Image source: The Motley Fool.
Sinclair Broadcast Group Inc (SBGI -0.37%)
Q4Â 2018 Earnings Conference Call
Feb. 27, 2019, 9:00 a.m. ET
Contents:
- Prepared Remarks
- Questions and Answers
- Call Participants
See all our earnings call transcripts.
Prepared Remarks:
Operator
Good day ladies and gentlemen and welcome to the Sinclair Broadcast Group's Fourth Quarter 2018 Earnings Conference Call. All lines have been placed on listen-only mode, and the floor will be open for your questions and comments following the presentation. (Operator Instructions).
At this time it is my pleasure to turn the floor over to your host, Lucy Rutishauser, Senior Vice President and Chief Financial Officer. Ma'am the floor is yours.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Thank you operator. Participating on the call with me today are David Smith, Executive Chairman; Chris Ripley, President and CEO; Steve Marks, Executive Vice President and Chief Operating Officer of our Television Group; and Rob Weisbord, Senior Vice President and Chief Revenue Officer. Before we begin, Billie-Jo McIntire will make our forward-looking statement disclaimer.
Billie-Jo McIntire -- Manager, Investor Relations
Certain matters discussed on this call may include forward-looking statements regarding among other things, future operating results. Such statements are subject to a number of risks and uncertainties. Actual results in the future could differ from those described in the forward-looking statements as a result of various important factors. Such factors have been set forth in the company's most recent reports as filed with the SEC and included in our fourth quarter earnings release. The company undertakes no obligation to update these forward-looking statements.
The company uses its website as a key source of company information, which can be accessed at www.sbgi.net. In accordance with Regulation FD, this call is being made available to the public. A webcast replay will be available on our website and will remain available until our next quarterly earnings release. Included on the call will be a discussion of non-GAAP financial measures, specifically television broadcast cash flow, EBITDA, free cash flow and leverage. These metrics are not meant to replace GAAP measurements, but are provided as supplemental detail to assist the public in their analysis and valuation of our company. A reconciliation of the non-GAAP financial measures to the GAAP measures in our financial statements is provided on our website under investors/non-GAAP measures.
Chris Ripley will now take you through our operating highlights.
Christopher S. Ripley -- President and Chief Executive Officer
Good morning everyone and thank you for joining our fourth quarter earnings call. We have some great results to report and some equally exciting updates on our business strategies. Since our board approved a $1 billion share repurchase authorization last August, the largest in our company's history, we've used approximately $320 million to buy back 11 million shares or 11% of the total shares outstanding, generating $0.63 of annualized free cash flow per share. At a 5x average free cash flow multiple, that represents approximately $300 million of equity value created.
As you know, local news is one of our most valuable assets and an area that we have made significant investments in over the years, including additional news hours, 24/7 content centers, townhalls and deeper investigative reporting. We continue to be an industry leader with our cutting edge drone journalism, and are proud to announce that our drone program just flew it's 10,000th flight. Through our drone journalism across the country, we've been able to provide our viewers with a unique visual perspective on significant local stories.
The return on our news investments is evident in the almost 350 awards received this past year and in our 2018 political revenue results. Not only did we generate a company record $255 million of political revenues, but we grew our share of the total ad dollar spent.
As we think about the strength of 2018's mid-term elections and a number of candidates already announcing their candidacy for President, we believe the 2020 presidential cycle will result in yet another record breaking political year for us.
While we continue to strengthen our local news offerings, we also have been focused on local sports, entering into a joint venture with the Chicago Cubs and bringing together one of America's most iconic sports franchises with our company's expertise in production, distribution and local sales.
Marquee Sports Network, as the newly created regional sports network will be called, launches in the first quarter of 2020 and represents a new level of premium content for which we can use the many strengths of our organization cultivated over decades of operating broadcast stations.
On the ATSC 3.0 technology front, we had many exciting announcements at CES, along with our partner Saankhya Labs, we showcased the first 3.0 mobile chipset which Samsung Foundry will begin producing in volume this year. What's even more exciting is that this ATSC 3.0 chip is designed for all the mainstream global TV standards, making it a global SKU for OEMs. Meanwhile, we signed a joint venture agreement to work with SK Telecom on the technologies needed for the convergence of next-gen television and 5G wireless. We also announced an MOU with SK Telecom and Harman, world leaders in automotive and infotainment systems, to co-develop an advanced automotive platform based on the ATSC 3.0 broadcast standard.
The new platform will use terrestrial broadcast facilities to allow drivers to experience various in-vehicle services, such as HD terrestrial video broadcast, TV broadcasting, 3D maps, software updates, and vehicle-to-everything certificate management.
Finally, we and Spectrum Co. are in the process of finalizing deployment plans for ATSC 3.0 in 20 to 30 of our markets in 2019. I know many of you are awaiting an update on the status of some of our network affiliation and MVPD agreements. We are pleased to report that we have renewed NBC affiliations in 13 markets and successfully negotiated 26 FOX affiliations, as well as our retransmission renewal of Mediacom. We are reconfirming our guidance for net distribution revenues to be up low teens percents this year and in 2020.
Before I turn it over to Lucy, I think it's important to give you some color around the many initiatives that we are working on, because you'll see those expenses running through our 2019 outlook, and we want to make sure you understand the value proposition. Our initiatives can be broken down into content, distribution and marketing services. On the distribution side, an important company focuses your continued investment in ATSC 3.0, which we believe will transform our industry through added capacity in an over-the-air and 5G hybrid environment. Addressability, interactivity and mobility of our signal. Our content initiative is centered around controlling more of our rights in establishing brands to monetize the content on multiple platforms.
Included here are investments in our emerging networks of Comet, Charge! TBD and Stadium and our newly launched direct-to-consumer offering STIRR. We are also making investments in Tennis Channel securing long-term rights for the WTA and ATP. Tennis Channel will also launch an international consumer offering, which we are targeting for launch later this year. Furthermore, our newly announced RSN with the Cubs which will go live in 2020 will have some minor CapEx and start-up costs this year.
On the marketing side, our media network sales group is making further strides into the $50 billion pool of advertising dollars allocated to cable networks. We continue to launch new digital products, such as Compulse OTT and have several sales initiatives around technology and automation and transforming our sales force from generalists to dedicated category specialists.
At the same time, we are constantly reviewing our initiatives. This quarter, we've launched a cost-cutting program, under which we expect to achieve $20 million in annualized cost savings by ramping down non-performing initiatives and implementing other operating efficiencies.
Our initiatives are bending the curve on advertising growth and helping replace what is lost from fragmentation. We believe that by diversifying our offerings and revenue mix and by being broadly distributed with unique and defensible content, we can create long-term value for our shareholders.
As I mentioned, you'll see these strategic expenses in our 2019 guidance. Absent these initiatives and step-ups and reverse retrans and pro forma for our cost-cutting program, our media expenses are estimated to increase less than 1% for the year.
Now Lucy will take you through the fourth quarter results.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Thank you, Chris. Continuing with the positive news, I'm pleased to report that we exceeded our fourth quarter media revenue, EBITDA and free cash flow guidance.
Media revenues for the fourth quarter were $849 million, an increase of 22.5% or $156 million higher than fourth quarter 2017 and exceeding our guidance. For the year, we achieved record-setting media revenues of $2,919 million. Included in our fourth quarter media revenues was $334 million of distribution revenue, an 11% increase over the prior year period. For the year, distribution revenues were $1,299 million, and as guided, we achieved pro forma net retrans growth of low-single-digit percent for the year.
Political revenues in the fourth quarter were a record-setting $150 million versus $16 million in the fourth quarter of last year, a non-election year, and higher than the top-end of our guidance range. Media operating expenses in the fourth quarter, defined as media production and media SG&A expenses, were $475 million, up from the fourth quarter last year on higher reverse retrans fees, the growth initiatives, and compensation and sales commissions on a higher revenue. Our reported media expenses were $11 million unfavorable to our previous guidance, but that was primarily due to exceeding our revenue projections.
Corporate overhead in the quarter was $22 million. Non-media EBITDA was approximately $7 million in the quarter, $13 million better than our prior guidance on higher sales at our antenna company, Dielectric, and timing of ONE Media and R&D expenses that will roll into 2019.
EBITDA in the fourth quarter adjusted for $3 million of legal, regulatory and other nonrecurring costs, was $340 million, up $108 million and exceeding guidance. Net interest expense for the quarter was $49 million and our weighted average cost of debt is approximately 5.5%. Equity method and other investments for the quarter were a net expense of $17 million, primarily related to our sustainability initiatives.
Diluted earnings per share on $98 million weighted average common shares was $2.10 in the quarter or $2.13 per share, excluding $0.03 of onetime and nonrecurring costs. Recall, that in 2017 in addition to $24 million of tax reform, bonuses, legal, regulatory and other non-recurring costs we also had $225 million gain related to vacating spectrum in two markets, as well as a non-recurring benefit of $272 million related to the remeasurement of our deferred tax liabilities as a result of the reduction in corporate federal income tax rate.
Excluding these onetime in non-recurring items, the prior year adjusted diluted earnings per share would've been $0.50, as compared to an adjusted $2.13 in the fourth quarter of 2018.
As Chris mentioned, we continue to buy our shares back, repurchasing 6.1 million shares in the fourth quarter. Excluding the $3 million of legal regulatory and other non-recurring costs, we generated $268 million of free cash flow in the quarter and exceeded guidance on the EBITDA beat. $175 million of the free cash flow went to share repurchases, $12 million to debt pay-down, and $19 million to dividend distributions, the dividend rate, which we increased 11% in the fourth quarter.
For the year, free cash flow was a record-setting $730 million. Combined 2017-2018 pro forma cash flow was $1,173 million, beating guidance and representing free cash flow per share of $5.98 on 98 million shares. For 2018-2019, we are raising the low end of our guidance for a new range of $1,150 million to $1,220 million or $6.18 to $6.56 of free cash flow per share on 93 million shares. We are introducing 2019-2020 free cash flow guidance of $1.2 billion to $1.3 billion or $6.45 to $6.99 of free cash flow per share on 93 million shares.
Turning to the balance sheet and cash flow highlights. Capital expenditures in the fourth quarter were $27 million, including $9 million for the repack. For full year 2018, non-repack CapEx was $74 million below our guidance of $81 million, with the difference rolling into 2019. In addition, repack CapEx was $31 million for the full year of 2018, compared to our expectation of $37 million also on timing.
For 2019, we expect non-repack CapEx to be $110 million to $120 million, including timing of the 2018 projects, as well as deploying ATSC 3.0 in 20 to 30 markets. Repack CapEx in 2019 is expected to be $140 million, which is expected to be reimbursed by the government.
Cash programming payments during the fourth quarter were $25 million and for the year were $108 million, in line with our prior guidance. We're expecting 2019 film (ph) payments to decline to $95 million.
Net cash taxes paid in the fourth quarter were $11 million, with $10 million related to spectrum sales and therefore not deducted from free cash flow purposes. For 2019 we are estimating cash taxes to be approximately $29 million, with the majority of that relating to the 2018 extension payment. Our effective tax rate is estimated to be 9% for the year.
At December 31, total debt to a $3,892 million, including $21 million of non guaranteed and VIE debt. Cash at December 31st was approximately $1,060 million. In addition, we had $485 million available on our revolver, bringing total liquidity to over $1.5 billion.
Total net leverage through the holding company at quarter end was 3.21x on a trailing eight quarter basis, excluding the VIE non-guaranteed debt and net of cash. The first lien indebtedness ratio on a trailing eight quarters was 1.17x on a covenant of 4.45x. I know I've said this every quarter this past year, but this is now our strongest balance sheet in our company history, and that's even after having repurchased 8% of our total equity in 2018.
As mentioned, we did repurchase 6.1 million shares of that in the fourth quarter and another 3.4 million shares in the first quarter of 2019, representing 11% of total equity repurchased since August 2018. We currently have approximately $767 million remaining on our share authorization.
Now Steve Marks will take you through our operating performance.
Steven M. Marks -- Executive Vice President and Chief Operating Officer
Thank you, Lucy and good morning everybody. We ended 2018 on a very positive note with the strongest midterm political year in the company's history. We beat both our political and core advertising guidance in the quarter. In fact, despite the political crowd-out effect, the back half of 2018 outperformed better than the first half and the fourth quarter was the strongest of all quarters, with the core advertising down just over 3%.
Political ad revenue in the fourth quarter was $150 million versus $16 million in the fourth quarter of 2017 and $2 million better than our guidance. For the year, we did over $0.25 billion in midterm political advertising. To put this in perspective, 2018's $255 million just missed beating 2012's $266 million of pro forma Presidential Year dollars and crushed both 2016's $206 million and 2014's $155 million pro forma results. With more than a dozen candidates already campaigning for 2020, we believe there are strong indications that the coming presidential year will be extremely robust and our biggest year ever. Our digital business continues to perform very well with revenues growing 22% in the fourth quarter as compared to the same period last year. Our Compulse OTT product has been a hit, and one of our fastest-growing digital verticals.
Turning to our outlook for first quarter, we are expecting media revenues to be approximately $667 million to $673 million, up 4% to 5% as compared to first quarter 2018. This assumes $2 million of political revenues versus $7 million last year, and includes $344 million to $347 million in distribution fees versus $314 million last year.
Core advertising revenues in the first quarter, excluding political, are expected to be flattish versus the same period last year. On the expense side, we are forecasting media expenses in the first quarter to be approximately $476 million to $478 million. Pro forma for the cost-cutting program were $482 million to $484 million on a as-reported basis. The majority of the increase versus the first quarter of 2018 is due to reverse retrans and the growth initiatives and added Tennis rights that Chris talked about.
For the year, media expenses are expected to be $1,964 million to $1,967 million. Pro forma for the cost-cutting program were $1,970 million to $1,973 million on a as-reported basis. The year-to-year increase is due primarily to reverse retrans renewals and escalators, and our growth initiatives and rights fees.
These revenue-generating initiatives, including STIRR, launched last month upgrades the content on our multicast channels of Comet and Charge! and TBD, expanding our (ph) digital and content labs to do proof-of-concepts on future content and digital offerings.
Tennis Channel's long-term rights to the WTA and ATP, as well as plans to roll out an international direct-to-consumer tennis product later this year, sales transformation, investments in news and marquee start-up costs. Excluding reverse, the growth initial investments in tennis rights, media expenses are forecasted to increase by less than 1% in 2019. Adjusted EBITDA in the first quarter is expected to be approximately $152 million to $157 million. Pro forma for the cost-cutting program were $146 million to $151 million on an as-reported basis. As a reminder, net retrans for the year is expected to grow low-teen percents.
For the quarter -- for the first quarter, we expect adjusted free cash flow to be $77 million to $82 million pro forma for the cost-cutting program, with $71 million to $76 million on an as-reported basis. As Lucy mentioned, 2018-2019 average free cash flow per share is estimated at $6.37 and for 2019-2020 $6.72 per share.
I know we've provided a lot of numbers to you this morning. So before turning it over to questions, I want to highlight some of the key takeaways.
One, core advertising continued to improve throughout 2018 and we expect it to be up for 2019. Net retrans is expected to grow low-teen percents in each of 2019 and in 2020. The company is undertaking an annualized $20 million cost-cutting program. Free cash flow per share is expected to grow for 2018-2019 and again for 2019-2020. Our credit profile is at (technical difficulty), and our initiatives are bending the advertising growth curve.
And with that I would like to open it up to questions.
Questions and Answers:
Operator
(Operator Instructions). We'll go first to Aaron Watts with Deutsche Bank.
Aaron Watts -- Deutsche Bank Securities, Inc -- Analyst
Hey everyone. Thanks for all the details. I am going to start with a question on core. It sounds like you're seeing kind of a flattish environment in the first quarter. Can you talk about a little bit what you're seeing on the local side versus national? Maybe touch on the auto category as well? And then what gives you confidence you see an improving trajectory, as you move through the year?
Steven M. Marks -- Executive Vice President and Chief Operating Officer
I want to take you through fourth quarter beginning in November, because it tells a great story ending the year. We were just a pinch shy off flat in November and remember there is -- first week of November, there is political advertising. In December, we were up in core and we were up impressively in December. And when you take a look at the automotive category in 2018, which was clearly down, and fourth quarter, hard to pinpoint because of the crowd-out figure, we did huge money in political in fourth quarter. We're also very encouraged right now in the first quarter with that flattish figure, as automotive continues to be slightly down for us, and I don't think you're going to hear that from most of the calls that you'd be doing after us.
We're doing actually quite well in auto and we believe auto, for 2019, will be in the plus category for us, as will core. So when you take a look at the last two months of 2018, and you take a look at the momentum that we have going into 2019, we're really encouraged with this report. We believe core will be up in 2019. We believe oil will be up in 2019. So again, not sure how much you're going to hear that from others, but that's how we feel right now about our business.
David Smith -- Chairman Of The Board
And as Chris mentioned going from generalist to specialist, we've made a concerted effort to hire folks that are selling to the auto groups to come from the auto industry, especially for tier-3 in our local markets, and that's part of our transformation again, trailing down from generalist to specialist.
Christopher S. Ripley -- President and Chief Executive Officer
I also want to mention one thing, in addition to the automotive category, we should take a look at the services category, and how it has been really robust. For us its the second biggest billing category we have, and there was a ton of money. And it was up in the fourth quarter and it is up really big in first quarter and driving our numbers. So the goods and services category for us is on a low and a very impressive low.
Aaron Watts -- Deutsche Bank Securities, Inc -- Analyst
Okay. That's really helpful. Are you seeing any kind of bifurcation between local and national? Or are both trending relatively -- kind of evenly within the context of the guidance you gave?
Christopher S. Ripley -- President and Chief Executive Officer
They are both trending relatively evenly. Chrysler, Jeep, Dodge, Fiat, has moved to a new agency along with Chevy, and we expect to see quality results from the moves to these new agencies.
Aaron Watts -- Deutsche Bank Securities, Inc -- Analyst
All right great. And maybe one more if I can. For Chris, bigger picture; as you look at the M&A pipeline and opportunities that may be ahead of you for this year, maybe you can just talk about what's in focus for Sinclair on both the station side? I don't know if you can comment on the latest on the regional sports networks or other opportunities you see maybe being out there for the company? Obviously you're sitting on a large cash balance and your leverage is -- as Lucy pointed out, historically low.
Christopher S. Ripley -- President and Chief Executive Officer
Sure thing Aaron. So we have participated in the last couple of processes around the TV broadcast side and they both -- net of going for multiples that were well above our price thresholds to other buyers. And so it's certainly nice to see a very robust M&A market for TV broadcast. I think that's going to have a knock-on effect here for the public players, since the private market is very robust, very high multiples being traded out.
And we'll continue to be active looking at future opportunities as they come up. We're just very disciplined right now on our multiples and what we're willing to play, and it just appears that others are willing to stretch more than us on the TV broadcast side.
On the RSN side we are ecstatic about our announcement with the Cubs. We obviously have -- well not obviously, but there has been reports about us having other opportunities in this space. I can't comment specifically on those reports, due to non-disclosure agreements we've signed. But there is a very unique moment in time here in the RSN space that we really like our positioning on.
At the end of the day, these RSNs represent the most watched programs on TV, and they're really super premium content with true scarcity value. You can't create more sports. You can create almost anything more of any other genre, including entertainment programming, as we've seen with the explosion of peak TV on the entertainment side and you can certainly create more news, though it has held up better in terms of scarcity value than entertainment. But the real -- most scarcest content at the end of the day is sports, and it's showing in the ratings. Sports overall has grown in ratings over the last eight years in linear television, and really the only thing that's even close to that is news, in terms of the strength. Everything else has suffered under fragmentation and increased supply.
So we think RSNs are highly complementary. They fit well with what we do on the broadcast side. They play on our strengths on distribution, production and ad sales, and as I said, we're ecstatic with what we've done with the Cubs and that's going to be a great addition for us, and we'll of course be very disciplined on value and look forward to seeing what opportunities may come our way.
Aaron Watts -- Deutsche Bank Securities, Inc -- Analyst
Great. Thank you very much.
Christopher S. Ripley -- President and Chief Executive Officer
Thanks Aaron.
Operator
We'll go next to Steven Cahall of Royal Bank of Canada.
Steven Cahall -- Royal Bank of Canada -- Analyst
Yeah, thank you. Maybe first if we could just drill down a little bit on your commentary around auto. So I think it's really interesting that you think it'll be up in 2019. I think a lot of forecasters are expecting deliveries to be down. So maybe if you could give us just a little bit more color on what's driving your commentary there? And then I have got a follow up on your share count outlook.
Steven M. Marks -- Executive Vice President and Chief Operating Officer
I think we got a secret sauce on the automotive category. We've been out hiring people from the space. As our business changes, we have to change with the business. And we are essentially a technology company. We're out there tackling the technology and tackling the technology as it pertains to this category, and we're out hiring people that know the category, and we're hiring them and we're having these people call on the automotive business, and we're seeing the results of it. So it's a different strategy. Instead of hiring people that sell spots, we're hiring people that sell cars, and we're speaking the language better today than we've ever spoken the language, and we're bearing the results.
David Smith -- Chairman Of The Board
So to put it a little succinctly is, we're dealing directly at the tier-3 level, as well as the advertising agency. So we're saturating this category horizontally and vertically.
Steven Cahall -- Royal Bank of Canada -- Analyst
Great. Thanks for that. On the buyback just taking the guidance that you gave for 2019-2020 share count and doing some back of the envelope math, I'm getting to maybe 9%, 10% reduction in the share count. You did a big buyback in Q4. It seems like you have the capacity to go a lot higher than that. I know it's kind of dependent on what comes out on the M&A market. But until we hear something on M&A, how should we think about just really framing what you're going to look to do in the share repurchase market in the near-term? Thank you.
Christopher S. Ripley -- President and Chief Executive Officer
So we have -- since we announced the $1 billion buyback, we've almost done one-third of that in terms of total dollars and we've done so at an average price of around $29. So we're very happy with the results so far. We really took advantage of the weakness in Q1 to buy a lot of shares at a very attractive price. And so going forward, we're going to run it pretty similarly, in terms of looking to have an algorithm or the lower the share price goes the more gets bought. And we of course balance that as we always do with what's in the M&A pipeline. But as Lucy said, we have an incredibly strong balance sheet right now, so we have great flexibility.
Steven Cahall -- Royal Bank of Canada -- Analyst
Thank you.
Operator
We will move next Dan Kurnos of Benchmark Company.
Daniel Kurnos -- The Benchmark Company -- Analyst
Great, thanks. Maybe a little surprised you guys got FOX done so quickly. There was a lot of noise in the market. I don't know if you guys can share how that went, but it sounds like it was maybe smoother than it's been in the past. I don't know if they were asking for day parts or anything else since you guys already reaffirmed your net retrans trends. So any color there would be helpful. And then Chris, just kind of high level, obviously we talked about yesterday to a degree you guys had a lot of big announcements early this year on 3.0. You talked about getting 20 to 30 markets, but how much incremental beyond that are you investing toward monetization? How should we think about timing and timing -- potential timing around monetization, understanding that there's still a long way to go there?
Christopher S. Ripley -- President and Chief Executive Officer
So on FOX, I think maybe there was some noise, but the reality is, we had -- the stations that were renewed, we had effectively negotiated a market rate for only a year prior, or actually even less than a year prior. So they just came up again by virtue of Tribune not closing. So it was a relatively easy renewal, because we were already essentially at market via the previous agreement. So I think it's just sort of people speculating. And as we've always said, we go through this all the time with the networks, and the closer you are to market at the time of renewal, then the easier the discussion. The further away you are, then the harder the discussion. So that's why it got done relatively easily.
And I'm not sure what your comment is on day parts as it relates to the FOX, but nothing changed in terms of our standard deal that we have with them, in terms of what they supply. On 3.0 we had a big CES this year. Saankhya Labs debuted the first mobile chip, which as I mentioned in my comments is a global SKU. We had great meetings with potential OEMs to integrate that shift into a plethora of different products, and so that was very well received. We signed our joint venture with SK Telecom, which will start in earnest this year and start taking technology out of the Korean marketplace and commercializing it here in the U.S. market, which will create the network intelligence which is needed for this industry to operate as one network, as a wireless telecom company would operate. And SK is best-in-class in the world so we're just ecstatic to be officially partnered with them.
And then we also did an MOU with SK and Harman. And if you know anything about Harman, they are basically -- you drive a car, you probably are a Harman customer, and have their speakers and infotainment system in that car. And that's just an MOU at this point. We'll turn that -- we'll do some work and get that into a joint venture, so we can actually get going on an advanced automotive platform with those partners.
So the investment side of all this is not that significant. Of course it does show up in some of our spending this year. But overall, it's not a huge needle mover at this point. Mostly timing effort.
Daniel Kurnos -- The Benchmark Company -- Analyst
Thanks.
Operator
We will go next to Alexia Quadrani from JPMorgan.
David Karnovsky -- JP Morgan -- Analyst
Hi, this is David Karnovsky on for Alexia. Just on the Marquee Sports Center, I know, tennis doesn't start till 2020, but can you talk at a high level your financial expectations for the JV and how this will get accounted for at Sinclair? And then, what's sort of the potential to create more partnerships like this with other sports teams?
Christopher S. Ripley -- President and Chief Executive Officer
So it will start in 2020 and on an annualized basis, we expect it to contribute about $40 million to $50 million of free cash flow, and it is a model for other partnerships going forward. That's definitely high on our mind, in terms of how we can create additional value. We love partnering directly with the teams and getting alignment of interest there, and in many regards, we're just -- we are a perfect match for any team who wants to do this, and so we'll certainly be looking for other opportunities and there will be some coming up in the years to come. They tend to come up as the contracts expire with the existing distributors. So it's something we're definitely keeping track of and looking forward to.
David Karnovsky -- JP Morgan -- Analyst
Okay. And then just at a larger and potentially earlier Democratic primary, how are you thinking about what the political contribution in 2019 might be, relative to past odd years? And then for 2020, please walk us through the various deals, President, Senate, etcetera, that gives you confidence this could be your big year for political? Thanks.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
I'll take the first one. Let me just give you the 2015 and 2017 -- 2015-2017 pro forma numbers. We did about-- a range of about $26 million to $32 million in both of those years, so we would expect that we should at least hit those numbers this year. Now just remember, because the Primaries don't start until the first quarter of 2020, any of that money is really going to be backloaded primarily into the fourth quarter.
Steven M. Marks -- Executive Vice President and Chief Operating Officer
I will tell you, we like our chances on the political dollars. All you got to do is take a look at what goes on everyday, and to become -- the best TV show on the planet is watching politics. Every other day there's somebody joining the race. It really bodes well for local broadcasters. It's going to be quite a robust, I believe, fourth quarter in spending. And I think 2020, we're not going to be able to get out of the way of the money. It's going to be literally hand over fist. But hard to put a dollar figure on it, but it's going to be enormous.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Yes. So let me frame 2020 for you. If you compare our biggest presidential year, which was 2012 pro forma, we did $266 million that year. So we do expect to beat our biggest presidential year. And remember, there's a lot of big national issues that are out there. We've got a lot of people running already for the Democratic side a year in advance of the first Primary. And then remember, we are in all the key swing states in a big way, as well as we're in a lot of the state capitals.
David Smith -- Chairman Of The Board
It also speaks to our investment in our niche products and the 350 awards that Chris mentioned in the beginning of the call. So we're able to capitalize on those investments into our news hours.
David Karnovsky -- JP Morgan -- Analyst
Great. Thank you.
Operator
We'll go next to David Joyce at Evercore.
David Joyce -- Evercore Group LLC -- Analyst
If you could just provide some more color on the advanced advertising initiatives, where are you in the industry on the TIP initiative at this point? And are you going to continue working with the other station partners in the 3.0 rollout in those 20 to 30 markets? Is that part of the agreement for the consortium you're with? And are you using some partners for advertising and for testing as well? Thank you.
Christopher S. Ripley -- President and Chief Executive Officer
So on the TIP initiative, we founded that along with Nexstar and Tribune, it's really going great. We've picked up a lot of momentum. Other broadcasters have joined most recently, NBC, U (ph) and Telemundo joined. And also, we launched the first APIs between broadcasters and vendors for log times and several key vendors implemented those APIs. So the real promise here, is to be able to take the friction out of the system. We've been suffering under a structural problem in this industry, where it just -- the labor cost to buy our stations is way too high and TIP is aimed squarely at that. And it has that objective and it also has the objective of making sure that this is an open system, and we don't have to create a gatekeeper that essentially could charge outsized rents on the industry because that could also be an issue.
So we're very pleased with TIP. We're pleased with how it's grown from the start from three broadcasters to most of the industry at this point to the vendor participation and the progress we're making in terms of getting the APIs implemented.
On 3.0 we are -- we have an initial number of markets, as we mentioned 20 to 30, which have -- we have reached out to other broadcasters or rather Spectrum Co has done that to include as many as possible in those markets to transition, because the more the merrier in terms of doing a transition. Those are -- from a cooperation standpoint are pretty much ready to go. There is some delay coming out of the FCC around just getting the documents if you can believe that, to be able to file properly and move this forward. The FCC, I think will have those ready in Q2, which hopefully that will happen and then we can actually hit our target of rolling those markets out in 2019.
David Joyce -- Evercore Group LLC -- Analyst
Thank you very much.
Operator
We move next to Zack Silver with B. Riley FBR.
Zack Silver -- B.Riley FBR -- Analyst
Okay, great. Thank you for taking the question. First on the Cubs side JV, just what's different about Marquee versus something like, I guess now, Charter, Sportsnet L.A. which had I think similar publicized trouble getting distribution deals done out of the gate? And then related to that, did you say that you guys are going to consolidate the JV?
Christopher S. Ripley -- President and Chief Executive Officer
Yes. I think it is going to end up being consolidated. The number I gave you before the $40 million to $50 million really is sort of a net benefit to us. But it will end up being consolidated, which will make the financials a little bit more complicated. But I want to just -- to give you folks the net benefit to us. And then in terms of comparing and contrasting to Sportsnet L.A., there's really I think three main points that I would highlight there. One is that, there was a very-very high sub-fee ask associated with Sportsnet L.A. that was essentially needed to make the financing work for the purchase of the Dodgers. So it was sort of a leveraged play. We don't have that situation here. We're not buying a team. We are not -- we don't have a huge ask on the table.
And then also the Cubs fan base is incredibly strong. Chicago, is a Cubs town. When you take a look at where they live right now, which is on a multisport RSN, they comprise well over half of the total ratings of that RSN, even though that RSN has four teams in total. So it just gives you an idea of the strength of the Cubs. And then furthermore, the fan base is not as diffused as it is in L.A. for the Dodgers. L.A. is a little bit more of a transient city. And then last but not least, there was no partner involved in L.A. Sportsnet with good distribution relationships. So that -- those are the three things I would highlight as to why this will be different.
Zack Silver -- B.Riley FBR -- Analyst
Got it. That's really helpful. And then just one follow-up if I could, sports related I guess. The sports betting category, I think some of your stations are in states where that is now legal. Do you guys -- is that baked into your guidance for core being up this year? And when might we see that becoming a more meaningful part of core advertising?
Christopher S. Ripley -- President and Chief Executive Officer
So it's not baked into our guidance at all. We haven't seen significant dollars -- we already do get dollars from casinos and the like, and it's not a huge category for us, but we do expect that categories to start to grow meaningfully. It just -- it hasn't really lined up on our portfolio yet. The estimates for the industry is, this is going to be an additional $1.5 billion to $2 billion category, which is a huge category for us in addition to what we already get from casinos. It is going to be a cave-by-cave or state-by-state, and the industry is not backing up the truck right now on advertising and just sort of slowly waiting their way in, but we do expect it to be a significant category, as this industry develops.
Zack Silver -- B.Riley FBR -- Analyst
Got it. Thank you very much.
Operator
We'll go next to Marci Ryvicker with Wolfe Research.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Thank you. I am a very lonely White Sox fan, born and bred.
Christopher S. Ripley -- President and Chief Executive Officer
That's fine. We won't hold anything against you, Marci.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Thank you. So I just want to confirm the FOX deal. That includes the incremental NFL Thursday night, right? You're not paying a separate fee to them for that?
Christopher S. Ripley -- President and Chief Executive Officer
Yes, that's all included.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Okay. And then, it sounds like embedded in your full year free cash flow guide, I know there's a lot of missing pieces that we sort of still need to go up to the revenue line. But from what Steve remarked, it sounds like you expect the core to be up and that's embedded in your guide. Or is the range assuming that it may be down slightly to up slightly?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
So in the free cash flow guide for the full year, it assumes that -- in that full range, that the core is up for the year.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Okay, OK. And then Q4 distribution revenue, it came in I think a little bit lower than your guide. Was that a true-up? Or is there something going on with the subs or can you just give a little bit of color?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Yes. Marci, there's a few things going on in that number, none of which by themselves are significant in any way. But we had -- there was one MVPD that had promotional discounts roll-off, and that caused their subs to decline, which then in turn causes everybody's subs to decline. There was another MVPD of that had multiple blackouts with other companies and again, as they lost subs, everybody loses them. And so then what happens is, because there is a lag on the reporting of all the sub numbers from these MVPDs, we haven't quite seen where those sub losses -- where they've migrated to and landed. We expect that we will have more intel, as the fourth quarter reports start coming in.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Got it. And then can you remind us what percent of revenue and EBITDA may be attributable to your SLAs?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
So we have -- that information is all disclosed in the 10-K, the various financial points of the income statement. And we'll have the 10-K out March 1st.
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Thank you very much.
Operator
We'll go next to Kyle Evans with Stephens.
Kyle Evans -- Stephens -- Analyst
Hi, thanks. A little follow-up on the distribution from 4Q. Could you give sub count for the quarter, 2018, and kind of what's built into your assumption for the guide?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
So the sub count, I'll give you off-line. I don't have that here in front of me. But I think what you're trying to get to is really, what did we see in sub count change. So for the year, we saw sub counts decline low single-digit and a lot of that was due to the fourth quarter for the reasons that I just talked about, with the couple of the MVPDs, with the blackouts that they had, with others and promotional discounts roll-offs.
Kyle Evans -- Stephens -- Analyst
Okay. Will do that offline. On the 2012-2016 numbers that you were talking about for political, how much did presidential ad spend account for as a percent of total in 2012 and 2016?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
That one, we're going to probably have to take offline. That one I don't have it here with me. But we do have it though.
Kyle Evans -- Stephens -- Analyst
Okay. And then lastly, and I know you probably won't answer this one, but I was wondering if you guys would care to put some size brackets or growth brackets around the Compulse product? Thank you.
Christopher S. Ripley -- President and Chief Executive Officer
We're not going to disclose specifics around products. But it has been our fastest-growing digital vertical. So we are -- the targeted advertising space that will be a core part of ATSC 3.0 and STIRR and a number of our other digital initiatives is proving to be a quite robust market at very high CPM. So I think is the punchline for us. But we're not -- for competitive reasons, not going to disclose the specific number.
Kyle Evans -- Stephens -- Analyst
Okay. Thank you.
Operator
We'll go next to Clay Griffin at Deutsche Bank.
Clay Griffin -- Deutsche Bank Securities, Inc -- Analyst
Hey guys, good morning. Just a quick one. I just noticed the $140 million of repack CapEx for the year. I'm just curious though, your total CapEx guide, what is -- is there an amount above and beyond the $140 million that's embedded in your full year, that's related to ATSC 3.0? And I guess the question being, as you look out after this transition, what does the outlook look like in terms of capital intensity for the core broadcast business? Thanks.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Yes. So embedded in the non-repack CapEx for 2019, there's about $10 million to $15 million related to the deployment of 3.0 in the 20 to 30 markets that we spoke about. And as I think about 2020 CapEx guide for the full year, non-repack, I think if you're in that sort of $100 million to $110 million range for non-repack CapEx, that should capture all the various items that we're doing.
Clay Griffin -- Deutsche Bank Securities, Inc -- Analyst
Okay, great. And then just, In terms of the $115 million in expenses related to revenue-generating initiatives, do you have a comparable number for full year 2018, or is that all incremental?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Can you repeat that one again?
Clay Griffin -- Deutsche Bank Securities, Inc -- Analyst
Right. The $115 million of full year media expense related to revenue-generating initiatives, do you have a comparable figure for full year 2018, just so we can see the growth in kind of those initiatives?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Yes. But just give me a minute. I don't know if you have another question that you want to move on to.
Clay Griffin -- Deutsche Bank Securities, Inc -- Analyst
It's OK. We can take it offline.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Okay.
Operator
(Operator Instructions). We'll move next to Davis Hebert at Wells Fargo Securities.
Davis Hebert -- Wells Fargo Securities -- Analyst
Good morning. Thanks for taking the questions. Just a couple for me; on the RSNs, I'm not sure what you can say on this, but I know you've talked about potentially using a partner, a financial partner in bidding for those channels. What would you say the probability of that is today versus using your own balance sheet?
Christopher S. Ripley -- President and Chief Executive Officer
Look, I think for lots of different reasons, I'm not going to handicap that for you. But it is certainly a possibility and part of active discussions.
Davis Hebert -- Wells Fargo Securities -- Analyst
Okay. And then secondly, I apologize if I missed it. But Lucy, do you have any sort of guidelines of year end net leverage, knowing that M&A could obviously impact that? But just curious if you had any number there?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
So net leverage, we would expect to be a little bit lower than where we ended 2018. So it's still with a three handle on it. But a little bit lower.
Davis Hebert -- Wells Fargo Securities -- Analyst
And that's net leverage, correct? On a LAQ (ph) basis?
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
That's on an eight quarter basis.
Davis Hebert -- Wells Fargo Securities -- Analyst
Okay, great. Thank you.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Okay. Let me just back up for the question that Clay had, so the initiatives expenses in 2018 before One Media R&D, so not including that would've been about $70 million to $75 million.
Operator
And we have no other questions at this time.
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Okay. Thank you, operator. And we appreciate everyone joining our call this morning. If you have any questions, please feel free to give us a call. Thank you.
Operator
Thank you. This does conclude today's teleconference. We thank you for your participation and you may disconnect your lines at this time, and have a great day.
Duration: 57 minutes
Call participants:
Lucy A. Rutishauser -- Senior Vice President and Chief Financial Officer
Billie-Jo McIntire -- Manager, Investor Relations
Christopher S. Ripley -- President and Chief Executive Officer
Steven M. Marks -- Executive Vice President and Chief Operating Officer
Aaron Watts -- Deutsche Bank Securities, Inc -- Analyst
David Smith -- Chairman Of The Board
Steven Cahall -- Royal Bank of Canada -- Analyst
Daniel Kurnos -- The Benchmark Company -- Analyst
David Karnovsky -- JP Morgan -- Analyst
David Joyce -- Evercore Group LLC -- Analyst
Zack Silver -- B.Riley FBR -- Analyst
Marci Ryvicker -- Wolfe Research LLC -- Analyst
Kyle Evans -- Stephens -- Analyst
Clay Griffin -- Deutsche Bank Securities, Inc -- Analyst
Davis Hebert -- Wells Fargo Securities -- Analyst
Transcript powered by AlphaStreet
This article is a transcript of this conference call produced for The Motley Fool. While we strive for our Foolish Best, there may be errors, omissions, or inaccuracies in this transcript. As with all our articles, The Motley Fool does not assume any responsibility for your use of this content, and we strongly encourage you to do your own research, including listening to the call yourself and reading the company's SEC filings. Please see our Terms and Conditions for additional details, including our Obligatory Capitalized Disclaimers of Liability.
