Discovery, Inc. Reports First Quarter 2018 Results

Discovery, Inc. Reports First Quarter 2018 Results

PR Newswire

SILVER SPRING, Md., May 8, 2018 /PRNewswire/ -- Discovery, Inc. ("Discovery" or the "Company") DISCA DISCB, DISCK))) today reported financial results for the first quarter ended March 31, 2018.

"The first quarter of 2018 was a historic and pivotal period for Discovery. We closed on our transaction to acquire Scripps Networks Interactive, becoming the global leader in real life entertainment and home to an enhanced portfolio of quality and trusted enthusiast brands," said David Zaslav, President and Chief Executive Officer for Discovery. "As our industry continues to evolve, we are uniquely positioned to maximize the value of our traditional pay-TV business while driving new opportunities and growth from our digital and direct to consumer businesses around the world."

First Quarter Results

First quarter 2018 revenues of $2,307 million increased 43% on a reported basis compared with the prior year quarter. Excluding the impact of foreign currency transactions and the Scripps Networks Interactive ("Scripps"), The Enthusiast Network ("VTEN") and the Oprah Winfrey Network ("OWN") transactions (collectively, "the Transactions")(1), revenues increased 14%, as International Networks grew 28% and U.S. Networks grew 3%. On a Pro Forma(2) basis, excluding the impact of foreign currency fluctuations, total company first quarter revenues grew 10%, as International Networks grew 26% and U.S. Networks grew 2%.

First quarter Adjusted Operating Income Before Depreciation and Amortization ("Adjusted OIBDA")(3) increased 16% to $697 million on a reported basis, and excluding the impact of the Transactions and foreign currency fluctuations, Adjusted OIBDA decreased 9%, as 3% growth at U.S. Networks was more than offset by a 37% decline at International Networks, primarily due to the timing of costs associated with the Olympics. On a Pro Forma basis, excluding the impact of foreign currency, total company first quarter Adjusted OIBDA declined 6%, as U.S. Networks' Adjusted OIBDA grew 1% and International Networks decreased 30%, primarily due to the timing of costs associated with the Olympics.

First quarter net income available to Discovery, Inc. ("DCI Net Income") decreased to a loss of $8 million compared with $215 million in the prior year quarter primarily due to lower operating results, higher restructuring charges, other transaction costs associated with the acquisition of Scripps and higher interest expense, which were partially offset by a tax benefit in the first quarter of 2018 versus an expense in the prior year and the debt extinguishment charge last year. Diluted earnings per share(4) decreased to $(0.01) due to lower DCI Net Income. Adjusted Earnings Per Diluted Share ("Adjusted EPS")(3),(4), which excludes the impact of amortization of acquisition-related intangible assets, net of tax was $0.16. Adjusted EPS excluding restructuring costs and other Scripps related transaction costs, primarily legal and financial fees from legacy Scripps, was $0.53, and included $226 million (or $0.37 per share) of after-tax restructuring costs and other transaction costs.

(1)

The Transactions refer to the Company's acquisition of Scripps on March 6, 2018, acquisition of a controlling interest in OWN on November 30, 2017 and the contribution of businesses from VTEN on September 25, 2017. Note the Transactions do not take into account any other items such as foreign exchange.

(2)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of Pro Forma adjustments and to page 10 for Pro Forma operating results.

(3)

See full definitions of Adjusted OIBDA and Adjusted EPS on page 5.

(4)

All per share amounts are calculated using DCI Net Income. Refer to table on page 16 for the full schedule.

Free cash flow(1) decreased to $112 million for the first quarter of 2018 as cash flow from operations decreased to $160 million while capital expenditures of $48 million were relatively consistent with the prior year. First quarter cash flow from operations decreased primarily due to higher interest payments as well as transaction and integration costs associated with the acquisition of Scripps.

SEGMENT RESULTS

Total Company

(dollars in millions)



Three Months Ended March 31,





2018



2017



Change

Revenues:













U.S. Networks



$

1,174





$

829





42

%

International Networks



1,098





747





47

%

Education and Other



35





37





(5)

%

Corporate and Inter-Segment Eliminations











 NM

Total revenues



$

2,307





$

1,613





43

%















Adjusted OIBDA:













U.S. Networks



$

652





$

501





30

%

International Networks



137





194





(29)

%

Education and Other



3





(6)





 NM

Corporate and Inter-Segment Eliminations



(95)





(86)





(10)

%

Total Adjusted OIBDA



$

697





$

603





16

%

U.S. Networks

(dollars in millions)



Three Months Ended March 31,





2018



2017



Change

Revenues:













Distribution



$

514





$

408





26

%

Advertising



627





405





55

%

Other



33





16





NM

Total revenues



$

1,174





$

829





42

%

Adjusted OIBDA



$

652





$

501





30

%

U.S. Networks' revenues for the first quarter of 2018 increased 42% to $1,174 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions, revenues increased 3%, as distribution and advertising revenues grew 2% and 4%, respectively. On a Pro Forma basis, U.S. Networks' revenues for the first quarter grew 2%, driven by 2% distribution growth and 2% advertising growth. Distribution revenue growth was driven by increases in affiliate fee rates, partially offset by a decline in affiliate subscribers. On a Pro Forma basis, subscribers to our fully distributed networks declined 3% while subscribers to our total portfolio declined 5% in the quarter. The growth in Pro Forma advertising revenues was primarily driven by the continued monetization of digital content offerings as well as higher volumes, partially offset by lower linear delivery.

(1)

Free cash flow is defined as cash provided by operating activities less purchases of property and equipment.

NM: Not Meaningful

Operating expenses for U.S. Networks on a reported basis increased 59% to $522 million compared with the prior year quarter. Excluding the impact of the Transactions, operating expenses increased 2%, as costs of revenues increased 3% and SG&A expenses declined 1%. On a Pro Forma basis, total operating expenses increased 3% as costs of revenues increased 7%, primarily attributable to higher content spending and digital media production costs, partially offset by a 3% decrease in SG&A expenses primarily due to reduced marketing spending.

U.S. Networks' Adjusted OIBDA increased 30% to $652 million compared with the prior year quarter. Excluding the impact of the Transactions, U.S. Networks' Adjusted OIBDA increased 3% and Pro Forma Adjusted OIBDA increased 1%.

International Networks

(dollars in millions)



Three Months Ended March 31,





2018



2017



Change

Revenues:













Distribution



$

537





$

447





20

%

Advertising



385





282





37

%

Other



176





18





NM

Total revenues



$

1,098





$

747





47

%

Adjusted OIBDA



$

137





$

194





(29)

%

International Networks' revenues for the first quarter of 2018 increased 47% to $1,098 million. Excluding the impact of the acquisition of Scripps and currency effects, International Networks' revenues increased 28%, driven by 10% growth in distribution revenues, 11% growth in advertising revenues and significant growth in other revenues. On a Pro Forma basis, excluding currency effects, International Networks' revenues increased 26%, driven by a 9% increase in distribution revenues, 11% growth in advertising revenues and a significant increase in other revenues. Pro Forma distribution revenue growth was primarily due to increases in digital revenue and higher contractual rates in Europe following further investment in sports content, contributions from content deliveries under licensing agreements in Asia and increases in rates in Latin America, partially offset by decreases in subscribers in Latin America and decreases in contractual rates in Asia. Pro Forma advertising revenues increased primarily due to increases in pricing and volume across key markets in Europe and increases in ratings from coverage of the Olympics, partially offset by lower pricing and delivery in Latin America and Asia. The significant growth in other revenues is primarily due to sublicensing of Olympics sports rights to broadcast networks throughout Europe.

Operating expenses for International Networks on a reported basis increased 74% compared with the prior year quarter. Excluding the impact of the acquisition of Scripps and foreign currency exchange rates, operating expenses increased 51% as costs of revenues increased 66% and SG&A increased 17%. On a Pro Forma basis, excluding currency effects, operating expenses increased 44% as costs of revenues increased 58% and SG&A increased 15%, with all cost increases primarily due to the timing of costs associated with the Olympics.

International Networks' Adjusted OIBDA decreased 29% to $137 million. Excluding the impact of the acquisition of Scripps and currency effects, International Networks' Adjusted OIBDA decreased 37%, while on a Pro Forma basis, excluding currency effects, Adjusted OIBDA declined 30% primarily due to the timing of revenues versus costs associated with the Olympics.

NM: Not Meaningful

Education and Other

(dollars in millions)



Three Months Ended March 31,





2018



2017



Change

Revenues



$

35





$

37





(5)%



Adjusted OIBDA



$

3





$

(6)





NM

Education and Other revenues for the first quarter of 2018 decreased $2 million and Adjusted OIBDA increased $9 million, both primarily due to the sale of the Raw and Betty production studios on April 29, 2017.

Corporate and Inter-Segment Eliminations

Adjusted OIBDA for the first quarter of 2018 declined 10% primarily due to increased personnel costs following the consolidation of Scripps. Excluding the impact of the Transactions and the impact of foreign currency fluctuations, Adjusted OIBDA decreased 8% due to increased cloud playout costs and personnel related to data analytics and information security. On a Pro Forma basis, excluding currency effects, Adjusted OIBDA decreased 2% compared with the prior year quarter.

OTHER ITEMS

Scripps Networks Interactive, Inc.

On March 6, 2018, Discovery merged with Scripps pursuant to the Agreement and Plan of Merger by and among Discovery, Scripps and Skylight Merger Sub, Inc. dated July 30, 2017. The merger consideration consisted of: (i) for Scripps shareholders who did not make an election or elected the mixed consideration, $65.82 in cash and 1.0584 shares of Discovery Series C common stock for each Scripps share, (ii) for Scripps shareholders that elected the cash consideration, $90.00 in cash for each Scripps share, and (iii) for Scripps shareholders that elected the stock consideration, 3.9392 shares of Discovery Series C common stock for each Scripps share, in accordance with the terms and conditions set forth in the merger agreement.

Discovery Education

On April 30, 2018, the Company closed the previously announced sale of a controlling equity stake in its Education business to Francisco Partners for cash of $120 million, and will be unconsolidated as of this date. The Company will retain a 12.5% equity interest and license the Discovery Education brand to the business.

FULL YEAR 2018 OUTLOOK(1)

Discovery will provide forward-looking guidance in connection with this quarterly earnings announcement on its quarterly earnings conference call and webcast referenced hereafter.

(1)

Discovery is unable to provide a reconciliation of the forward-looking guidance to GAAP measures as, at this time, Discovery cannot determine all of the adjustments that would be required.

NM: Not Meaningful

NON-GAAP FINANCIAL MEASURES

In addition to the results prepared in accordance with U.S. generally accepted accounting principles ("GAAP") provided in this release, the Company has presented Adjusted OIBDA, Adjusted EPS and free cash flow. These non-GAAP measures should be considered in addition to, but not as a substitute for, operating income, net income, earnings per diluted share and other measures of financial performance reported in accordance with GAAP.  Please review the supplemental financial schedules beginning on page 15 for reconciliations to the most comparable GAAP measures.

Adjusted OIBDA and Adjusted OIBDA Excluding the Impact of Currency Effects

The Company evaluates the operating performance of its segments based on financial measures such as revenues and Adjusted OIBDA. Adjusted OIBDA is defined as operating income excluding: (i) mark-to-market share-based compensation, (ii) depreciation and amortization, (iii) restructuring and other charges, (iv) certain impairment charges, (v) gains and losses on business and asset dispositions, (vi) certain inter-segment eliminations related to production studios, and (vii) third-party transaction costs directly related to the acquisition of Scripps Networks and planned integration.

The Company uses Adjusted OIBDA to assess the operating results and performance of its segments, perform analytical comparisons, identify strategies to improve performance and allocate resources to each segment. The Company believes Adjusted OIBDA is relevant to investors because it allows them to analyze the operating performance of each segment using the same metric management uses. The Company excludes mark-to-market share-based compensation, depreciation and amortization, restructuring and other charges, certain impairment charges, gains and losses on business and asset dispositions, certain inter-segment eliminations related to production studios, and third-party transaction costs directly related to the acquisition of Scripps and planned integration from the calculation of Adjusted OIBDA due to their impact on comparability between periods. Refer to the comments that follow for our methodology for calculating growth rates excluding the impact of currency effects.

Adjusted EPS and Adjusted EPS Excluding the Impact of Currency Effects

Adjusted EPS is defined as earnings excluding the impact of amortization of acquisition-related intangible assets per diluted share. The Company believes Adjusted EPS is relevant to investors because this metric allows them to evaluate the performance of the Company's operations exclusive of the non-cash amortization of acquisition-related intangible assets that impact the comparability of results from period to period. Refer to the comments that follow for our methodology for calculating growth rates excluding the impact of currency effects.

Methodology for Calculating Growth Rates Excluding the Impact of Currency Effects

The impact of exchange rates on our business is an important factor in understanding period-to-period comparisons of our results. For example, our international revenues are favorably impacted as the U.S. dollar weakens relative to other foreign currencies, and unfavorably impacted as the U.S dollar strengthens relative to other foreign currencies. We believe the presentation of results on a constant currency basis ("ex-FX"), in addition to results reported in accordance with GAAP, provides useful information about our operating performance because the presentation ex-FX excludes the effects of foreign currency volatility and highlights our core operating results. The presentation of results on a constant currency basis should be considered in addition to, but not a substitute for, measures of financial performance reported in accordance with GAAP.

The ex-FX change represents the percentage change on a period-over-period basis adjusted for foreign currency impacts. The ex-FX change is calculated as the difference between the current year amounts translated at a baseline rate (which is based on a spot rate for each of our currencies determined early in the fiscal year as part of our forecasting process) (the "2018 Baseline Rate") and the prior year amounts translated at the same 2018 Baseline Rate. In addition, consistent with the assumption of a constant currency environment, our ex-FX results exclude the impact of our foreign currency hedging activities as well as realized and unrealized foreign currency transaction gains and losses. Results on a constant currency basis, as we present them, may not be comparable to similarly titled measures used by other companies.

Free Cash Flow

The Company defines free cash flow as cash provided by operating activities less acquisitions of property and equipment. The Company uses free cash flow as it believes it is an important indicator for management and investors of the Company's liquidity, including its ability to reduce debt, make strategic investments and return capital to stockholders.

Pro Forma Adjustments

The total company, U.S. Networks, International Networks and Corporate and inter-segment eliminations Pro Forma information is based on the historical operating results of the respective businesses as applicable to each segment and includes adjustments directly attributable to the Transactions as if they had occurred on January 1, 2017, such as:

  1. The impact of the purchase price allocation of consideration transferred to the fair value of assets, liabilities, and noncontrolling interests, such as intangible amortization;
  2. Adjustments to remove items associated with the Transactions that will not have a continuing impact on the combined entity, such as transaction costs and the impact of employee retention agreements; and
  3. Changes to align accounting policies.

Adjustments do not include costs related to integration activities, cost savings or synergies that have been or may be achieved by the combined businesses. Pro Forma amounts are not necessarily indicative of what our results would have been had we operated the acquired businesses since January 1, 2017, and should not be taken as indicative of the Company's future consolidated results of operations.

Conference Call Information

Discovery, Inc. will host a conference call today, May 8, 2018 at 8:30 a.m. ET to discuss its first quarter results. To listen to the call, visit https://corporate.discovery.com or dial 1-844-452-2811 inside the U.S. and 1-574-990-9832 outside of the U.S., using the passcode: DISCA.

Cautionary Statement Concerning Forward-Looking Statements

This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties and on information available to the Company as of the date hereof. The Company's actual results could differ materially from those stated or implied, due to risks and uncertainties associated with its business, which include the risk factors disclosed in its Annual Report on Form 10-K filed with the SEC on February 28, 2018. Forward-looking statements include statements regarding the Company's expectations, beliefs, intentions or strategies regarding the future, and can be identified by forward-looking words such as "anticipate," "believe," "could," "continue," "estimate," "expect," "intend," "may," "should," "will" and "would" or similar words. Forward-looking statements in this release include, without limitation, statements regarding investing in the Company's programming, strategic growth initiatives, and the timing and effects of the Scripps acquisition and related transactions. The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

 

DISCOVERY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited; in millions, except per share amounts)







Three Months Ended March 31,





2018



2017

Revenues:





Distribution



$

1,051





$

855



Advertising



1,012





687



Other



244





71



Total revenues



2,307





1,613



Costs and expenses:









Costs of revenues, excluding depreciation and amortization



1,060





607



Selling, general and administrative



609





415



Depreciation and amortization



193





80



Restructuring and other charges



241





24



Total costs and expenses



2,103





1,126



Operating income



204





487



Interest expense



(177)





(91)



Loss on extinguishment of debt







(54)



Loss from equity investees, net



(22)





(53)



Other expense, net



(22)





(13)



(Loss) income before income taxes



(17)





276



Income tax benefit (expense)



20





(55)



Net income



3





221



Net income attributable to noncontrolling interests



(5)







Net income attributable to redeemable noncontrolling interests



(6)





(6)



Net (loss) income available to Discovery, Inc.



$

(8)





$

215













Net (loss) income per share available to Discovery, Inc.

 Series A, B and C common stockholders:









Basic



$

(0.01)





$

0.37



Diluted(1)



$

(0.01)





$

0.37













Weighted average shares outstanding:









Basic



422





389



Diluted(1)



609





588







(1)

Diluted shares adjust for the potential dilution that would occur if common stock equivalents, including convertible preferred stock and share-based awards, were converted into common stock or exercised.

 

 

DISCOVERY, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited; in millions, except par value)







March 31,

2018



December 31,

2017

ASSETS









Current assets:









Cash and cash equivalents



$

812





$

7,309



Receivables, net



2,654





1,838



Content rights, net



419





410



Prepaid expenses and other current assets



636





434



Total current assets



4,521





9,991













Noncurrent content rights, net



3,323





2,213



Property and equipment, net



928





597



Goodwill, net



13,102





7,073



Intangible assets, net



10,825





1,770



Equity method investments, including note receivable



1,231





335



Other noncurrent assets



728





576



Total assets



$

34,658





$

22,555













LIABILITIES AND EQUITY









Current liabilities:









Accounts payable



$

283





$

277



Accrued liabilities



1,730





1,309



Deferred revenues



299





255



Current portion of debt



153





30



Total current liabilities



2,465





1,871













Noncurrent portion of debt



19,214





14,755



Deferred income taxes



1,994





319



Other noncurrent liabilities



972





587



Total liabilities



24,645





17,532













Redeemable noncontrolling interests



419





413













Equity:









Discovery, Inc. stockholders' equity:









Series A-1 convertible preferred stock: $0.01 par value;

 8 authorized; 8 shares issued









Series C-1 convertible preferred stock: $0.01 par value;

 6 authorized; 6 shares issued









Series A common stock: $0.01 par value;

 1,700 shares authorized; 159 and 157 shares issued



1





1



Series B convertible common stock: $0.01 par value;

100 shares authorized; 7 shares issued









Series C common stock: $0.01 par value;

 2,000 shares authorized; 524 and 383 shares issued



5





4



Additional paid-in capital



10,576





7,295



Treasury stock, at cost



(6,737)





(6,737)



Retained earnings



4,657





4,632



Accumulated other comprehensive loss



(613)





(585)



Total Discovery, Inc. stockholders' equity



7,889





4,610



     Noncontrolling interests



1,705







Total equity



9,594





4,610



Total liabilities and equity



$

34,658





$

22,555



 

 

DISCOVERY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in millions)





Three Months Ended March 31,



2018



2017

Operating Activities







Net income

$

3





$

221



Adjustments to reconcile net income to cash provided by operating activities:







Share-based compensation expense

15





21



Depreciation and amortization

193





80



Content expense and impairment

751





458



Equity in losses of investee companies and cash distributions

36





54



Deferred income taxes

(35)





(34)



Loss on extinguishment of debt





54



Other, net

67





3



Changes in operating assets and liabilities,

 net of acquisitions and dispositions:







Receivables, net

(36)





(44)



Content rights and payables, net

(698)





(474)



Accounts payable and accrued liabilities

(171)





(121)



Share-based compensation liabilities





(1)



Income taxes receivable and prepaid income taxes

(42)





48



Foreign currency and other, net

77





(10)



Cash provided by operating activities

160





255











Investing Activities







Business acquisitions, net of cash acquired

(8,565)







Payments for investments

(22)





(188)



Distributions from equity method investees





5



Purchases of property and equipment

(48)





(47)



Payments for derivative instruments, net

(42)





5



Other investing activities, net

2





1



Cash used in investing activities

(8,675)





(224)











Financing Activities







Commercial paper repayments, net





54



Borrowings under revolving credit facility





150



Borrowings under term loan agreements



2,000







Principal repayments of revolving credit facility





(125)



Borrowings from debt, net of discount and including premiums





659



Principal repayments of debt, including discount payment and

 premiums to par value





(650)



Principal repayments of capital lease obligations

(13)





(13)



Repurchases of stock





(200)



Cash settlement of common stock repurchase contracts





58



Distributions to redeemable noncontrolling interests

(2)





(3)



Share-based plan payments (proceeds), net

23





(8)



Borrowings under program financing line of credit

22







Other financing activities, net

(11)





(6)



Cash provided by (used in) financing activities

2,019





(84)











Effect of exchange rate changes on cash and cash equivalents

(1)





20











Net change in cash and cash equivalents

(6,497)





(33)



Cash and cash equivalents, beginning of period

7,309





300



Cash and cash equivalents, end of period

$

812





$

267





 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



TOTAL COMPANY REPORTED AND PRO FORMA FINANCIAL RESULTS





Three Months Ended March 31,



















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Pro

Forma

Ex-

FX(2)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%



%

Revenues:







































   Distribution

$

1,051





$

177





$

1,228





$

855





$

278





$

1,133





$

196



23

%



$

95



8

%



5

%

   Advertising

1,012





425





1,437





687





642





1,329





325



47

%



108



8

%



5

%

   Other

244





21





265





71





36





107





173



NM



158



NM



NM

Total revenues

2,307





623





2,930





1,613





956





2,569





694



43

%



361



14

%



10

%

Costs of revenues,

excluding

depreciation and

amortization

1,060





216





1,276





607





307





914





453



75

%



362



40

%



32

%

Selling, general and

administrative

550





160





710





403





265





668





147



36

%



42



6

%



3

%

Adjusted OIBDA(3)

$

697





$

247





$

944





$

603





$

384





$

987





$

94



16

%



$

(43)



(4)

%



(6)

%

 

 

UNAUDITED RECONCILIATION OF REPORTED AND PROFORMA OPERATING INCOME TO ADJUSTED

OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION





Three Months Ended March 31,















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%

Operating income

$

204





$

129





$

333





$

487





$

66





$

553





$

(283)



(58)

%



$

(220)



(40)

%

Restructuring and

other charges

241





10





251





24









24





217



NM



227



NM

Depreciation and

amortization

193





156





349





80





315





395





113



NM



(46)



(12)

%

Mark-to-market

share-based

compensation

3









3





12









12





(9)



(75)

%



(9)



(75)

%

Scripps transaction

and integration

costs

56









56

















56



%



56



%

Adjusted OIBDA(3)

$

697





$

247





$

944





$

603





$

384





$

987





$

94



16

%



$

(43)



(4)

%





(1)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of adjustments to Pro Forma results.

(2)

Refer to page 5 for our methodology for calculating growth rates excluding the impact of currency effects.

(3)

See full definition of Adjusted OIBDA on page 5.



NM: Not Meaningful

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED PRO FORMA RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE

DEPRECIATION AND AMORTIZATION

YEAR ENDED DECEMBER 2017

(unaudited; amounts in millions)



U.S. NETWORKS REPORTED AND PRO FORMA FINANCIAL RESULTS





Three Months Ended March 31,















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Actual



Pro Forma

Adjustments



Pro Forma



Actual



Pro Forma

Adjustments



Pro Forma



$

%



$

%

Revenues:



































   Distribution

$

514





$

156





$

670





$

408





$

251





$

659





$

106



26

%



$

11



2

%

   Advertising

627





356





983





405





561





966





222



55

%



17



2

%

   Other

33





7





40





16





23





39





17



NM



1



3

%

Total revenues

1,174





519





1,693





829





835





1,664





345



42

%



29



2

%

Costs of revenues,

excluding depreciation

and amortization

321





165





486





210





243





453





111



53

%



33



7

%

Selling, general and

administrative

201





110





311





118





202





320





83



70

%



(9)



(3)

%

Adjusted OIBDA(3)

$

652





$

244





$

896





$

501





$

390





$

891





$

151



30

%



$

5



1

%

 

 

UNAUDITED RECONCILIATION OF U.S. NETWORKS' REPORTED AND PRO FORMA OPERATING INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION





Three Months Ended March 31,















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Actual



Pro Forma

Adjustments



Pro Forma



Actual



Pro Forma

Adjustments



Pro Forma



$

%



$

%

Operating income

$

515





$

99





$

614





$

483





$

101





$

584





$

32



7

%



$

30



5

%

Depreciation and

amortization

100





141





241





8





297





305





92



NM



(64)



(21)

%

Restructuring and other

charges

34





8





42





4









4





30



NM



38



NM

Inter-segment

eliminations

3





(4)





(1)





6





(8)





(2)





(3)



(50)

%



1



(50)

%

Adjusted OIBDA(2)

$

652





$

244





$

896





$

501





$

390





$

891





$

151



30

%



$

5



1

%





(1)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of adjustments to Pro Forma results.

(2)

See full definition of Adjusted OIBDA on page 5.



NM: Not Meaningful

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



INTERNATIONAL NETWORKS REPORTED AND PRO FORMA FINANCIAL RESULTS 





Three Months Ended March 31,



















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Pro

Forma Ex-

FX(2)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%



%

Revenues:







































   Distribution

$

537





$

21





$

558





$

447





$

27





$

474





$

90



20

%



$

84



18

%



9

%

   Advertising

385





69





454





282





81





363





103



37

%



91



25

%



11

%

   Other

176





14





190





18





13





31





158



NM



159



NM



NM

Total revenues

1,098





104





1,202





747





121





868





351



47

%



334



38

%



26

%

Costs of revenues,

excluding

depreciation and

amortization

727





51





778





381





64





445





346



91

%



333



75

%



58

%

Selling, general and

administrative

234





27





261





172





34





206





62



36

%



55



27

%



15

%

Adjusted OIBDA(3)

$

137





$

26





$

163





$

194





$

23





$

217





$

(57)



(29)

%



$

(54)



(25)

%



(30)

%

 

 

UNAUDITED RECONCILIATION OF INTERNATIONAL NETWORKS' OPERATING INCOME TO PRO FORMA

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION





Three Months Ended March 31,















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%

Operating income

$

(31)





$

7





$

(24)





$

123





$

(1)





$

122





$

(154)



NM



$

(146)



NM

Depreciation and

amortization

67





14





81





54





17





71





13



24

%



10



14

%

Inter-segment

eliminations

1





3





4









7





7





1



NM



(3)



(43)

%

Restructuring and

other charges

100





2





102





17









17





83



NM



85



NM

Adjusted OIBDA(3)

$

137





$

26





$

163





$

194





$

23





$

217





$

(57)



(29)

%



$

(54)



(25)

%





(1)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of adjustments to Pro Forma results.

(2)

Refer to page 5 for our methodology for calculating growth rates excluding the impact of currency effects.

(3)

See full definition of Adjusted OIBDA on page 5.



NM: Not Meaningful

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



CORPORATE AND INTER-SEGMENT ELIMINATIONS REPORTED AND PRO FORMA FINANCIAL RESULTS





Three Months Ended March 31,



















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Pro

Forma

Ex-

FX(2)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%



%

Revenues

$





$





$





$





$





$





$



%



$



%



%

Costs of revenues,

excluding

depreciation and

amortization

1









1

















1



%



1



NM



NM

Selling, general and

administrative

94





23





117





86





29





115





8



9

%



2



2

%



1

%

Adjusted OIBDA(3)

$

(95)





$

(23)





$

(118)





$

(86)





$

(29)





$

(115)





$

(9)



(10)

%



$

(3)



3

%



2

%

 

 

UNAUDITED RECONCILIATION OF CORPORATE AND INTER-SEGMENT ELIMINATIONS'

OPERATING INCOME TO PRO FORMA ADJUSTED OPERATING INCOME BEFORE

DEPRECIATION AND AMORTIZATION





Three Months Ended March 31,















2018



2017



Actual

Increase

(Decrease)



Pro Forma

Increase

(Decrease)



Actual



Pro Forma

Adjustments



Pro

Forma



Actual



Pro Forma

Adjustments



Pro

Forma



$

%



$

%

Operating loss

$

(285)





$

22





$

(263)





$

(117)





$

(34)





$

(151)





$

(168)



(144)

%



$

(112)



74

%

Mark-to-market

share-based

compensation

3





1





4





12





3





15





9



(75)

%



(11)



(73)

%

Depreciation and

amortization

24





1





25





17





1





18





(7)



41

%



7



39

%

Restructuring and

other charges

107





9





116





2









2





(105)



NM



114



NM

Scripps transaction

and integration

costs

56





(56)





















(56)



%





%

Inter-segment eliminations

















1





1







%



(1)



(100)

%

Adjusted OIBDA(3)

$

(95)





$

(23)





$

(118)





$

(86)





$

(29)





$

(115)





$

(9)



(10)

%



$

(3)



3

%





(1)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of adjustments to Pro Forma results.

(2)

Refer to page 5 for our methodology for calculating growth rates excluding the impact of currency effects.

(3)

See full definition of Adjusted OIBDA on page 5.



NM: Not Meaningful

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

YEAR ENDED DECEMBER 31, 2017

(unaudited; amounts in millions)



2017 FULL YEAR REPORTED AND PRO FORMA FINANCIAL RESULTS







Year Ended December 31, 2017



Discovery

Actual(2)



Pro Forma

Adjustments(3)



Pro Forma(1)

Revenues:











   Distribution

$

3,072





$

2,678





$

5,750



   Advertising

3,474





1,090





4,564



   Other

327





150





476



Total revenues

6,873





3,918





10,790



Costs of revenues, excluding depreciation and amortization

2,655





1,388





4,043



Selling, general and administrative

1,686





1,006





2,693



Adjusted OIBDA(4)

$

2,531





$

1,523





$

4,055



 

 

UNAUDITED RECONCILIATION OF 2017 OPERATING INCOME TO PRO FORMA ADJUSTED OPERATING

INCOME BEFORE DEPRECIATION AND AMORTIZATION





Year Ended December 31, 2017



Discovery

Actual(2)



Pro Forma

Adjustments(3)



Pro Forma(1)

Operating income

$

713





$

332





$

1,045



Depreciation & amortization

1,657





1,255





2,912



Mark-to-market share-based compensation

3





7





11



Inter-segment eliminations











Loss on sale of business

4









4



Restructuring and other charges

154





(70)





84



Adjusted OIBDA(4)

$

2,531





$

1,523





$

4,055







(1)

Pro Forma is defined as the results of the Company as if the Transactions had occurred on January 1, 2017. Refer to page 6 for full list of adjustments to Pro Forma results.

(2)

The Discovery actual column excludes the impact from the Transactions.

(3)

The Pro Forma adjustments column includes the impact from the consolidations of VTEN and OWN as well as the acquisition of Scripps.

(4)

See full definition of Adjusted OIBDA on page 5.



 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NET INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION

(unaudited; in millions)







Three Months Ended March 31, 2018





U.S.

Networks



International

Networks



Education

and Other



Corporate

and Inter-

Segment

Eliminations



Total

Net income available to Discovery

Communications, Inc.



















$

(8)



Net income attributable to redeemable

noncontrolling interests



















6



Net income attributable to noncontrolling

interests



















5



Income tax benefit



















(20)



Other expense, net



















22



Loss from equity investees, net



















22



Loss on extinguishment of debt





















Interest expense



















177



Operating income



515





(31)





5





(285)





204



Restructuring and other charges



34





100









107





241



Depreciation and amortization



100





67





2





24





193



Mark-to-market share-based compensation















3





3



Scripps transaction and integration costs















56





56



Total Adjusted OIBDA



$

652





$

137





$

3





$

(95)





$

697

















































Three Months Ended March 31, 2017





U.S.

Networks



International

Networks



Education

and Other



Corporate

and Inter-

Segment

Eliminations



Total

Net income available to Discovery

Communications, Inc.



















$

215



Net income attributable to redeemable

noncontrolling interests





















Net income attributable to noncontrolling

interests



















6



Income tax expense



















55



Other expense, net



















13



Loss from equity investees, net



















53



Loss on extinguishment of debt



















54



Interest expense



















91



Operating income



483





123





(2)





(117)





487



Loss (gain) on disposition





















Restructuring and other charges



4





17





1





2





24



Depreciation and amortization



8





54





1





17





80



Mark-to-market share-based compensation















12





12



Total Adjusted OIBDA



$

501





$

194





$

(6)





$

(86)





$

603













































 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)



EARNINGS PER SHARE







Three Months Ended March 31,





2018



2017

Numerator:









Net income



$

3





$

221



Less:









Allocation of undistributed income to Series A-1 convertible preferred stock



1





(26)



Net income attributable to noncontrolling interests



(5)







Net income attributable to redeemable noncontrolling interests



(6)





(6)



Net (loss) income available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net (loss) income per share



$

(7)





$

189



Allocation of net (loss) income available to Discovery, Inc. Series A, B and C common stockholders and Series C-1 convertible preferred stockholders for basic net (loss) income per share:









Series A, B and C common stockholders



(6)





143



Series C-1 convertible preferred stockholders



(1)





46



Total



(7)





189













Add:









Allocation of undistributed (loss) income to Series A-1 convertible preferred stockholders



(1)





26



Net (loss) income available to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share



$

(8)





$

215













Denominator — weighted average:









Series A, B and C common shares outstanding — basic



422





389



Impact of assumed preferred stock conversion



187





195



Dilutive effect of share-based awards







4



Series A, B and C common shares outstanding — diluted



609





588



Series C-1 convertible preferred stock outstanding — basic and diluted



6





7













Basic net (loss) income per share available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders:









Series A, B and C common stockholders



$

(0.01)





$

0.37



Series C-1 convertible preferred stockholders



$

(0.25)





$

7.11













Diluted net (loss) income per share available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders:









Series A, B and C common stockholders



$

(0.01)





$

0.37



Series C-1 convertible preferred stockholders



$

(0.25)





$

7.06



 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)



CALCULATION OF ADJUSTED EARNINGS PER DILUTED SHARE







Three Months Ended March 31,





2018



2017



Change

Diluted net income per share available to Discovery, Inc. Series A, B and C common stockholders



$

(0.01)





$

0.37





$

(0.38)



Per share impact of amortization of acquisition-related intangible assets, net of tax



0.17





0.04





0.13



Adjusted earnings per diluted share



$

0.16





$

0.41





$

(0.25)



 

 

CALCULATION OF FREE CASH FLOW







Three Months Ended March 31,





2018



2017



Change



% Change

Cash provided by operating

 activities



$

160





$

255





$

(95)





(37)

%

Purchases of property and

 equipment



(48)





(47)





(1)





2

%

Free cash flow



$

112





$

208





$

(96)





(46)

%

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)



BORROWINGS



March 31, 2018

5.625% Senior notes, semi-annual interest, due August 2019

$

411



2.200% Senior notes, semi-annual interest, due September 2019

500



Floating rate notes, quarterly interest, due September 2019

400



2.750% Senior notes, semi-annual interest, due November 2019



500



2.800% Senior notes, semi-annual interest, due June 2020

600



5.050% Senior notes, semi-annual interest, due June 2020

789



4.375% Senior notes, semi-annual interest, due June 2021

650



2.375% Senior notes, euro denominated, annual interest, due March 2022

370



3.300% Senior notes, semi-annual interest, due May 2022

500



3.500% Senior notes, semi-annual interest, due June 2022



400



2.950% Senior notes, semi-annual interest, due March 2023

1,200



3.250% Senior notes, semi-annual interest, due April 2023

350



3.800% Senior notes, semi-annual interest, due March 2024

450



2.500% Senior notes, sterling denominated, annual interest, due September 2024

563



3.900% Senior notes, semi-annual interest, due November 2024



500



3.450% Senior notes, semi-annual interest, due March 2025

300



3.950% Senior notes, semi-annual interest, due June 2025



500



4.900% Senior notes, semi-annual interest, due March 2026

700



1.900% Senior notes, euro denominated, annual interest, due March 2027

739



3.950% Senior notes, semi-annual interest, due March 2028

1,700



5.000% Senior notes, semi-annual interest, due September 2037

1,250



6.350% Senior notes, semi-annual interest, due June 2040

850



4.950% Senior notes, semi-annual interest, due May 2042

500



4.875% Senior notes, semi-annual interest, due April 2043

850



5.200% Senior notes, semi-annual interest, due September 2047

1,250



Term loans

2,000



Program financing line of credit

22



Revolving credit facility

425



Capital lease obligations

244



Commercial paper



Total debt

19,513



Unamortized discount, premium and debt issuance costs, net

(146)



Debt, net of unamortized discount, premium and debt issuance costs

19,367



Current portion of debt

(153)



Noncurrent portion of debt

$

19,214



 

 

 

Cision View original content:http://www.prnewswire.com/news-releases/discovery-inc-reports-first-quarter-2018-results-300644398.html

SOURCE Discovery, Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: EarningsPress ReleasesConference Call Announcementsentertainmenttelevision
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!