SILVER SPRING, Md., Nov. 8, 2018 /PRNewswire/ -- Discovery, Inc. ("Discovery" or the "Company") (NASDAQ: DISCA, DISCB, DISCK) today reported financial results for the third quarter ended September 30, 2018.

"Our solid third quarter results demonstrate the strength of our brands and unmatched multi-platform distribution network, as we continue to position our broad suite of IP to maximize value and extend our global presence," said David Zaslav, President and Chief Executive Officer for Discovery. "We are very pleased with how far we've come in the eight months since we closed our merger with Scripps Networks, highlighted by the acceleration of synergy generation and strong Adjusted OIBDA growth in the third quarter. Additionally, we continue to drive organic growth opportunities across our diverse portfolio, further positioning us for continued cash flow generation and additional value creation. We remain increasingly optimistic about the roadmap ahead of us as we drive forward with our plan to transform our Company."

Third Quarter 2018 Results
Third quarter revenues of $2,592 million increased 57% 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 increased 1%, as a 3% increase in International Networks and a 2% increase in U.S. Networks were partially offset by a significant decrease in Education and Other revenues due to 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 third quarter revenues increased 2%, as International Networks revenues increased 2% and U.S. Networks revenues increased 4%, partially offset by the significant decrease in Education and Other revenues.

Third quarter Adjusted Operating Income Before Depreciation and Amortization ("Adjusted OIBDA")(4) increased 82% to $1,044 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions and foreign currency fluctuations, Adjusted OIBDA increased 9% compared with the prior year quarter, as International Networks increased 21% and U.S. Networks increased 6%. On a pro forma combined basis, excluding the impact of foreign currency fluctuations, third quarter Adjusted OIBDA increased 18%, as International Networks' Adjusted OIBDA increased 27% and U.S. Networks Adjusted OIBDA increased 13%.

Third quarter net income available to Discovery ("DCI Net Income") was $117 million, compared with $218 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 tax expenses and higher interest expense. Diluted earnings per share(5) decreased to $0.16 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 $0.52. Adjusted EPS excluding restructuring and other charges was $0.79, and included $190 million (or $0.27 per share) of after-tax restructuring and other charges.

(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 $907 million for the third quarter of 2018 as cash flow from operations increased to $931 million while capital expenditures of $24 million were consistent with the prior year quarter. Third quarter cash flow from operations increased primarily due to higher operating results due to the Transactions offset by higher content costs, restructuring costs and interest expense.

THIRD QUARTER SEGMENT RESULTS

 

Total Company

(dollars in millions)


Three Months Ended
September 30,


Nine Months Ended
September 30,



2018


2017


Change


2018


2017


Change

Revenues:













U.S. Networks


$

1,674



$

823



NM


$

4,628



$

2,542



82

%

International Networks


916



796



15

%


3,065



2,354



30

%

Education and Other


3



32



(91)

%


52



113



(54)

%

Corporate and Inter-Segment Eliminations


(1)





NM


(1)





NM

Total revenues


$

2,592



$

1,651



57

%


$

7,744



$

5,009



55

%














Adjusted OIBDA:













U.S. Networks


$

901



$

480



88

%


$

2,536



$

1,548



64

%

International Networks


254



180



41

%


727



610



19

%

Education and Other






%


3



(1)



NM

Corporate and Inter-Segment Eliminations


(111)



(85)



(31)

%


(311)



(262)



(19)

%

Total Adjusted OIBDA


$

1,044



$

575



82

%


$

2,955



$

1,895



56

%


U.S. Networks

(dollars in millions)


Three Months Ended
September 30,


Nine Months Ended
September 30,



2018


2017


Change


2018


2017


Change

Revenues:













Distribution


$

644



$

402



60

%


$

1,812



$

1,210



50

%

Advertising


991



407



NM


2,708



1,284



NM

Other


39



14



NM


108



48



NM

Total revenues


$

1,674



$

823



NM


$

4,628



$

2,542



82

%

Adjusted OIBDA


$

901



$

480



88

%


$

2,536



$

1,548



64

%

U.S. Networks' revenues for the third quarter of 2018 increased to $1,674 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions, revenues increased 2%, as an 8% increase in advertising revenues was partially offset by a 2% decrease in distribution revenues and a 29% decrease in other revenues. On a pro forma combined basis, U.S. Networks' revenues for the third quarter increased 4%, as advertising revenues increased 5%, distribution revenues remained consistent and other revenues increased 18%.

(1)

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

NM: Not Meaningful

The growth in third quarter pro forma advertising revenues was primarily driven by increases in pricing and to a lesser extent volume, as well as the continued monetization of digital content offerings, partially offset by the impact of audience declines on our linear networks. Pro forma distribution revenues remained consistent, as increases in contractual affiliate rates were offset by a decline in subscribers and lower contributions from content deliveries under licensing agreements. On a pro forma combined basis, total portfolio subscribers declined 5%, while subscribers to our fully distributed networks declined 2%.

Operating expenses for U.S. Networks on a reported basis increased to $773 million compared with operating expenses of $343 million in the prior year quarter. Excluding the impact of the Transactions, operating expenses decreased 3%, as costs of revenues decreased 4% and SG&A expenses decreased 1%. On a pro forma combined basis, total operating expenses decreased 6%, as costs of revenues decreased 6% and SG&A expenses decreased 4%. The decrease in pro forma combined operating expenses was primarily attributable to higher content impairment expense recorded by Scripps Networks during the three months ended September 30, 2017, lower personnel costs due to restructuring and the integration of Scripps Networks and decreased spending on marketing.

U.S. Networks' Adjusted OIBDA increased 88% to $901 million on a reported basis compared with the prior year quarter. Excluding the impact of the Transactions, U.S. Networks' Adjusted OIBDA increased 6%. On a pro forma combined basis, Adjusted OIBDA increased 13%, driven by increases in revenues and declines in operating expenses.

International Networks

(dollars in millions)


Three Months Ended
September 30,


Nine Months Ended
September 30,



2018


2017


Change


2018


2017


Change

Revenues:













Distribution


$

508



$

479



6

%


$

1,577



$

1,383



14

%

Advertising


374



298



26

%


1,232



913



35

%

Other


34



19



79

%


256



58



NM

Total revenues


$

916



$

796



15

%


$

3,065



$

2,354



30

%

Adjusted OIBDA


$

254



$

180



41

%


$

727



$

610



19

%

International Networks' revenues for the third quarter of 2018 on a reported basis increased 15% to $916 million compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, International Networks' revenues increased 3%, driven by a 3% increase in distribution revenues, while advertising revenues remained flat and other revenues decreased $1 million. On a pro forma combined basis, excluding the impact of foreign currency fluctuations, International Networks' revenues increased 2%, driven by a 3% increase in distribution revenues and a 2% increase in advertising revenues, slightly offset by a decrease in other revenues. Pro forma distribution revenue growth was primarily driven by increases in subscribers to our linear networks and digital subscription revenues in Europe and increases in pricing in Latin America, partially offset by pricing declines in Asia. Pro forma advertising revenue growth was primarily driven by increases in Europe, mostly due to higher pricing, partially offset by viewership declines in Europe.

Operating expenses for International Networks on a reported basis increased to $662 million compared with operating expenses of $616 million the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, operating expenses decreased 3%, as costs of revenues decreased 6% slightly offset by an increase in SG&A of 4%. On a pro forma combined basis, excluding currency effects, operating expenses decreased 5%, as costs of revenues decreased 7%, primarily attributable to content synergies following the acquisition of Scripps Networks while SG&A remained consistent, as cost savings from the integration of Scripps Networks offset increased personnel spending related to digital distribution offerings.

International Networks' Adjusted OIBDA increased 41% to $254 million on a reported basis compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, International Networks' Adjusted OIBDA increased 21%. On a pro forma combined basis, excluding currency effects, Adjusted OIBDA increased 27%. The increase in pro forma combined Adjusted OIBDA was primarily driven by increases in revenues and decreases in costs of revenues.

Education and Other

(dollars in millions)


Three Months Ended
September 30,


Nine Months Ended
September 30,



2018


2017


Change


2018


2017


Change

Revenues


$

3



$

32



(91)

%


$

52



$

113



(54)

%

Adjusted OIBDA


$



$



%


$

3



$

(1)



NM

Education and Other revenues for the third quarter of 2018 decreased $29 million and Adjusted OIBDA was flat due to the sale of a majority stake in the education business resulting in deconsolidation on April 30, 2018. The Education and Other segment now only includes activities associated with inter-company sales of productions for the U.S. Networks segment.

Corporate and Inter-Segment Eliminations
Adjusted OIBDA for the third quarter of 2018 decreased 31% on a reported basis compared with the prior year quarter. Excluding the impact of the acquisition of Scripps Networks and foreign currency fluctuations, Adjusted OIBDA decreased 20%. On a pro forma combined basis, excluding the impact of foreign currency fluctuations, Adjusted OIBDA decreased 1% compared with the prior year quarter due to increased technology costs, partially offset by reductions in personnel costs as a result of the integration of Scripps Networks.

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 compare 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 nine months ended September 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, November 8, 2018 at 8:30 a.m. ET to discuss its third 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: 8488208 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. (Nasdaq: 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
September 30,


Nine Months Ended
September 30,



2018


2017


2018


2017

Revenues:







Distribution


$

1,152



$

881



$

3,389



$

2,593


Advertising


1,365



705



3,940



2,197


Other


75



65



415



219


Total revenues


2,592



1,651



7,744



5,009


Costs and expenses:









Costs of revenues, excluding depreciation and amortization


934



670



2,989



1,911


Selling, general and administrative


667



457



1,963



1,261


Depreciation and amortization


398



80



1,001



240


Restructuring and other charges


224



11



652



43


(Gain) loss on disposition






(84)



4


Total costs and expenses


2,223



1,218



6,521



3,459


Operating income


369



433



1,223



1,550


Interest expense, net


(185)



(136)



(558)



(318)


Loss on extinguishment of debt








(54)


Income (loss) from equity investees, net


9



(27)



(53)



(122)


Other expense, net


(15)



(106)



(84)



(143)


Income before income taxes


178



164



528



913


Income tax (expense) benefit


(43)



59



(146)



(89)


Net income


135



223



382



824


Net income attributable to noncontrolling interests


(13)





(41)




Net income attributable to redeemable noncontrolling interests


(5)



(5)



(16)



(17)


Net income available to Discovery, Inc.


$

117



$

218



$

325



$

807











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









Basic


$

0.16



$

0.38



$

0.47



$

1.40


Diluted(1)


$

0.16



$

0.38



$

0.47



$

1.39











Weighted average shares outstanding:









Basic


523



381



490



385


Diluted(1)


713



571



679



581















(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)




September 30, 2018


December 31, 2017

ASSETS





Current assets:





Cash and cash equivalents


$

531



$

7,309


Receivables, net


2,578



1,838


Content rights, net


349



410


Prepaid expenses and other current assets


456



434


Total current assets


3,914



9,991







Noncurrent content rights, net


3,115



2,213


Property and equipment, net


810



597


Goodwill, net


13,139



7,073


Intangible assets, net


10,040



1,770


Equity method investments, including note receivable


1,015



335


Other noncurrent assets


879



576


Total assets


$

32,912



$

22,555


LIABILITIES AND EQUITY





Current liabilities:





Accounts payable


$

280



$

277


Accrued liabilities


1,623



1,309


Deferred revenues


304



255


Current portion of debt


1,653



30


Total current liabilities


3,860



1,871







Noncurrent portion of debt


15,829



14,755


Deferred income taxes


1,901



319


Other noncurrent liabilities


1,089



587


Total liabilities


22,679



17,532


Redeemable noncontrolling interests


414



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


10,627



7,295


Treasury stock, at cost


(6,737)



(6,737)


Retained earnings


4,984



4,632


Accumulated other comprehensive loss


(764)



(585)


Total Discovery, Inc. stockholders' equity


8,116



4,610


     Noncontrolling interests


1,703




Total equity


9,819



4,610


Total liabilities and equity


$

32,912



$

22,555


 

DISCOVERY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited; in millions)



Nine Months Ended September 30,


2018


2017

Operating Activities




Net income

$

382



$

824


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




Share-based compensation expense

92



22


Depreciation and amortization

1,001



240


Content rights amortization and impairment

2,523



1,397


(Gain) loss on disposition

(84)



4


Equity in losses of equity method investee companies, net of cash distributions

106



130


Deferred income taxes

(140)



(167)


Loss on extinguishment of debt



54


Realized loss from derivative instruments, net



98


Other, net

54



74


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




Receivables, net

(19)



(138)


Content rights and payables, net

(2,222)



(1,400)


Accounts payable and accrued liabilities

(123)



23


Income taxes receivable and prepaid income taxes

(53)



11


Foreign currency and other, net

130



(5)


Cash provided by operating activities

1,647



1,167


Investing Activities




Business acquisitions, net of cash acquired

(8,565)



(4)


Payments for investments, net

(56)



(387)


Proceeds from dispositions, net of cash disposed

107



29


Proceeds from sale of assets previously held for sale

68




Purchases of property and equipment

(106)



(103)


Distributions from equity method investees

1



38


Payments for derivative instruments, net

(3)



(99)


Other investing activities, net

5



3


Cash used in investing activities

(8,549)



(523)


Financing Activities




Commercial paper borrowings (repayments), net

293



(48)


Borrowings under revolving credit facility



350


Principal repayments of revolving credit facility

(100)



(475)


Borrowings under term loan facilities

2,000




Principal repayments of term loans

(2,000)




Borrowings from debt, net of discount and including premiums



7,488


Principal repayments of debt, including discount payment and premiums to par value



(650)


Payments for bridge financing commitment fees



(40)


Principal repayments of capital lease obligations

(37)



(26)


Repurchases of stock



(603)


Cash settlement of common stock repurchase contracts



58


Distributions to noncontrolling interests and redeemable noncontrolling interests

(59)



(22)


Share-based plan proceeds, net

44



15


Borrowings under program financing line of credit

23




Other financing activities, net

(16)



(64)


Cash provided by financing activities

148



5,983


Effect of exchange rate changes on cash and cash equivalents

(24)



67


Net change in cash and cash equivalents

(6,778)



6,694


Cash and cash equivalents, beginning of period

7,309



300


Cash and cash equivalents, end of period

$

531



$

6,994



 

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 September 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


$

1,152


$

1


$

1,153



$

881


$

270


$

1,151



$

271


31

%


$

2


%


2

%

Advertising


1,365



1,365



705


623


1,328



660


94

%


37


3

%


4

%

Other


75



75



65


38


103



10


15

%


(28)


(27)

%


(27)

%

Total revenues


2,592


1


2,593



1,651


931


2,582



941


57

%


11


%


2

%

Costs of revenues,
excluding
depreciation and
amortization


934


(1)


933



670


366


1,036



264


39

%


(103)


(10)

%


(8)

%

Selling, general and
administrative


614


1


615



406


245


651



208


51

%


(36)


(6)

%


(4)

%

Adjusted OIBDA(3)


$

1,044


$

1


$

1,045



$

575


$

320


$

895



469


82

%


150


17

%


18

%

 

TOTAL COMPANY UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME TO
ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Three Months Ended September 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


369


69


438



433


65


498



$

(64)


(15)

%


$

(60)


(12)

%

Restructuring and
other charges


224



224



11



11



213


NM


213


NM

Depreciation and
amortization


398


(70)


328



80


311


391



318


NM


(63)


(16)

%

Mark-to-market
share-based
compensation


27


1


28



(11)


4


(7)



38


NM


35


NM

Scripps Networks
transaction and
integration costs


26



26



62


(60)


2



(36)


(58)

%


24


NM

Inter-segment
eliminations



1


1








NM


1


NM

Adjusted OIBDA(3)


$

1,044


$

1


$

1,045



$

575


$

320


$

895



469


82

%


150


17

%


(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 September 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


$

644


$

1


$

645



$

402


$

240


$

642



$

242


60

%


$

3


%

Advertising


991


(1)


990



407


534


941



584


NM


49


5

%

Other


39


1


40



14


20


34



25


NM


6


18

%

Total revenues


1,674


1


1,675



823


794


1,617



851


NM


58


4

%

Costs of revenues,
excluding
depreciation
and amortization


(486)



(486)



(226)


(292)


(518)



(260)


NM


32


6

%

Selling, general and
administrative


(287)



(287)



(117)


(183)


(300)



(170)


NM


13


4

%

Adjusted OIBDA(2)


901


1


902



480


319


799



421


88

%


103


13

%


U.S. NETWORKS UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME
TO ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Three Months Ended September 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


$

399


$

70


$

469



$

469


$

41


$

510



$

(70)


(15)

%


$

(41)


(8)

%

Depreciation and amortization


296


(69)


227



7


284


291



289


NM


(64)


(22)

%

Restructuring and other charges


206



206



2



2



204


NM


204


NM

Scripps Networks
transaction and
integration costs


3



3







3


NM


3


NM

Inter-segment eliminations


(3)



(3)



2


(6)


(4)



(5)


NM


1


25

%

Adjusted OIBDA(2)


901


1


902



480


319


799



421


88

%


103


13

%


(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 September 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


$

508


$


$

508



$

479


$

30


$

509



$

29


6

%


$

(1)


%


3

%

Advertising


374


1


375



298


89


387



76


26

%


(12)


(3)

%


2

%

Other


34


(1)


33



19


18


37



15


79

%


(4)


(11)

%


(11)

%

Total revenues


916



916



796


137


933



120


15

%


(17)


(2)

%


2

%

Costs of revenues,
excluding
depreciation and
amortization


(449)


1


(448)



(433)


(73)


(506)



(16)


(4)

%


58


11

%


7

%

Selling, general and
administrative


(213)


(1)


(214)



(183)


(38)


(221)



(30)


(16)

%


7


3

%


%

Adjusted OIBDA(3)


254



254



180


26


206



74


41

%


48


23

%


27

%

 

INTERNATIONAL NETWORKS UNAUDITED RECONCILIATION OF OPERATING INCOME TO PRO FORMA
ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Three Months Ended September 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


$

146


$


$

146



$

117


$

(9)


$

108



$

29


25

%


$

38


35

%

Depreciation and
amortization


82



82



56


26


82



26


46

%



%

Restructuring and
other charges


16



16



7



7



9


NM


9


NM

Scripps Networks
transaction and
integration costs


3



3







3


NM


3


NM

Inter-segment
eliminations


7



7




9


9



7


NM


(2)


(22)

%

Adjusted OIBDA(3)


254



254



180


26


206



74


41

%


48


23

%


(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 September 30,









2018


2017


Actual
Change


Pro Forma
Combined
Change



Actual

Pro Forma
Adjustments

Pro Forma
Combined


Actual

Pro Forma
Adjustments

Pro Forma
Combined


$

%


$

%

Revenues:


$

(1)


$


$

(1)



$


$


$



$

(1)


NM


$

(1)


NM

Costs of revenues,
excluding
depreciation and
amortization


1



$

1




(1)


(1)



1


NM


2


NM

Selling, general and
administrative


(111)



(111)



(85)


(24)


(109)



(26)


(31)

%


(2)


(2)

%

Adjusted OIBDA(2)


(111)



(111)



(85)


(25)


(110)



(26)


(31)

%


(1)


(1)

%


CORPORATE AND INTER-SEGMENT ELIMINATIONS UNAUDITED RECONCILIATION OF OPERATING INCOME
TO PRO FORMA ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Three Months Ended September 30,









2018


2017


Actual
Change


Pro Forma
Combined
Change



Actual

Pro Forma
Adjustments

Pro Forma
Combined


Actual

Pro Forma
Adjustments

Pro Forma
Combined


$

%


$

%

Operating (loss)


$

(177)


$

(1)


$

(178)



$

(151)


$

33


$

(118)



$

(26)


(17)

%


$

(60)


(51)

%

Mark-to-market
share-based
compensation


27


1


28



(11)


4


(7)



38


NM


35


NM

Depreciation and amortization


20


(1)


19



15


1


16



5


33

%


3


19

%

Restructuring and other charges


2



2







2


NM


2


NM

Scripps Networks
transaction and
integration costs


20



20



62


(60)


2



(42)


(68)

%


18


NM

Inter-segment eliminations


(3)


1


(2)




(3)


(3)



(3)


NM


1


33

%

Adjusted OIBDA(2)


(111)



(111)



(85)


(25)


(110)



(26)


(31)

%


(1)


(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)


TOTAL COMPANY REPORTED AND PRO FORMA FINANCIAL RESULTS(2)




Nine Months Ended September 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


$

3,389


$

178


$

3,567



$

2,593


$

825


$

3,418



$

796


31

%


$

149


4

%


3

%

Advertising


3,940


426


4,366



$

2,197


1,980


4,177



1,743


79

%


189


5

%


3

%

Other


415


19


434



219


106


325



196


89

%


109


34

%


30

%

Total revenues


7,744


623


8,367



5,009


2,911


7,920



2,735


55

%


447


6

%


4

%

Costs of revenues,
excluding
depreciation and
amortization


2,989


204


3,193



1,911


1,008


2,919



1,078


56

%


274


9

%


8

%

Selling, general and
administrative


1,800


160


1,960



1,203


769


1,972



597


50

%


(12)


(1)

%


(3)

%

Adjusted OIBDA(4)


2,955


259


3,214



1,895


1,134


3,029



1,060


56

%


185


6

%


6

%

 

TOTAL COMPANY UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME TO ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Nine Months Ended September 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


1,223


282


1,505



1,550


256


1,806



(327)


(21)

%


(301)


(17)

%

Restructuring and
other charges


652


10


662



43



43



609


NM


619


NM

Depreciation and
amortization


1,001


(6)


995



240


933


1,173



761


NM


(178)


(15)

%

Mark-to-market
share-based
compensation


56


1


57



(4)


5


1



60


NM


56


NM

Scripps Networks
transaction and
integration costs


107


(28)


79



62


(60)


2



45


73

%


77


NM

(Gain) loss on disposition


(84)



(84)



4



4



(88)


NM


(88)


NM

Adjusted OIBDA(4)


2,955


259


3,214



1,895


1,134


3,029



1,060


56

%


185


6

%


(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 May 10, 2018, the date our March 31, 2018 quarterly report was filed. 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)




Nine Months Ended September 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


$

1,812


$

156


$

1,968



$

1,210


$

740


$

1,950



$

602


50

%


$

18


1

%

Advertising


2,708


356


3,064



1,284


1,702


2,986



1,424


NM


78


3

%

Other


108


7


115



48


63


111



60


NM


4


4

%

Total revenues


4,628


519


5,147



2,542


2,505


5,047



2,086


82

%


100


2

%

Costs of revenues,
excluding
depreciation and
amortization


(1,297)


(152)


(1,449)



(652)


(802)


(1,454)



(645)


(99)

%


5


%

Selling, general and
administrative


(795)


(111)


(906)



(342)


(587)


(929)



(453)


NM


23


2

%

Adjusted OIBDA(3)


2,536


256


2,792



1,548


1,116


2,664



988


64

%


128


5

%


U.S. NETWORKS UNAUDITED RECONCILIATION OF REPORTED AND PRO FORMA OPERATING INCOME TO
ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Nine Months Ended September 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


$

1,581


$

279


$

1,860



$

1,511


$

287


$

1,798



$

70


5

%


$

62


3

%

Mark-to-market
share-based
compensation







(2)


(2)




NM


2


NM

Depreciation and amortization


691


(25)


666



21


852


873



670


NM


(207)


(24)

%

Restructuring and other charges


259


6


265



6



6



253


NM


259


NM

Scripps Networks
transaction and
integration costs


7



7







7


NM


7


NM

Inter-segment eliminations


(2)


(4)


(6)



10


(21)


(11)



(12)


NM


5


45

%

Adjusted OIBDA(3)


2,536


256


2,792



1,548


1,116


2,664



988


64

%


128


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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after May 10, 2018, the date our March 31, 2018 quarterly report was filed. 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) 




Nine Months Ended September 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


$

1,577


$

22


$

1,599



$

1,383


$

85


$

1,468



$

194


14

%


$

131


9

%


6

%

Advertising


1,232


70


1,302



913


278


1,191



319


35

%


111


9

%


5

%

Other


256


12


268



58


43


101



198


NM


167


NM


NM

Total revenues


3,065


104


3,169



2,354


406


2,760



711


30

%


409


15

%


11

%

Costs of revenues,
excluding
depreciation and a
mortization


(1,675)


(52)


(1,727)



(1,214)


(205)


(1,419)



(461)


(38)

%


(308)


(22)

%


(18)

%

Selling, general and
administrative


(663)


(27)


(690)



(530)


(107)


(637)



(133)


(25)

%


(53)


(8)

%


(2)

%

Adjusted OIBDA(4)


727


25


752



610


94


704



117


19

%


48


7

%


5

%

 

INTERNATIONAL NETWORKS UNAUDITED RECONCILIATION OF OPERATING INCOME TO PRO FORMA
ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Nine Months Ended September 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


$

217


$

1


$

218



$

417


$

(6)


$

411



$

(200)


(48)

%


$

(193)


(47)

%

Depreciation and amortization


232


19


251



165


79


244



67


41

%


7


3

%

Restructuring and other charges


262


2


264



28



28



234


NM


236


NM

Scripps Networks
transaction and
integration costs


3



3







3


NM


3


NM

Inter-segment eliminations


13


3


16




21


21



13


NM


(5)


(24)

%

Adjusted OIBDA(4)


727


25


752



610


94


704



117


19

%


48


7

%


(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 May 10, 2018, the date our March 31, 2018 quarterly report was filed. 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)




Nine Months Ended September 30,









2018


2017


Actual
Change


Pro Forma
Combined
Change



Actual

Pro Forma Adjustments

Pro Forma Combined


Actual

Pro Forma Adjustments

Pro Forma Combined


$

%


$

%

Revenues:


$

(1)


$


$

(1)



$


$


$



(1)


NM


(1)


NM

Costs of revenues,
excluding
depreciation and
amortization






(1)


(1)


(2)



1


NM


2


NM

Selling, general and
administrative


(310)


(22)


(332)



(261)


(75)


(336)



(49)


(19)

%


4


1

%

Adjusted OIBDA(3)


(311)


(22)


(333)



(262)


(76)


(338)



(49)


(19)

%


5


1

%

 

CORPORATE AND INTER-SEGMENT ELIMINATIONS UNAUDITED RECONCILIATION OF OPERATING INCOME
TO PRO FORMA ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION




Nine Months Ended September 30,









2018


2017


Actual
Change


Pro Forma
Combined
Change



Actual

Pro Forma Adjustments

Pro Forma Combined


Actual

Pro Forma Adjustments

Pro Forma Combined


$

%


$

%

Operating (loss)


$

(666)


$

2


$

(664)



$

(376)


$

(25)


$

(401)



$

(290)


(77)

%


$

(263)


(66)

%

Mark-to-market
share-based
compensation


56


1


57



(4)


7


3



60


NM


54


NM

Depreciation and amortization


75



75



50


2


52



25


50

%


23


44

%

Restructuring and other charges


130


2


132



6



6



124


NM


126


NM

Scripps Networks
transaction and
integration costs


97


(28)


69



62


(60)


2



35


56

%


67


NM

Inter-segment eliminations


(3)


1


(2)







(3)


NM


(2)


NM

Adjusted OIBDA(3)


(311)


(22)


(333)



(262)


(76)


(338)



(49)


(19)

%


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) Certain updates were made to previously disclosed pro forma adjustments as a result of further information identified after May 10, 2018, the date our March 31, 2018 quarterly report was filed. 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 September 30, 2018



U.S. Networks


International
Networks


Education and
Other


Corporate and
Inter-Segment
Eliminations


Total

Net income available to Discovery, Inc.










$

117


Net income attributable to redeemable
noncontrolling interests










5


Net income attributable to noncontrolling interests










13


Income tax expense










43


Other expense, net










15


(Income) from equity investees, net










(9)


Interest expense, net










185


Operating income


399



146



1



(177)



369


Restructuring and other charges


206



16





2



224


Depreciation and amortization


296



82





20



398


Mark-to-market share-based compensation








27



27


Scripps Networks transaction and integration costs


3



3





20



26


  Inter-segment eliminations


(3)



7



(1)



(3)




Total Adjusted OIBDA


901



254



$



(111)



$

1,044


 



Three Months Ended September 30, 2017



U.S. Networks


International
Networks


Education and
Other


Corporate and
Inter-Segment
Eliminations


Total

Net income available to Discovery, Inc.










$

218


Net income attributable to redeemable noncontrolling interests










5


Income tax (benefit)










(59)


Other expense, net










106


Loss from equity investees, net










27


Interest expense, net










136


Operating income


469



117



(2)



(151)



433


Restructuring and other charges


2



7



2





11


Depreciation and amortization


7



56



2



15



80


Mark-to-market share-based compensation








(11)



(11)


Scripps Networks transaction and integration costs








62



62


  Inter-segment eliminations


2





(2)






Total Adjusted OIBDA


480



180





(85)



$

575


 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NET INCOME TO

ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION

(unaudited; in millions)




Nine Months Ended September 30, 2018



U.S. Networks


International
Networks


Education and
Other


Corporate and
Inter-Segment
Eliminations


Total

Net income available to Discovery, Inc.










$

325


Net income attributable to redeemable
noncontrolling interests










16


Net income attributable to noncontrolling interests










41


Income tax expense










146


Other expense, net










84


Loss from equity investees, net










53


Interest expense










558


Operating income


1,581



217



91



(666)



1,223


Restructuring and other charges


259



262



1



130



652


Depreciation and amortization


691



232



3



75



1,001


Mark-to-market share-based compensation








56



56


Scripps Networks transaction and integration costs


7



3





97



107


(Gain) on disposition






(84)





(84)


  Inter-segment eliminations


(2)



13



$

(8)



(3)




Total Adjusted OIBDA


2,536



727



$

3



(311)



$

2,955


 



Nine Months Ended September 30, 2017



U.S. Networks


International
Networks


Education and
Other


Corporate and
Inter-Segment
Eliminations


Total

Net income available to Discovery, Inc.










$

807


Net income attributable to redeemable
noncontrolling interests










17


Net income attributable to noncontrolling interests











Income tax expense










89


Other expense, net










143


Loss from equity investees, net










122


Loss on extinguishment of debt










54


Interest expense










318


Operating income


1,511



417



(2)



(376)



1,550


Restructuring and other charges


6



28



3



6



43


Depreciation and amortization


21



165



4



50



240


Mark-to-market share-based compensation








(4)



(4)


Scripps Networks transaction and integration costs








62



62


Loss on disposition






4





4


  Inter-segment eliminations


10





(10)






Total Adjusted OIBDA


1,548



610



(1)



$

(262)



$

1,895



 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)


EARNINGS PER SHARE




Three Months Ended September 30,


Nine Months Ended September 30,



2018


2017


2018


2017

Numerator:









Net income


$

135



$

223



$

382



$

824


Less:









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


(12)



(27)



(34)



(99)


Net income attributable to noncontrolling interests


(13)





(41)




Net income attributable to redeemable noncontrolling interests


(5)



(5)



(16)



(17)


Redeemable noncontrolling interest adjustments to redemption value






(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


$

105



$

191



$

285



$

708


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


86



146



231



539


Series C-1 convertible preferred stockholders


19



45



54



169


Total


105



191



285



708


Add:









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


12



27



34



99


Net income allocated to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share


$

117



$

218



$

319



$

807











Denominator — weighted average:









Series A, B and C common shares outstanding — basic


523



381



490



385


Impact of assumed preferred stock conversion


187



189



187



194


Dilutive effect of share-based awards


3



1



2



2


Series A, B and C common shares outstanding — diluted


713



571



679



581


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


$

0.16



$

0.38



$

0.47



$

1.40


Series C-1 convertible preferred stockholders


$

3.19



$

7.41



$

9.13



$

27.06











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


$

0.16



$

0.38



$

0.47



$

1.39


Series C-1 convertible preferred stockholders


$

3.18



$

7.40



$

9.10



$

26.96


 

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 September 30,


Nine Months Ended September 30,



2018


2017


Change


2018


2017


Change

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


$

0.16



$

0.38



$

(0.22)



$

0.47



$

1.39



$

(0.92)


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


0.36



0.05



0.31



0.89



0.13



0.76


Adjusted earnings per diluted share


$

0.52



$

0.43



$

0.09



$

1.36



$

1.52



$

(0.16)


 

CALCULATION OF FREE CASH FLOW




Three Months Ended September 30,


Nine Months Ended September 30,



2018


2017


Change


% Change


2018


2017


Change


% Change

Cash provided by operating
activities


931



$

724



$

207



29

%


$

1,647



$

1,167



$

480



41

%

Purchases of property and
equipment


(24)



(25)



1



4

%


(106)



(103)



(3)



(3)

%

Free cash flow


$

907



$

699



$

208



30

%


$

1,541



$

1,064



$

477



45

%

 

DISCOVERY, INC.

SUPPLEMENTAL FINANCIAL DATA

SELECTED FINANCIAL DETAIL

(unaudited; in millions, except per share amounts)


BORROWINGS



September 30, 2018


December 31, 2017

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

$

411



$

411


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

500



500


Floating rate notes, quarterly interest, due September 2019

400



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



789


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

650



650


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

350



358


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

500



500


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

400




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

1,200



1,200


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

350



350


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

450



450


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

525



538


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

500




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

300



300


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

500




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

700



700


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

700



717


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

1,700



1,700


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

1,250



1,250


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

850



850


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

500



500


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

850



850


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

1,250



1,250


Revolving credit facility

325



425


Commercial paper

297




Program financing line of credit

23




Capital lease obligations

245



225


Total debt

17,615



14,913


Unamortized discount, premium and debt issuance costs, net

(133)



(128)


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

17,482



14,785


Current portion of debt

(1,653)



(30)


Noncurrent portion of debt

$

15,829



$

14,755


 

Cision View original content:http://www.prnewswire.com/news-releases/discovery-inc-reports-third-quarter-2018-results-300746534.html

SOURCE Discovery, Inc.

Copyright 2018 PR Newswire

Discovery (NASDAQ:DISCB)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Discovery Charts.
Discovery (NASDAQ:DISCB)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Discovery Charts.