Discovery, Inc. Reports Second Quarter 2018 Results

Discovery, Inc. Reports Second Quarter 2018 Results

PR Newswire

SILVER SPRING, Md., Aug. 7, 2018 /PRNewswire/ -- Discovery, Inc. ("Discovery" or the "Company") DISCA DISCB, DISCK))) today reported financial results for the second quarter ended June 30, 2018.

"We delivered solid financial results in our first full quarter as a combined company and continued to make great progress with our integration of Scripps Networks Interactive and our pivot to digital, mobile and direct to consumer products and services," said David Zaslav, President and Chief Executive Officer for Discovery. "As the global leader in real life entertainment, we are uniquely positioned in the media marketplace to deliver long-term value for our passionate superfans, shareholders and business partners around the world."

Second Quarter 2018 Results

Second quarter revenues of $2,845 million increased 63% on a reported basis compared with the prior year quarter. Excluding the impact of foreign currency fluctuations and the Scripps Networks Interactive ("Scripps Networks"), Motor Trend Group, LLC ("MTG") and the Oprah Winfrey Network ("OWN") transactions (collectively, "the Transactions")(1), revenues remained consistent, with a 5% increase in International Networks, offset by a 1% decrease in U.S. Networks and the sale of the education business(2) on April 30, 2018. On a pro forma(3) combined basis, excluding the impact of foreign currency fluctuations, total company second quarter revenues increased 1%, as International Networks revenues increased 5% and U.S. Networks revenues increased 1%, partially offset by a 69% decrease in Education and Other revenues.

Second quarter Adjusted Operating Income Before Depreciation and Amortization ("Adjusted OIBDA")(4) increased 69% to $1,214 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions and foreign currency fluctuations, Adjusted OIBDA remained consistent with the prior year quarter with a 12% increase at International Networks, which was offset by a 4% decrease at U.S. Networks. On a pro forma combined basis, excluding the impact of foreign currency fluctuations, total company second quarter Adjusted OIBDA increased 5%, as International Networks' Adjusted OIBDA increased 14% and U.S. Networks Adjusted OIBDA increased 1%.

Second quarter net income available to Discovery, Inc. ("DCI Net Income") was $216 million, compared with $374 million in the prior year quarter, as improved operating results were more than offset by higher restructuring and other charges associated with the integration of Scripps Networks, higher interest expense and a gain related to the sale of the education business versus a small loss last year related to the sale of the Raw and Betty production studios. Diluted earnings per share(5) decreased to $0.30 due to lower DCI Net Income. Adjusted Earnings Per Diluted Share ("Adjusted EPS")(4),(5), which excludes the impact of amortization of acquisition-related intangible assets, net of tax was $0.66. Adjusted EPS excluding restructuring and other charges as well as this year's gain on disposition versus last year's small loss on disposition was $0.77, and included $140 million (or $0.20 per share) of after-tax restructuring and other charges and $64 million (or $0.09 per share) of after-tax impact from this year's gain on disposition versus last year's small loss on disposition.

(1)

The Transactions refer to the Company's acquisition of Scripps Networks on March 6, 2018, acquisition of a controlling interest in OWN on

November 30, 2017 and the contribution of businesses from MTG on September 25, 2017.

(2)

The Company sold a majority stake in the education business on April 30, 2018.

(3)

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 the full list of pro

forma adjustments and to page 11 for pro forma operating results.

(4)

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

(5)

All per share amounts are calculated using DCI Net Income. Refer to table on page 21 for the full schedule.

Free cash flow(1) increased to $522 million for the second quarter of 2018 as cash flow from operations increased to $556 million while capital expenditures of $34 million were relatively consistent with the prior year. Second quarter cash flow from operations increased primarily due to higher operating results due to the Transactions offset by higher content costs, higher interest expense and higher restructuring costs.

SECOND QUARTER SEGMENT RESULTS

Total Company



(dollars in millions)



Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



Change



2018



2017



Change

Revenues:

























U.S. Networks



$

1,780





$

890





100 %



$

2,954





$

1,719





72 %

International Networks



1,051





811





30 %



2,149





1,558





38 %

Education and Other



14





44





(68) %



49





81





(40) %

Corporate and Inter-Segment Eliminations











— %











— %

Total revenues



$

2,845





$

1,745





63 %



$

5,152





$

3,358





53 %



























Adjusted OIBDA:

























U.S. Networks



$

983





$

567





73 %



$

1,635





$

1,068





53 %

International Networks



336





236





42 %



473





430





10 %

Education and Other







5





(100) %



3





(1)





NM

Corporate and Inter-Segment Eliminations



(105)





(91)





(15) %



(200)





(177)





(13) %

Total Adjusted OIBDA



$

1,214





$

717





69 %



$

1,911





$

1,320





45 %



U.S. Networks











(dollars in millions)



Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



Change



2018



2017



Change

Revenues:

























Distribution



$

654





$

400





64 %



$

1,168





$

808





45 %

Advertising



1,090





472





NM



1,717





877





96 %

Other



36





18





100 %



69





34





NM

Total revenues



$

1,780





$

890





100 %



$

2,954





$

1,719





72 %

Adjusted OIBDA



$

983





$

567





73 %



$

1,635





$

1,068





53 %



NM: Not Meaningful

U.S. Networks' revenues for the second quarter of 2018 increased to $1,780 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions, revenues decreased 1%, as distribution and advertising revenues both remained consistent, while other revenues decreased 33% due to lower program and merchandising sales. On a pro forma combined basis, U.S. Networks' revenues for the second quarter increased 1%, as distribution revenues and advertising revenues each increased 1%, while other revenues decreased 10%. The growth in pro forma combined distribution revenues was primarily due to an increase in contractual affiliate rates, partially offset by a decline in affiliate subscribers and to a lesser extent, lower contributions from content deliveries under licensing agreements.

(1)

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

 

On a pro forma combined basis, total portfolio subscribers declined 5%, while subscribers to our fully distributed networks declined 3%. The growth in pro forma advertising revenues was primarily driven by continued monetization of our digital content offerings, and to a lesser extent higher pricing, partially offset by lower audience delivery on our linear networks.

Operating expenses for U.S. Networks on a reported basis increased to $797 million compared with prior year quarter operating expenses of $323 million. Excluding the impact of the Transactions, operating expenses increased 5%, as costs of revenues increased 3% and SG&A expenses increased 7%. On a pro forma combined basis, total operating expenses increased 1% as costs of revenues increased 1% and SG&A expenses remained consistent. The increase in pro forma combined operating expenses was primarily attributable to higher marketing spending due to the timing of premieres partially offset by lower personnel costs.

U.S. Networks' Adjusted OIBDA increased 73% to $983 million compared with the prior year quarter. Excluding the impact of the Transactions, U.S. Networks' Adjusted OIBDA decreased 4%. On a pro forma combined basis, Adjusted OIBDA increased 1%, as increases in distribution and advertising revenue were partially offset by increases in costs of revenues.

 

International Networks



(dollars in millions)



Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



Change



2018



2017



Change

Revenues:

























Distribution



$

532





$

457





16 %



$

1,069





$

904





18 %

Advertising



473





333





42 %



858





615





40 %

Other



46





21





NM



222





39





NM

Total revenues



$

1,051





$

811





30 %



$

2,149





$

1,558





38 %

Adjusted OIBDA



$

336





$

236





42 %



$

473





$

430





10 %

International Networks' revenues for the second quarter of 2018 increased 30% to $1,051 million compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, International Networks' revenues increased 5%, driven by a 6% increase in distribution revenues and a 60% increase in other revenues, while advertising revenues remained flat. On a pro forma combined basis, excluding the impact of foreign currency fluctuations, International Networks' revenues increased 5%, driven by a 6% increase in distribution revenues, a 2% increase in advertising revenues and a 37% increase in other revenues. Pro forma distribution revenue growth was primarily driven by increases in digital subscription revenues in Europe and higher pricing in Latin America, partially offset by pricing declines in Asia. Pro forma advertising revenue growth was primarily due to increased sell through resulting in higher sales volumes and higher pricing in certain markets in Europe. Pro forma other revenues increased primarily due to higher content sales.

Operating expenses for International Networks on a reported basis increased 24% compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, operating expenses increased 2%, as costs of revenues increased 2% and SG&A increased 3%. On a pro forma combined basis, excluding currency effects, operating expenses increased 2%, as costs of revenues increased 4%, primarily driven by spending on sports content and associated production costs, while SG&A decreased 3% due to lower personnel costs.

International Networks' Adjusted OIBDA increased 42% to $336 million compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, International Networks' Adjusted OIBDA increased 12%. On a pro forma combined basis, excluding currency effects, Adjusted OIBDA increased 14%. The increase in pro forma combined Adjusted OIBDA was primarily driven by increases in revenues, partially offset by increases in costs of revenues.

 

Education and Other



(dollars in millions)



Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



Change



2018



2017



Change

Revenues



$

14





$

44





(68) %





$

49





$

81





(40) %

Adjusted OIBDA



$





$

5





(100) %





$

3





$

(1)





NM

Education and Other revenues for the second quarter of 2018 decreased $30 million and Adjusted OIBDA decreased $5 million, primarily due to the sale of a majority stake in the education business on April 30, 2018.

Corporate and Inter-Segment Eliminations

Adjusted OIBDA for the second quarter of 2018 decreased 15% compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, Adjusted OIBDA decreased 4%. Excluding the impact of foreign currency fluctuations and on a pro forma basis, the Adjusted OIBDA loss decreased 9% compared with the prior year quarter due to reductions in personnel costs as a result of the integration of Scripps Networks partially offset by increases in technology costs.

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.

 

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 19 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 Operating Income Before Depreciation and Amortization ("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 and integration of Scripps Networks.

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, restructuring and other charges, certain impairment charges, gains and losses on business and asset dispositions and Scripps Networks transaction and integration costs from the calculation of Adjusted OIBDA due to their impact on comparability between periods. The Company also excludes depreciation of fixed assets and amortization of intangible assets, as these amounts do not represent cash payments in the current reporting period. Certain corporate expenses are excluded from segment results to enable executive management to evaluate segment performance based upon the decisions of segment executives. Total Adjusted OIBDA should be considered in addition to, but not a substitute for, operating income, net income and other measures of financial performance reported in accordance with GAAP. 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

In addition to the Transactions, 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, 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.

Selling, General and Administrative Expense

Selling, general and administrative expense, as presented, excludes mark-to-market based compensation and Scripps Networks transaction and integration costs due to their impact on comparability between periods.

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 discussion and tables beginning on page 11 compares our actual and pro forma combined results as if the Transactions occurred on January 1, 2017. Management believes reviewing our actual operating results in addition to combined pro forma results is useful in identifying trends in, or reaching conclusions regarding, the overall operating performance of our businesses. Our combined 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 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.

Actual amounts for the three and six months ended June 30, 2018 include the results of operations for the Discovery and Scripps Networks, OWN and MTG businesses for the period since each respective transaction. Scripps Networks was acquired on March 6, 2018, OWN was consolidated on November 30, 2017 and MTG was consolidated on September 25, 2017.

Conference Call Information

Discovery will host a conference call today, August 7, 2018 at 8:30 a.m. ET to discuss its second 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 conference ID: 7895109 and 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 Networks 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.

About Discovery

Discovery, Inc. DISCA DISCB, DISCK))) is a global leader in real life entertainment, serving a passionate audience of superfans around the world with content that inspires, informs and entertains. Discovery delivers over 8,000 hours of original programming each year and has category leadership across deeply loved content genres around the world. Available in 220 countries and territories and in nearly 50 languages, Discovery is a platform innovator, reaching viewers on all screens, including TV Everywhere products such as the GO portfolio of apps and Discovery Kids Play; direct-to-consumer streaming services such as Eurosport Player and Motor Trend OnDemand; digital-first and social content from Group Nine Media and a strategic alliance with the PGA Tour to create the Global Home of Golf. Discovery's portfolio of premium brands includes Discovery Channel, HGTV, Food Network, TLC, Investigation Discovery, Travel Channel, Turbo/Velocity, Animal Planet, and Science Channel, as well as OWN: Oprah Winfrey Network in the U.S., Discovery Kids in Latin America, and Eurosport, the leading provider of locally relevant, premium sports and Home of the Olympic Games across Europe. For more information, please visit https://corporate.discovery.com and follow @DiscoveryIncTV across social platforms.

DISCOVERY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited; in millions, except per share amounts)







Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



2018



2017

Revenues:













Distribution



$

1,186





$

857





$

2,237





$

1,712



Advertising



1,563





805





2,575





1,492



Other



96





83





340





154



Total revenues



2,845





1,745





5,152





3,358



Costs and expenses:

















Costs of revenues, excluding depreciation and amortization



995





634





2,055





1,241



Selling, general and administrative



687





389





1,296





804



Depreciation and amortization



410





80





603





160



Restructuring and other charges



187





8





428





32



(Gain) loss on disposition



(84)





4





(84)





4



Total costs and expenses



2,195





1,115





4,298





2,241



Operating income



650





630





854





1,117



Interest expense



(196)





(91)





(373)





(182)



Loss on extinguishment of debt















(54)



Loss from equity investees, net



(40)





(42)





(62)





(95)



Other expense, net



(47)





(24)





(69)





(37)



Income before income taxes



367





473





350





749



Income tax expense



(123)





(93)





(103)





(148)



Net income



244





380





247





601



Net income attributable to noncontrolling interests



(23)









(28)







Net income attributable to redeemable noncontrolling interests



(5)





(6)





(11)





(12)



Net income available to Discovery, Inc.



$

216





$

374





$

208





$

589





















Net income per share allocated to Discovery, Inc. Series A, B and C

common stockholders:

















Basic



$

0.30





$

0.65





$

0.31





$

1.02



Diluted(1)



$

0.30





$

0.64





$

0.31





$

1.01





















Weighted average shares outstanding:

















Basic



523





384





473





387



Diluted(1)



712





578





661





583







(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)







June 30, 2018



December 31, 2017

ASSETS









Current assets:









Cash and cash equivalents



$

392





$

7,309



Receivables, net



2,747





1,838



Content rights, net



358





410



Prepaid expenses and other current assets



409





434



Total current assets



3,906





9,991













Noncurrent content rights, net



3,258





2,213



Property and equipment, net



784





597



Assets held for sale



68







Goodwill, net



13,119





7,073



Intangible assets, net



10,368





1,770



Equity method investments



1,023





335



Other noncurrent assets



966





576



Total assets



$

33,492





$

22,555



LIABILITIES AND EQUITY









Current liabilities:









Accounts payable



$

300





$

277



Accrued liabilities



1,473





1,309



Deferred revenues



277





255



Current portion of debt



646





30



Total current liabilities



2,696





1,871













Noncurrent portion of debt



17,683





14,755



Deferred income taxes



1,968





319



Other noncurrent liabilities



1,109





587



Total liabilities



23,456





17,532



Redeemable noncontrolling interests



410





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



10,590





7,295



Treasury stock, at cost



(6,737)





(6,737)



Retained earnings



4,867





4,632



Accumulated other comprehensive loss



(790)





(585)



Total Discovery, Inc. stockholders' equity



7,936





4,610



     Noncontrolling interests



1,690







Total equity



9,626





4,610



Total liabilities and equity



$

33,492





$

22,555



 

 

DISCOVERY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in millions)





Six Months Ended June 30,



2018



2017

Operating Activities







Net income

$

247





$

601



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







Share-based compensation expense

49





22



Depreciation and amortization

603





160



Content rights expense and impairment

1,660





910



(Gain) loss on disposition

(84)





4



Equity in losses of equity method investee companies and cash distributions

95





100



Deferred income taxes

(80)





(88)



Loss on extinguishment of debt





54



Other, net

25





16



Changes in operating assets and liabilities, net of acquisitions and dispositions:







Receivables, net

(176)





(249)



Content rights and payables, net

(1,583)





(947)



Accounts payable and accrued liabilities

(68)





(151)



Income taxes receivable and prepaid income taxes

(42)





32



Foreign currency and other, net

70





(21)



Cash provided by operating activities

716





443



Investing Activities







Business acquisitions, net of cash acquired

(8,565)







Payments for investments

(48)





(270)



Proceeds from dispositions, net of cash disposed

107





29



Purchases of property and equipment

(82)





(78)



Distributions from equity method investees





18



Proceeds from derivative instruments, net

1





5



Other investing activities, net

4





3



Cash used in investing activities

(8,583)





(293)



Financing Activities







Commercial paper borrowings, net

579





25



Borrowings under revolving credit facility





350



Principal repayments of revolving credit facility

(50)





(200)



Borrowings under term loan facilities

2,000







Principal repayments of term loans

(1,500)







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

(25)





(19)



Repurchases of stock





(501)



Cash settlement of common stock repurchase contracts





58



Distributions to noncontrolling interests and redeemable noncontrolling interests

(59)





(20)



Share-based plan proceeds, net

26





11



Borrowings under program financing line of credit

23







Other financing activities, net

(17)





(8)



Cash provided by (used in) financing activities

977





(295)



Effect of exchange rate changes on cash and cash equivalents

(27)





51



Net change in cash and cash equivalents

(6,917)





(94)



Cash and cash equivalents, beginning of period

7,309





300



Cash and cash equivalents, end of period

$

392





$

206



 

 

 

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 June 30,





















2018



2017



Actual

Change



Pro Forma

Combined

Change



Pro

Forma

Ex-FX(2)





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%



%

Revenues:

































Distribution



$

1,186



$



$

1,186





$

857



$

277



$

1,134





$

329



38 %



$

52



5 %



3 %

Advertising



1,563



1



1,564





805



715



1,520





758



94 %



44



3 %



1 %

Other



96



(2)



94





83



32



115





13



16 %



(21)



(18) %



(19) %

Total revenues



2,845



(1)



2,844





1,745



1,024



2,769





1,100



63 %



75



3 %



1 %

Costs of revenues,

excluding

depreciation and

amortization



995



5



1,000





634



335



969





361



57 %



31



3 %



1 %

Selling, general and

administrative



636



(1)



635





394



259



653





242



61 %



(18)



(3)%



(5)%

Adjusted OIBDA(3)



$

1,214



$

(5)



$

1,209





$

717



$

430



$

1,147





497



69 %



62



5 %



5 %





TOTAL COMPANY UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Three Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



650



66



716





630



121



751





$

20



3 %



$

(35)



(5) %

Restructuring and other charges



187





187





8





8





179



NM



179



NM

Depreciation and amortization



410



(70)



340





80



311



391





330



NM



(51)



(13) %

Mark-to-market share-

based compensation



26



(1)



25





(5)



(2)



(7)





31



NM



32



NM

Scripps Networks

transaction and

integration costs



25





25













25



100 %



25



100 %

(Gain) loss on disposition



(84)





(84)





4





4





(88)



NM



(88)



NM

Adjusted OIBDA(3)



$

1,214



$

(5)



$

1,209





$

717



$

430



$

1,147





497



69 %



62



5 %



































































(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)



U.S. NETWORKS REPORTED AND PRO FORMA FINANCIAL RESULTS







Three Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Revenues:





























Distribution



$

654



$

(1)



$

653





$

400



$

249



$

649





$

254



64 %



$

4



1 %

Advertising



1,090



1



1,091





472



607



1,079





618



NM



12



1 %

Other



36



(1)



35





18



20



38





18



100 %



(3)



(8)%

Total revenues



1,780



(1)



1,779





890



876



1,766





890



100 %



13



1 %

Costs of revenues,

excluding

depreciation and

amortization



(490)



1



(489)





(216)



(267)



(483)





(274)



NM



(6)



(1) %

Selling, general and

administrative



(307)



(1)



(308)





(107)



(202)



(309)





(200)



NM



1



— %

Adjusted OIBDA(2)



983



(1)



982





567



407



974





416



73 %



8



1 %



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

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Three Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

667



$

69



$

736





$

559



$

133



$

692





$

108



19 %



$

44



6 %

Depreciation and

amortization



295



(70)



225





6



283



289





289



NM



(64)



(22) %

Restructuring and

other charges



19





19













19



100 %



19



100 %

Inter-segment

eliminations



(2)





(2)





2



(7)



(5)





(4)



NM



3



60 %

Mark-to-market

share-based

compensation













(2)



(2)







— %



2



100 %

Scripps Networks

transaction and

integration costs



4





4













4



100 %



4



100 %

Adjusted OIBDA(2)



983



(1)



982





567



407



974





416



73 %



8



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.

 

 

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 June 30,





















2018



2017



Actual

Change



Pro Forma

Combined

Change



Pro

Forma

Ex-FX(2)





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%



%

Revenues:

































Distribution



$

532



$

1



$

533





$

457



$

28



$

485





$

75



16 %



$

48



10 %



6 %

Advertising



473





473





333



108



441





140



42 %



32



7 %



2 %

Other



46



(1)



45





21



12



33





25



NM



12



36 %



37 %

Total revenues



1,051





1,051





811



148



959





240



30%



92



10 %



5 %

Costs of revenues,

excluding

depreciation and

amortization



(499)



(6)



(505)





(400)



(68)



(468)





(99)



(25 )%



(37)



(8) %



(4) %

Selling, general and

administrative



(216)



1



(215)





(175)



(35)



(210)





(41)



(23) %



(5)



(2)%



3 %

Adjusted OIBDA(3)



336



(5)



331





236



45



281





100



42 %



50



18 %



14 %



INTERNATIONAL NETWORKS UNAUDITED RECONCILIATION OF OPERATING INCOME TO PRO FORMA

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Three Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

102



$

(5)



$

97





$

177



$

12



$

189





$

(75)



(42) %



$

(92)



(49) %

Depreciation and

amortization



83





83





55



27



82





28



51 %



1



1 %

Restructuring and

other charges



146





146





4





4





142



NM



142



NM

Inter-segment

eliminations



5





5







6



6





5



100 %



(1)



(17) %

Adjusted OIBDA(3)



336



(5)



331





236



45



281





100



42 %



50



18 %



(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.

 

 

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 June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Revenues:



$



$



$





$



$



$





$



— %



$



— %

Costs of revenues,

excluding

depreciation and

amortization











(1)





(1)





1



100 %



1



100 %

Selling, general and

administrative



(105)



1



(104)





(90)



(22)



(112)





(15)



(17) %



8



7 %

Adjusted OIBDA(2)



(105)



1



(104)





(91)



(22)



(113)





(14)



(15) %



9



8 %



CORPORATE AND INTER-SEGMENT ELIMINATIONS' UNAUDITED RECONCILIATION OF OPERATING

INCOME TO PRO FORMA ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Three Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

(204)



$

2



$

(202)





$

(108)



$

(24)



$

(132)





$

(96)



(89) %



$

(70)



(53) %

Mark-to-market

share-based

compensation



26



(1)



25





(5)





(5)





31



NM



30



NM

Depreciation and

amortization



31





31





18



1



19





13



72 %



12



63 %

Restructuring and

other charges



21





21





4





4





17



NM



17



NM

Scripps Networks

transaction and

integration costs



21





21













21



100 %



21



100 %

Inter-segment

eliminations













1



1







— %



(1)



(100) %

Adjusted OIBDA(2)



(105)



1



(104)





(91)



(22)



(113)





(14)



(15) %



9



8 %



(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.

 

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



TOTAL COMPANY REPORTED AND PRO FORMA FINANCIAL RESULTS(2)







Six Months Ended June 30,





















2018



2017



Actual

Change



Pro Forma

Combined

Change



Pro

Forma

Ex-FX(3)





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%



%

Revenues:

































Distribution



$

2,237



$

177



$

2,414





$

1,712



$

555



$

2,267





$

525



31 %



$

147



6 %



4 %

Advertising



2,575



426



3,001





$

1,492



1,357



2,849





1,083



73 %



152



5 %



3 %

Other



340



19



359





154



68



222





186



NM



137



62 %



56 %

Total revenues



5,152



622



5,774





3,358



1,980



5,338





1,794



53 %



436



8 %



6 %

Costs of revenues,

excluding

depreciation and

amortization



2,055



205



2,260





1,241



642



1,883





814



66 %



377



20 %



16 %

Selling, general and

administrative



1,186



159



1,345





797



524



1,321





389



49 %



24



2 %



2 %

Adjusted OIBDA(4)



1,911



258



2,169





1,320



814



2,134





591



45 %



35



2 %



1 %



TOTAL COMPANY UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



854



213



1,067





1,117



191



1,308





(263)



(24) %



(241)



(18) %

Restructuring and

other charges



428



10



438





32





32





396



NM



406



NM

Depreciation and

amortization



603



64



667





160



622



782





443



NM



(115)



(15)%

Mark-to-market

share-based

compensation



29





29





7



1



8





22



NM



21



NM

Scripps Networks

transaction and

integration costs



81



(28)



53













81



100 %



53



100 %

(Gain) loss on

disposition



(84)





(84)





4





4





(88)



NM



(88)



NM

Inter-segment

eliminations





(1)



(1)















— %



(1)



(100) %

Adjusted OIBDA(4)



1,911



258



2,169





1,320



814



2,134





591



45 %



35



2 %



(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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after March 31, 2018. These changes impact

the costs of revenue, depreciation and amortization, and restructuring and other charges line items. The pro forma adjustments disclosed above are inclusive of these

updates and therefore many not reconcile to previously disclosed amounts.

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

(4) See full definition of Adjusted OIBDA on page 5.

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



U.S. NETWORKS REPORTED AND PRO FORMA FINANCIAL RESULTS(2)







Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Revenues:





























Distribution



$

1,168



$

155



$

1,323





$

808



$

500



$

1,308





$

360



45 %



$

15



1 %

Advertising



1,717



357



2,074





877



1,168



2,045





840



96 %



29



1 %

Other



69



6



75





34



43



77





35



NM



(2)



(3) %

Total revenues



2,954



518



3,472





1,719



1,711



3,430





1,235



72 %



42



1 %

Costs of revenues,

excluding

depreciation and

amortization



(811)



(152)



(963)





(426)



(510)



(936)





(385)



90 %



(27)



(3) %

Selling, general and

administrative



(508)



(111)



(619)





(225)



(404)



(629)





(283)



NM



10



2 %

Adjusted OIBDA(3)



1,635



255



1,890





1,068



797



1,865





567



53 %



25



1 %



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

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION











Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

1,182



$

209



$

1,391





$

1,042



$

246



$

1,288





$

140



13 %



$

103



8 %

Restructuring and

other charges



53



6



59





4





4





49



NM



55



NM

Depreciation and

amortization



395



44



439





14



568



582





381



NM



(143)



(25) %

Mark-to-market

share-based

compensation













(2)



(2)







— %



2



100 %

Inter-segment

eliminations



1



(4)



(3)





8



(15)



(7)





(7)



(88) %



4



57 %

Scripps Networks

transaction and

integration costs



4





4













4



100 %



4



100 %

Adjusted OIBDA(3)



1,635



255



1,890





1,068



797



1,865





567



53 %



25



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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after March 31, 2018. These changes impact

the costs of revenue, depreciation and amortization, and restructuring and other charges line items. The pro forma adjustments disclosed above are inclusive of these

updates and therefore many not reconcile to previously disclosed amounts.

(3) See full definition of Adjusted OIBDA on page 5.

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

UNAUDITED SELECTED PRO FORMA FINANCIALS(1)

(unaudited; amounts in millions)



INTERNATIONAL NETWORKS REPORTED AND PRO FORMA FINANCIAL RESULTS(2) 







Six Months Ended June 30,





















2018



2017



Actual

Change



Pro Forma

Combined

Change



Pro

Forma

Ex-FX(3)





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%



%

Revenues:

































Distribution



$

1,069



$

22



$

1,091





$

904



$

55



$

959





$

165



18 %



$

132



14 %



8 %

Advertising



858



69



927





615



189



804





243



40 %



123



15 %



6 %

Other



222



13



235





39



25



64





183



NM



171



NM



NM

Total revenues



2,149



104



2,253





1,558



269



1,827





591



38 %



426



23 %



15 %

Costs of revenues,

excluding

depreciation and

amortization



(1,226)



(53)



(1,279)





(781)



(132)



(913)





(445)



(57) %



(366)



(40) %



(31) %

Selling, general and

administrative



(450)



(26)



(476)





(347)



(69)



(416)





(103)



(30) %



(60)



(14) %



(4) %

Adjusted OIBDA(4)



473



25



498





430



68



498





43



10 %





— %



4 %



INTERNATIONAL NETWORKS UNAUDITED RECONCILIATION OF OPERATING INCOME TO PRO FORMA

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

71



$

1



$

72





$

300



$

3



$

303





$

(229)



(76) %



$

(231)



(76) %

Depreciation and

amortization



150



19



169





109



53



162





41



38 %



7



4 %

Inter-segment

eliminations



6



3



9







12



12





6



100 %



(3)



(25) %

Restructuring and

other charges



246



2



248





21





21





225



NM



227



NM

Adjusted OIBDA(4)



473



25



498





430



68



498





43



10 %





— %



(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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after March 31, 2018. These changes impact

the costs of revenue, depreciation and amortization, and restructuring and other charges line items. The pro forma adjustments disclosed above are inclusive of these

updates and therefore many not reconcile to previously disclosed amounts.

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

(4) See full definition of Adjusted OIBDA on page 5.

 

 

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(2)







Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Revenues:



$



$



$





$



$



$







— %





— %

Costs of revenues,

excluding depreciation

and amortization



(1)





(1)





(1)





(1)







— %





— %

Selling, general and

administrative



(199)



(22)



(221)





(176)



(51)



(227)





(23)



(13)%



6



3 %

Adjusted OIBDA(3)



(200)



(22)



(222)





(177)



(51)



(228)





(23)



(13)%



6



3 %



CORPORATE AND INTER-SEGMENT ELIMINATIONS UNAUDITED RECONCILIATION OF OPERATING

INCOME TO PRO FORMA ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION







Six Months Ended June 30,

















2018



2017



Actual

Change



Pro Forma

Combined

Change





Actual

Pro Forma

Adjustments

Pro Forma

Combined



Actual

Pro Forma

Adjustments

Pro Forma

Combined



$

%



$

%

Operating income



$

(489)



$

3



$

(486)





$

(225)



$

(58)



$

(283)





$

(264)



NM



$

(203)



(72)%

Mark-to-market

share-based

compensation



29





29





7



3



10





22



NM



19



NM

Depreciation and

amortization



55



1



56





35



1



36





20



57 %



20



56 %

Restructuring and

other charges



128



2



130





6





6





122



NM



124



NM

Scripps Networks

transaction and

integration costs



77



(28)



49













77



100 %



49



100 %

Inter-segment

eliminations













3



3







— %



(3)



(100) %

Adjusted OIBDA(3)



(200)



(22)



(222)





(177)



(51)



(228)





(23)



(13) %



6



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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after March 31, 2018. These changes impact the costs of revenue, depreciation and amortization, and restructuring and other charges line items. The pro forma adjustments disclosed above are inclusive of these updates and therefore many not reconcile to previously disclosed amounts.

(3) 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 June 30, 2018





U.S. Networks



International

Networks



Education and

Other



Corporate and

Inter-Segment

Eliminations



Total

Net income available to Discovery, Inc.



















$

216

Net income attributable to redeemable

noncontrolling interests



















5

Net income attributable to noncontrolling interests



















23

Income tax expense



















123

Other expense, net



















47

Loss from equity investees, net



















40

Interest expense



















196

Operating income



667



102



85



(204)



650

   Inter-segment eliminations



(2)



5



(3)





Restructuring and other charges



19



146



1



21



187

Depreciation and amortization



295



83



1



31



410

Mark-to-market share-based compensation









26



26

Scripps Networks transaction and integration costs



4







21



25

(Gain) loss on disposition







(84)





$

(84)

Total Adjusted OIBDA



983



336



$



(105)



$

1,214











































Three Months Ended June 30, 2017





U.S. Networks



International

Networks



Education and

Other



Corporate and

Inter-Segment

Eliminations



Total

Net income available to Discovery, Inc.



















$

374

Net income attributable to redeemable

noncontrolling interests



















6

Income tax expense



















93

Other expense, net



















24

Loss from equity investees, net



















42

Interest expense



















91

Operating income



559



177



2



(108)



630

   Inter-segment eliminations



2





(2)





Restructuring and other charges





4





4



8

Depreciation and amortization



6



55



1



18



80

Mark-to-market share-based compensation









(5)



(5)

Scripps Networks transaction and integration costs











(Gain) loss on disposition







4





4

Total Adjusted OIBDA



567



236



5



(91)



$

717

 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NET INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION

(unaudited; in millions)







Six Months Ended June 30, 2018





U.S. Networks



International

Networks



Education and

Other



Corporate and

Inter-Segment

Eliminations



Total

Net income available to Discovery, Inc.



















$

208



Net income attributable to redeemable

noncontrolling interests



















11



Net income attributable to noncontrolling interests



















28



Income tax expense



















103



Other expense, net



















69



Loss from equity investees, net



















62



Interest expense



















373



Operating income



1,182



71



90



(489)



854



   Inter-segment eliminations



1



6



(7)







Restructuring and other charges



53



246



1



128



428



Depreciation and amortization



395



150



3



55



603



Mark-to-market share-based compensation









29



29



Scripps Networks transaction and integration costs



4







77



81



(Gain) loss on disposition







(84)





(84)



Total Adjusted OIBDA



1,635



473



$

3



(200)



$

1,911























































Six Months Ended June 30, 2017





U.S. Networks



International

Networks



Education and

Other



Corporate and

Inter-Segment

Eliminations



Total

Net income available to Discovery, Inc.



















$

589



Net income attributable to redeemable

noncontrolling interests



















12



Net income attributable to noncontrolling interests





















Income tax expense



















148



Other expense, net



















37



Loss from equity investees, net



















95



Loss on extinguishment of debt



















54



Interest expense















182



Operating income



1,042



300





(225)



1,117



   Inter-segment eliminations



8





(8)







Restructuring and other charges



4



21



1



6



32



Depreciation and amortization



14



109



2



35



160



Mark-to-market share-based compensation









7



7



Scripps Networks transaction and integration costs













(Gain) loss on disposition







4





4



Total Adjusted OIBDA



1,068



430



(1)



$

(177)



$

1,320







































 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)



EARNINGS PER SHARE







Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



2018



2017

Numerator:

















Net income



$

244





$

380





$

247





$

601



Less:

















Allocation of undistributed income to Series A-1 convertible preferred

stock



(21)





(46)





(22)





(72)



Net income attributable to noncontrolling interests



(23)









(28)







Net income attributable to redeemable noncontrolling interests



(5)





(6)





(11)





(12)



Redeemable noncontrolling interest adjustments to redemption value



(6)









(6)







Net income allocated to Discovery, Inc. Series A, B and C common and Series

C-1 convertible preferred stockholders for basic net income per share



$

189





$

328





$

180





$

517



Allocation of net income to Discovery, Inc. Series A, B and C common

stockholders and Series C-1 convertible preferred stockholders for basic net income per share:

















Series A, B and C common stockholders



155





250





145





393



Series C-1 convertible preferred stockholders



34





78





35





124



Total



189





328





180





517



Add:

















Allocation of undistributed income to Series A-1 convertible preferred

stockholders



21





46





22





72



Net income allocated to Discovery, Inc. Series A, B and C common

stockholders for diluted net income per share



$

210





$

374





$

202





$

589





















Denominator — weighted average:

















Series A, B and C common shares outstanding — basic



523





384





473





387



Impact of assumed preferred stock conversion



187





192





187





193



Dilutive effect of share-based awards



2





2





1





3



Series A, B and C common shares outstanding — diluted



712





578





661





583



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



6





6





6





6





















Basic net income per share allocated to Discovery, Inc. Series A, B and C

common and Series C-1 convertible preferred stockholders:

















Series A, B and C common stockholders



$

0.30





$

0.65





$

0.31





$

1.02



Series C-1 convertible preferred stockholders



$

5.73





$

12.54





$

5.93





$

19.65





















Diluted net income per share allocated to Discovery, Inc. Series A, B and C

common and Series C-1 convertible preferred stockholders:

















Series A, B and C common stockholders



$

0.30





$

0.64





$

0.31





$

1.01



Series C-1 convertible preferred stockholders



$

5.72





$

12.50





$

5.92





$

19.56



 

 

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 June 30,



Six Months Ended June 30,





2018



2017



Change



2018



2017



Change

Diluted net income per share available to Discovery, Inc. Series

A, B and C common stockholders



$

0.30





$

0.64





$

(0.34)





$

0.31





$

1.01





$

(0.70)



Per share impact of amortization of acquisition-related

intangible assets, net of tax



0.36





0.04





0.32





0.53





0.08





0.45



Adjusted earnings per diluted share



$

0.66





$

0.68





$

(0.02)





$

0.84





$

1.09





$

(0.25)





CALCULATION OF FREE CASH FLOW







Three Months Ended June 30,



Six Months Ended June 30,





2018



2017



Change



% Change



2018



2017



Change



% Change

Cash provided by operating

activities



556





$

188





$

368





NM



$

716





$

443





$

273



62%

Purchases of property and

equipment



(34)





(31)





(3)





(10)%



(82)





(78)





(4)



(5)%

Free cash flow



$

522





$

157





$

365





NM



$

634





$

365





$

269



74%































































 

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)

BORROWINGS





June 30, 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

347



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

522



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

694



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

500



Revolving credit facility

375



Commercial paper

579



Program financing line of credit

23



Capital lease obligations

279



Total debt

18,469



Unamortized discount, premium and debt issuance costs, net

(140)



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

18,329



Current portion of debt

(646)



Noncurrent portion of debt

$

17,683



 

 

Cision View original content:http://www.prnewswire.com/news-releases/discovery-inc-reports-second-quarter-2018-results-300693068.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!