10 2.44 11.26 15.18 0.00 7.61 13.41 8.33 7.53 7.97
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.68 1.56 3.02 2.20 2.63 1.71 1.27 0.99 1.13 1.02
Long-Term Debt to Equity
1.68 1.56 3.02 2.20 2.63 1.71 1.27 0.99 1.13 1.02
Financial Leverage
1.19 0.94 1.04 2.37 2.31 2.04 1.41 0.98 0.87 0.86
Leverage Ratio
3.30 3.36 3.76 4.38 4.17 3.77 2.99 2.53 2.47 2.49
Compound Leverage Factor
1.83 2.20 2.29 3.25 2.75 2.87 2.27 2.11 1.99 2.10
Debt to Total Capital
62.69% 60.87% 75.14% 68.71% 72.44% 63.15% 56.03% 49.84% 53.01% 50.42%
Short-Term Debt to Total Capital
0.01% 0.01% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
62.68% 60.86% 75.12% 68.71% 72.44% 63.15% 56.03% 49.84% 53.01% 50.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.35% 4.94% 0.00% 0.00% 0.00% 0.27% 0.28% 0.28% 0.32% 0.33%
Common Equity to Total Capital
32.96% 34.19% 24.86% 31.29% 27.56% 36.58% 43.69% 49.88% 46.66% 49.25%
Debt to EBITDA
4.72 4.55 4.65 3.75 6.03 3.58 3.42 2.72 3.53 2.97
Net Debt to EBITDA
4.28 4.33 4.28 3.40 5.77 3.40 3.20 2.12 2.98 2.17
Long-Term Debt to EBITDA
4.72 4.55 4.65 3.75 6.03 3.58 3.42 2.72 3.53 2.97
Debt to NOPAT
9.96 8.30 3.82 5.34 9.81 5.38 5.17 4.09 5.33 5.06
Net Debt to NOPAT
9.04 7.90 3.52 4.84 9.40 5.11 4.84 3.19 4.51 3.70
Long-Term Debt to NOPAT
9.96 8.30 3.82 5.34 9.81 5.38 5.17 4.09 5.33 5.06
Altman Z-Score
2.12 2.13 2.91 2.93 2.37 2.68 2.93 3.19 2.90 3.03
Noncontrolling Interest Sharing Ratio
9.08% 12.15% 9.12% 0.00% 0.00% 0.41% 0.67% 0.60% 0.62% 0.68%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.33 1.28 1.96 1.72 1.96 1.59 2.10 3.33 2.48 2.92
Quick Ratio
1.16 0.68 1.65 1.58 1.75 1.43 1.91 3.13 2.35 2.81
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
870 3,316 481 314 -1,172 820 517 829 735 655
Operating Cash Flow to CapEx
548.33% 715.96% 506.50% 808.23% 336.68% 1,769.57% 795.25% 1,582.12% 1,073.70% 1,306.19%
Free Cash Flow to Firm to Interest Expense
3.19 14.29 2.29 1.63 -5.70 3.90 2.78 4.76 4.25 3.87
Operating Cash Flow to Interest Expense
2.38 2.93 1.85 2.75 1.45 3.83 2.70 4.67 3.40 4.05
Operating Cash Flow Less CapEx to Interest Expense
1.95 2.52 1.49 2.41 1.02 3.61 2.36 4.37 3.08 3.74
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.18 0.24 0.28 0.43 0.38 0.43 0.43 0.46 0.41 0.43
Accounts Receivable Turnover
3.02 4.08 4.50 4.98 4.39 5.04 4.89 4.93 4.46 4.96
Inventory Turnover
0.00 0.00 24.46 29.20 28.94 31.01 31.84 34.85 45.48 58.90
Fixed Asset Turnover
3.14 4.81 5.36 6.21 5.34 6.15 6.38 7.10 6.40 6.92
Accounts Payable Turnover
5.32 8.34 15.68 15.65 18.18 27.35 24.40 22.70 17.98 17.36
Days Sales Outstanding (DSO)
120.74 89.41 81.14 73.23 83.16 72.45 74.59 74.00 81.85 73.53
Days Inventory Outstanding (DIO)
0.00 0.00 14.92 12.50 12.61 11.77 11.46 10.47 8.03 6.20
Days Payable Outstanding (DPO)
68.66 43.77 23.28 23.32 20.08 13.35 14.96 16.08 20.30 21.02
Cash Conversion Cycle (CCC)
52.08 45.65 72.78 62.41 75.69 70.87 71.10 68.39 69.58 58.70
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
6,344 3,515 3,821 4,059 5,656 5,496 5,604 5,526 5,367 5,320
Invested Capital Turnover
0.27 0.41 0.52 0.56 0.47 0.53 0.54 0.59 0.53 0.58
Increase / (Decrease) in Invested Capital
-452 -2,829 306 238 1,597 -160 108 -79 -159 -47
Enterprise Value (EV)
8,792 8,097 5,418 4,758 7,303 6,236 6,932 6,903 5,533 5,218
Market Capitalization
4,719 3,922 2,647 2,093 3,298 2,845 3,893 4,494 2,916 2,947
Book Value per Share
$9.89 $10.59 $4.62 $6.23 $7.33 $9.39 $11.39 $13.76 $13.73 $18.65
Tangible Book Value per Share
($21.62) ($7.48) ($13.28) ($12.92) ($18.08) ($15.57) ($13.12) ($10.26) ($13.23) ($14.41)
Total Capital
6,651 6,643 4,003 4,285 5,770 5,626 5,768 6,158 5,796 6,101
Total Debt
4,170 4,043 3,008 2,944 4,179 3,553 3,232 3,069 3,073 3,076
Total Long-Term Debt
4,169 4,043 3,007 2,944 4,179 3,553 3,232 3,069 3,073 3,076
Net Debt
3,783 3,847 2,772 2,665 4,005 3,376 3,022 2,391 2,598 2,251
Capital Expenditures (CapEx)
119 95 77 65 88 45 63 51 55 52
Debt-free, Cash-free Net Working Capital (DFCFNWC)
70 156 213 130 317 207 355 361 266 201
Debt-free Net Working Capital (DFNWC)
199 172 312 266 346 248 412 913 627 894
Net Working Capital (NWC)
198 172 312 266 346 248 412 913 627 894
Net Nonoperating Expense (NNE)
-104 -0.78 572 145 140 177 147 119 100 9.14
Net Nonoperating Obligations (NNO)
3,862 916 2,826 2,718 4,066 3,423 3,068 2,437 2,643 2,295
Total Depreciation and Amortization (D&A)
262 204 137 98 123 155 136 128 120 120
Debt-free, Cash-free Net Working Capital to Revenue
3.96% 7.80% 11.21% 5.90% 13.78% 7.06% 11.88% 11.01% 9.13% 6.48%
Debt-free Net Working Capital to Revenue
11.28% 8.59% 16.41% 12.05% 15.05% 8.46% 13.79% 27.83% 21.54% 28.82%
Net Working Capital to Revenue
11.24% 8.56% 16.37% 12.05% 15.05% 8.46% 13.79% 27.83% 21.54% 28.82%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$1.27 $0.00 $0.00 $1.88 $1.32 $2.20 $2.15 $2.82 $2.29 $3.55
Adjusted Weighted Average Basic Shares Outstanding
360.33M 346.97M 215.59M 216.18M 217.14M 219.23M 221.50M 223.65M 207.59M 168.43M
Adjusted Diluted Earnings per Share
$1.25 $0.00 $0.00 $1.87 $1.31 $2.19 $2.14 $2.81 $2.28 $3.53
Adjusted Weighted Average Diluted Shares Outstanding
368.40M 352.30M 217.48M 216.62M 217.98M 219.73M 222.47M 224.49M 207.95M 169.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
352.36M 344.34M 215.60M 215.80M 217.82M 219.66M 221.54M 223.55M 176.11M 159.90M
Normalized Net Operating Profit after Tax (NOPAT)
379 509 385 542 422 660 623 750 472 609
Normalized NOPAT Margin
21.49% 25.41% 20.24% 24.55% 18.35% 22.47% 20.84% 22.87% 16.21% 19.63%
Pre Tax Income Margin
19.59% 22.42% 16.33% 23.05% 16.34% 21.68% 20.52% 25.42% 20.84% 24.92%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
2.28 2.95 2.43 3.58 2.78 3.98 4.36 5.75 4.34 5.41
NOPAT to Interest Expense
1.53 2.10 3.74 2.87 2.07 3.14 3.37 4.31 3.33 3.59
EBIT Less CapEx to Interest Expense
1.84 2.54 2.06 3.24 2.35 3.76 4.02 5.46 4.02 5.10
NOPAT Less CapEx to Interest Expense
1.10 1.69 3.38 2.53 1.64 2.92 3.03 4.02 3.02 3.28
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
33.80% 28.88% 61.98% 14.86% 21.18% 15.84% 16.41% 13.43% 17.54% 13.58%
Augmented Payout Ratio
90.39% 62.05% 72.90% 16.30% 21.18% 15.84% 16.41% 13.43% 154.60% 59.46%

Quarterly Metrics and Ratios for TEGNA

This table displays calculated financial ratios and metrics derived from TEGNA's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
6.16% 18.39% -4.37% -6.80% -11.19% -20.86% -3.52% -2.89% 13.12% 19.93%
EBITDA Growth
7.04% 61.23% -22.19% 22.89% -28.54% -60.63% 57.81% -45.27% 35.94% 105.28%
EBIT Growth
9.23% 51.72% -24.42% 27.11% -31.46% -56.34% 67.87% -50.06% 41.92% 86.39%
NOPAT Growth
8.76% 48.14% -15.28% 39.18% -41.53% -57.12% -21.80% -51.13% 68.74% 105.08%
Net Income Growth
13.57% 68.56% -22.55% 51.65% -34.14% -65.27% 81.98% -59.00% 52.92% 137.60%
EPS Growth
12.07% 70.18% -23.33% 55.93% -26.15% -56.70% 130.43% -47.83% 85.42% 161.90%
Operating Cash Flow Growth
43.26% 32.98% -13.18% -29.74% -51.58% -15.62% -41.09% -8.99% 107.25% 39.99%
Free Cash Flow Firm Growth
428.79% 446.89% 19.37% 44.75% -36.22% -18.97% -6.95% -47.02% 55.05% 0.02%
Invested Capital Growth
-1.61% -1.40% -1.63% -1.75% -1.22% -2.87% -1.90% -1.12% -1.65% -0.87%
Revenue Q/Q Growth
2.32% 14.20% -19.28% -1.19% -2.50% 1.77% -1.60% -0.54% 13.58% 7.90%
EBITDA Q/Q Growth
5.63% 10.59% -32.54% 53.59% -38.58% -39.07% 191.76% -46.73% 52.55% -7.99%
EBIT Q/Q Growth
6.58% 37.64% -47.49% 62.75% -42.53% -12.32% 115.08% -51.58% 63.32% 15.15%
NOPAT Q/Q Growth
7.82% 39.28% -46.60% 73.55% -54.70% 2.13% -2.61% 8.46% 56.41% 24.13%
Net Income Q/Q Growth
10.78% 49.71% -52.47% 92.39% -51.90% -21.05% 149.04% -56.66% 79.43% 22.68%
EPS Q/Q Growth
10.17% 49.23% -52.58% 100.00% -47.83% -12.50% 152.38% -54.72% 85.42% 23.60%
Operating Cash Flow Q/Q Growth
7.27% 1.02% -19.42% -19.54% -26.07% 76.03% -43.74% 24.31% 68.34% 18.90%
Free Cash Flow Firm Q/Q Growth
18.44% 22.19% -31.87% 46.79% -47.81% 55.24% -21.76% -16.42% 52.74% 0.15%
Invested Capital Q/Q Growth
-1.16% 1.16% -1.44% -0.30% -0.62% -0.54% -0.46% 0.49% -1.15% 0.25%
Profitability Metrics
- - - - - - - - - -
Gross Margin
46.60% 52.83% 42.33% 41.15% 38.55% 41.70% 39.72% 39.18% 45.73% 47.66%
EBITDA Margin
32.84% 31.80% 26.99% 41.95% 26.42% 15.82% 44.14% 23.64% 31.75% 27.08%
Operating Margin
28.92% 35.79% 23.44% 38.50% 18.88% 19.80% 19.26% 19.97% 28.49% 31.64%
EBIT Margin
29.08% 35.05% 23.12% 38.08% 22.44% 19.34% 40.23% 19.58% 28.16% 30.05%
Profit (Net Income) Margin
18.20% 23.86% 14.05% 27.35% 13.50% 10.47% 26.50% 11.55% 18.24% 20.74%
Tax Burden Percent
76.93% 75.82% 76.57% 81.90% 77.59% 74.24% 75.55% 79.46% 76.69% 79.44%
Interest Burden Percent
81.34% 89.77% 79.36% 87.70% 77.49% 72.93% 87.19% 74.21% 84.48% 86.88%
Effective Tax Rate
23.07% 24.18% 23.43% 18.10% 22.41% 25.76% 24.45% 20.54% 23.31% 20.56%
Return on Invested Capital (ROIC)
12.67% 15.99% 10.61% 18.37% 8.37% 7.86% 7.78% 8.42% 12.07% 14.59%
ROIC Less NNEP Spread (ROIC-NNEP)
11.53% 14.90% 9.49% 17.21% 8.04% 6.65% 11.34% 7.20% 10.87% 13.04%
Return on Net Nonoperating Assets (RNNOA)
12.29% 14.58% 8.47% 15.99% 6.82% 5.81% 9.09% 6.34% 8.95% 11.21%
Return on Equity (ROE)
24.96% 30.57% 19.08% 34.36% 15.19% 13.67% 16.88% 14.76% 21.02% 25.80%
Cash Return on Invested Capital (CROIC)
13.77% 14.89% 14.87% 16.21% 14.43% 13.49% 11.99% 9.02% 10.97% 12.25%
Operating Return on Assets (OROA)
12.98% 16.14% 10.53% 17.27% 9.73% 7.86% 16.01% 7.90% 11.57% 13.01%
Return on Assets (ROA)
8.12% 10.98% 6.40% 12.40% 5.85% 4.25% 10.54% 4.66% 7.50% 8.98%
Return on Common Equity (ROCE)
24.81% 30.39% 18.97% 34.15% 15.10% 13.58% 16.77% 14.66% 20.89% 25.62%
Return on Equity Simple (ROE_SIMPLE)
18.84% 0.00% 19.07% 23.04% 20.91% 0.00% 20.07% 15.83% 17.22% 0.00%
Net Operating Profit after Tax (NOPAT)
179 249 133 231 104 107 104 113 176 219
NOPAT Margin
22.25% 27.13% 17.95% 31.53% 14.65% 14.70% 14.55% 15.87% 21.85% 25.14%
Net Nonoperating Expense Percent (NNEP)
1.14% 1.09% 1.12% 1.16% 0.33% 1.21% -3.55% 1.21% 1.20% 1.55%
Return On Investment Capital (ROIC_SIMPLE)
- 4.05% - - - 1.85% - - - 3.60%
Cost of Revenue to Revenue
53.40% 47.17% 57.67% 58.86% 61.45% 58.30% 60.28% 60.82% 54.27% 52.34%
SG&A Expenses to Revenue
13.94% 13.76% 15.02% 16.92% 15.70% 18.05% 16.39% 15.15% 13.64% 12.83%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
17.68% 17.04% 18.89% 2.65% 19.67% 21.90% 20.46% 19.21% 17.24% 16.01%
Earnings before Interest and Taxes (EBIT)
234 321 171 279 160 140 287 139 227 262
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
264 292 200 307 188 115 315 168 256 236
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.54 1.46 1.16 1.23 0.97 1.08 0.93 0.84 0.91 0.98
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.41 1.37 1.13 1.12 0.92 1.00 0.90 0.83 0.88 0.95
Price to Earnings (P/E)
8.19 7.13 6.11 5.33 4.62 6.12 4.64 5.32 5.27 4.91
Dividend Yield
1.91% 1.89% 2.32% 2.40% 2.81% 2.69% 2.18% 2.53% 2.31% 2.67%
Earnings Yield
12.22% 14.03% 16.37% 18.76% 21.65% 16.35% 21.55% 18.78% 18.97% 20.35%
Enterprise Value to Invested Capital (EV/IC)
1.28 1.25 1.09 1.11 0.98 1.03 0.96 0.91 0.95 0.98
Enterprise Value to Revenue (EV/Rev)
2.23 2.11 1.83 1.89 1.70 1.90 1.78 1.71 1.70 1.68
Enterprise Value to EBITDA (EV/EBITDA)
7.36 6.12 5.90 5.67 5.33 6.36 5.55 6.21 5.89 5.04
Enterprise Value to EBIT (EV/EBIT)
7.86 6.90 6.27 5.99 5.65 7.38 5.93 6.72 6.33 5.70
Enterprise Value to NOPAT (EV/NOPAT)
10.47 9.20 8.20 7.64 7.37 9.61 9.46 11.46 10.10 8.58
Enterprise Value to Operating Cash Flow (EV/OCF)
9.22 8.50 7.57 8.30 8.52 9.42 9.94 9.68 8.20 7.62
Enterprise Value to Free Cash Flow (EV/FCFF)
9.24 8.33 7.29 6.81 6.74 7.53 7.95 10.03 8.58 7.97
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.06 0.99 0.97 1.05 1.03 1.13 1.09 1.09 1.06 1.02
Long-Term Debt to Equity
1.06 0.99 0.97 1.05 1.03 1.13 1.09 1.09 1.06 1.02
Financial Leverage
1.07 0.98 0.89 0.93 0.85 0.87 0.80 0.88 0.82 0.86
Leverage Ratio
2.64 2.53 2.45 2.48 2.44 2.47 2.42 2.47 2.45 2.49
Compound Leverage Factor
2.14 2.27 1.95 2.17 1.89 1.80 2.11 1.84 2.07 2.17
Debt to Total Capital
51.45% 49.84% 49.21% 51.24% 50.77% 53.01% 52.18% 52.15% 51.54% 50.42%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
51.45% 49.84% 49.21% 51.24% 50.77% 53.01% 52.18% 52.15% 51.54% 50.42%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.29% 0.28% 0.28% 0.30% 0.31% 0.32% 0.33% 0.33% 0.33% 0.33%
Common Equity to Total Capital
48.26% 49.88% 50.51% 48.46% 48.93% 46.66% 47.50% 47.51% 48.12% 49.25%
Debt to EBITDA
3.23 2.72 3.04 2.88 3.10 3.53 3.32 3.90 3.60 2.97
Net Debt to EBITDA
2.69 2.12 2.24 2.31 2.43 2.98 2.71 3.18 2.81 2.17
Long-Term Debt to EBITDA
3.23 2.72 3.04 2.88 3.10 3.53 3.32 3.90 3.60 2.97
Debt to NOPAT
4.59 4.09 4.23 3.88 4.28 5.33 5.66 7.21 6.17 5.06
Net Debt to NOPAT
3.82 3.19 3.12 3.11 3.35 4.51 4.63 5.87 4.83 3.70
Long-Term Debt to NOPAT
4.59 4.09 4.23 3.88 4.28 5.33 5.66 7.21 6.17 5.06
Altman Z-Score
2.81 2.89 2.69 2.80 2.63 2.62 2.64 2.55 2.64 2.73
Noncontrolling Interest Sharing Ratio
0.62% 0.60% 0.59% 0.61% 0.61% 0.62% 0.62% 0.66% 0.65% 0.68%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.71 3.33 3.70 3.44 3.47 2.48 2.53 2.58 2.60 2.92
Quick Ratio
2.47 3.13 3.52 3.29 3.27 2.35 2.41 2.49 2.47 2.81
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
268 328 223 328 171 265 208 174 265 265
Operating Cash Flow to CapEx
1,689.00% 1,337.76% 6,016.49% 1,179.85% 685.80% 702.60% 2,065.86% 781.82% 1,376.70% 1,547.12%
Free Cash Flow to Firm to Interest Expense
6.18 7.44 5.20 7.65 3.94 6.06 4.90 4.16 6.27 6.20
Operating Cash Flow to Interest Expense
4.82 4.80 3.97 3.20 2.33 4.07 2.37 2.99 4.97 5.83
Operating Cash Flow Less CapEx to Interest Expense
4.54 4.44 3.91 2.93 1.99 3.49 2.25 2.61 4.61 5.45
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.45 0.46 0.46 0.45 0.43 0.41 0.40 0.40 0.41 0.43
Accounts Receivable Turnover
5.16 4.93 4.98 5.20 5.11 4.46 4.57 4.69 4.80 4.96
Inventory Turnover
27.01 34.85 47.49 82.96 35.53 45.48 63.96 121.86 43.70 58.90
Fixed Asset Turnover
6.85 7.10 7.19 7.08 6.91 6.40 6.50 6.45 6.69 6.92
Accounts Payable Turnover
25.63 22.70 19.50 20.82 20.37 17.98 20.47 21.83 19.38 17.36
Days Sales Outstanding (DSO)
70.70 74.00 73.32 70.18 71.45 81.85 79.96 77.75 75.97 73.53
Days Inventory Outstanding (DIO)
13.51 10.47 7.69 4.40 10.27 8.03 5.71 3.00 8.35 6.20
Days Payable Outstanding (DPO)
14.24 16.08 18.72 17.54 17.92 20.30 17.83 16.72 18.83 21.02
Cash Conversion Cycle (CCC)
69.97 68.39 62.28 57.05 63.80 69.58 67.83 64.03 65.49 58.70
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
5,463 5,526 5,446 5,430 5,396 5,367 5,342 5,369 5,307 5,320
Invested Capital Turnover
0.57 0.59 0.59 0.58 0.57 0.53 0.53 0.53 0.55 0.58
Increase / (Decrease) in Invested Capital
-89 -79 -90 -97 -66 -159 -104 -61 -89 -47
Enterprise Value (EV)
7,003 6,903 5,951 6,048 5,284 5,533 5,141 4,888 5,035 5,218
Market Capitalization
4,431 4,494 3,669 3,567 2,861 2,916 2,608 2,364 2,611 2,947
Book Value per Share
$12.90 $13.76 $14.10 $12.91 $14.69 $13.73 $15.89 $16.52 $17.36 $18.65
Tangible Book Value per Share
($11.20) ($10.26) ($9.84) ($10.81) ($11.73) ($13.23) ($14.58) ($15.04) ($14.91) ($14.41)
Total Capital
5,964 6,158 6,239 5,993 6,051 5,796 5,891 5,895 5,967 6,101
Total Debt
3,068 3,069 3,070 3,071 3,072 3,073 3,074 3,075 3,076 3,076
Total Long-Term Debt
3,068 3,069 3,070 3,071 3,072 3,073 3,074 3,075 3,076 3,076
Net Debt
2,555 2,391 2,264 2,463 2,405 2,598 2,514 2,504 2,404 2,251
Capital Expenditures (CapEx)
12 16 2.83 12 15 25 4.86 16 15 16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
299 361 339 322 332 266 231 228 213 201
Debt-free Net Working Capital (DFNWC)
676 913 1,022 811 885 627 662 673 749 894
Net Working Capital (NWC)
676 913 1,022 811 885 627 662 673 749 894
Net Nonoperating Expense (NNE)
33 30 29 31 8.23 31 -85 31 29 38
Net Nonoperating Obligations (NNO)
2,567 2,437 2,277 2,507 2,417 2,643 2,525 2,548 2,416 2,295
Total Depreciation and Amortization (D&A)
30 -30 29 28 28 -26 28 29 29 -26
Debt-free, Cash-free Net Working Capital to Revenue
9.54% 11.01% 10.43% 10.08% 10.69% 9.13% 8.02% 7.94% 7.20% 6.48%
Debt-free Net Working Capital to Revenue
21.55% 27.83% 31.48% 25.41% 28.52% 21.54% 22.95% 23.51% 25.33% 28.82%
Net Working Capital to Revenue
21.55% 27.83% 31.48% 25.41% 28.52% 21.54% 22.95% 23.51% 25.33% 28.82%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.65 $0.98 $0.46 $0.92 $0.48 $0.43 $1.06 $0.48 $0.89 $1.12
Adjusted Weighted Average Basic Shares Outstanding
223.97M 223.65M 224.54M 217.83M 200.78M 207.59M 177.82M 169.51M 165.19M 168.43M
Adjusted Diluted Earnings per Share
$0.65 $0.97 $0.46 $0.92 $0.48 $0.42 $1.06 $0.48 $0.89 $1.10
Adjusted Weighted Average Diluted Shares Outstanding
224.92M 224.49M 224.84M 217.98M 201.22M 207.95M 178.44M 169.88M 165.75M 169.17M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
223.29M 223.55M 225.03M 201.52M 196.97M 176.11M 169.61M 165.43M 161.12M 159.90M
Normalized Net Operating Profit after Tax (NOPAT)
179 249 133 122 104 107 105 113 176 219
Normalized NOPAT Margin
22.23% 27.13% 17.95% 16.68% 14.65% 14.70% 14.67% 15.87% 21.85% 25.14%
Pre Tax Income Margin
23.66% 31.47% 18.35% 33.40% 17.39% 14.10% 35.07% 14.53% 23.79% 26.11%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
5.38 7.30 3.99 6.51 3.69 3.21 6.78 3.33 5.37 6.11
NOPAT to Interest Expense
4.12 5.65 3.10 5.39 2.41 2.44 2.45 2.70 4.17 5.11
EBIT Less CapEx to Interest Expense
5.10 6.94 3.92 6.24 3.35 2.63 6.67 2.95 5.01 5.73
NOPAT Less CapEx to Interest Expense
3.83 5.29 3.03 5.12 2.07 1.86 2.34 2.32 3.81 4.73
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
15.60% 13.43% 14.14% 12.39% 13.62% 17.54% 14.61% 18.93% 16.55% 13.58%
Augmented Payout Ratio
15.60% 13.43% 14.14% 57.23% 66.58% 154.60% 145.54% 133.37% 127.78% 59.46%

Frequently Asked Questions About TEGNA's Financials

When does TEGNA's fiscal year end?

According to the most recent income statement we have on file, TEGNA's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has TEGNA's net income changed over the last 9 years?

TEGNA's net income appears to be on an upward trend, with a most recent value of $599.04 million in 2024, rising from $522.69 million in 2015. The previous period was $476.35 million in 2023.

What is TEGNA's operating income?
TEGNA's total operating income in 2024 was $784.78 million, based on the following breakdown:
  • Total Gross Profit: $1.35 billion
  • Total Operating Expenses: $561.07 million
How has TEGNA revenue changed over the last 9 years?

Over the last 9 years, TEGNA's total revenue changed from $1.76 billion in 2015 to $3.10 billion in 2024, a change of 75.8%.

How much debt does TEGNA have?

TEGNA's total liabilities were at $4.30 billion at the end of 2024, a 0.6% increase from 2023, and a 28.6% decrease since 2015.

How much cash does TEGNA have?

In the past 9 years, TEGNA's cash and equivalents has ranged from $15.88 million in 2016 to $693.21 million in 2024, and is currently $693.21 million as of their latest financial filing in 2024.

How has TEGNA's book value per share changed over the last 9 years?

Over the last 9 years, TEGNA's book value per share changed from 9.89 in 2015 to 18.65 in 2024, a change of 88.6%.



This page (NYSE:TGNA) was last updated on 4/18/2025 by MarketBeat.com Staff
From Our Partners