|
|
|
|
|
|
FORM 10-K
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Delaware
|
|
35-2333914
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
One Discovery Place
Silver Spring, Maryland
|
|
20910
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Series A Common Stock, par value $0.01 per share
|
|
The Nasdaq Global Select Market
|
Series B Common Stock, par value $0.01 per share
|
|
The Nasdaq Global Select Market
|
Series C Common Stock, par value $0.01 per share
|
|
The Nasdaq Global Select Market
|
|
Series A Common Stock, par value $0.01 per share
|
157,023,114
|
|
Series B Common Stock, par value $0.01 per share
|
6,512,378
|
|
Series C Common Stock, par value $0.01 per share
|
360,442,568
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
Discovery Channel reached approximately
88 million
subscribers in the U.S. and
6 million
subscribers through a licensing arrangement with partners in Canada included in the U.S. Networks segment as of
December 31, 2018
. Discovery Channel reached approximately
361 million
subscribers in international markets as of
December 31, 2018
including the Discovery HD Showcase brand.
|
•
|
Discovery Channel is dedicated to creating the highest quality non-fiction content that informs and entertains its viewers about the world in all its wonder, diversity and amazement. The network offers a signature mix of high-end production values and vivid cinematography across genres including science and technology, exploration, adventure, history and in-depth, behind-the-scenes glimpses at the people, places and organizations that shape and share our world.
|
•
|
In the U.S., Discovery Channel audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Discovery Channel content includes
Gold Rush
,
Naked and Afraid
,
Deadliest Catch
,
Fast N' Loud, Street Outlaws, Alaskan Bush People, Diesel Brothers,
Expedition Unknown
, and
Cash Cab.
Discovery Channel is also home to
Shark Week
, the network's long-running annual summer TV event.
|
•
|
Discovery continues to work with some of the best storytellers in the documentary space. Recent projects include Oscar® nominated and Emmy® winner Rory Kennedy’s
Above and Beyond: NASA’s Journey to Tomorrow, Racing Extinction
from Oscar winners Louis Psihoyos
and Fisher Stevens, and the upcoming
Tigerland
directed by Oscar® winner Ross Kauffman.
|
•
|
Target viewers are adults aged 25-54, particularly men.
|
•
|
TLC reached approximately
86 million
subscribers in the U.S. and
6 million
subscribers in Canada that are included in the U.S. Networks segment as of
December 31, 2018
. TLC content reached approximately
417 million
subscribers in international markets as of
December 31, 2018
including the Home & Health, Real Time and Travel & Living brands.
|
•
|
Offering remarkable real-life stories without judgment, TLC shares everyday heart, humor, hope, and human connection with programming genres that include fascinating families, heartwarming transformations and life's milestone moments.
|
•
|
In the U.S., TLC audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on TLC includes the
90 Day Fiancé
franchise,
Little People, Big World, Long Island Medium, Outdaughtered, Who Do You Think You Are?
and
Trading Spaces
.
|
•
|
Target viewers are adults aged 25-54, particularly women.
|
•
|
Animal Planet reached approximately
85 million
subscribers in the U.S. and
2 million
subscribers through a licensing arrangement with partners in Canada included in the U.S. Networks segment as of
December 31, 2018
. Animal Planet reached approximately
281 million
subscribers in international markets as of
December 31, 2018
.
|
•
|
Animal Planet, one of Discovery's great global brands, is dedicated to creating high quality content with global appeal delivering on its mission to keep the childhood joy and wonder of animals alive by bringing people up close in every way.
|
•
|
In the U.S., Animal Planet audiences can enjoy their favorite programming anytime, anywhere through Discovery GO
|
•
|
Content and talent on Animal Planet includes
Crikey! It's the Irwins
,
Amanda to the Rescue
,
Coyote Peterson
,
The Zoo
,
Pit Bulls & Parolees, Dr. Jeff: Rocky Mountain Vet,
and
Puppy Bowl.
|
•
|
Target viewers are adults aged 25-54.
|
•
|
Investigation Discovery ("ID") reached approximately
82 million
subscribers in the U.S. and
2 million
subscribers through a licensing arrangement with partners in Canada included in the U.S. Networks segment as of
December 31, 2018
. ID reached approximately
195 million
subscribers in international markets as of
December 31, 2018
.
|
•
|
ID is a leading mystery and suspense network. From harrowing crimes and salacious scandals to the in-depth investigation and heart-breaking mysteries behind these "real people, real stories," ID challenges our everyday understanding of culture, society and the human condition.
|
•
|
In the U.S., ID audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
ID content includes
On the Case with Paula Zahn, Homicide Hunter: Lt. Joe Kenda,
the
American Murder Mystery
franchise,
People Magazine Investigates,
and
Deadline: Crime with Tamron Hall.
|
•
|
Target viewers are adults aged 25-54, particularly women.
|
•
|
Science Channel reached approximately
60 million
subscribers in the U.S. and
2 million
subscribers through a licensing arrangement with partners in Canada included in the U.S. Networks segment as of
December 31, 2018
. Science Channel reached approximately
135 million
subscribers in international markets as of
December 31, 2018
.
|
•
|
Science Channel is home to all things science around the clock. Science Channel is the premiere TV, digital and social community for those with a passion for science, space, technology, archeology, and engineering.
|
•
|
In the U.S., Science Channel audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Science Channel includes
MythBusters
,
Mysteries of the Abandoned
,
Outrageous Acts of Science
,
What on Earth?
,
How the Universe Works
and
How It's Made
.
|
•
|
Target viewers are adults aged 25-54.
|
•
|
MotorTrend reached approximately
73 million
subscribers in the U.S. as of
December 31, 2018
. MotorTrend reached approximately
161 million
combined subscribers and viewers in international markets, where the brand is known as Turbo (and known as Focus in Italy), as of
December 31, 2018
.
|
•
|
MotorTrend programming is engaging and informative, featuring the very best of the automotive world as told by top experts and personalities. In addition to series and specials exemplifying the very best of the automotive genre, the network broadcasts approximately 100 hours of live event coverage every year.
|
•
|
In the U.S., MotorTrend audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on MotorTrend includes
Wheeler Dealers,
Texas Metal
,
Roadkill
,
Iron Resurrection
,
and
Barrett-Jackson Live
.
|
•
|
In 2017, Discovery formed a joint venture ("MTG", then known as "VTEN") with MotorTrend (then Velocity) and TEN (now MotorTrend Group) to create a leading automotive digital media company comprised of consumer automotive brands including MotorTrend, HOTROD, Automobile, and more. MotorTrend SVOD service, which is part of the transaction and is being enhanced with MotorTrend content, represents the Company's first direct-to-consumer opportunity in the U.S. Discovery has a
67.5%
ownership interest in the new joint venture. The joint venture is controlled and consolidated by Discovery. (See Note 3 to the accompanying consolidated financial statements.)
|
•
|
Target viewers are adults aged 25-54, particularly men.
|
•
|
HGTV was acquired as a result of the acquisition of Scripps Networks.
|
•
|
HGTV reached approximately
89 million
subscribers in the U.S. as of
December 31, 2018
. HGTV reached approximately
20 million
combined subscribers and viewers in international markets as of
December 31, 2018
.
|
•
|
HGTV programming content commands an audience interested specifically in home-related topics, such as decorating, interior design, home remodeling, landscape design and real estate.
|
•
|
In the U.S., HGTV audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on HGTV includes
House Hunters
,
House Hunters International
,
Fixer Upper
,
Flip or Flop
,
The Property Brothers
,
Home Town
,
Good Bones
,
Restored by the Fords
,
Caribbean Life
and
Beachfront Bargain Hunt
.
|
•
|
Target viewers are female viewers with higher incomes in the 25 to 54 age range.
|
•
|
Food Network was acquired as a result of the acquisition of Scripps Networks.
|
•
|
The most distributed ad-supported cable network in the U.S., Food Network reached approximately
91 million
subscribers in the U.S. as of
December 31, 2018
and
110 million
combined subscribers and viewers in international markets as of
December 31, 2018
.
|
•
|
Food Network programming content attracts audiences interested specifically in food-related entertainment including competition and travel, as well as food-related topics such as recipes, food preparation, entertaining and dining out.
|
•
|
In the U.S., Food Network audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Food Network includes primetime series
Beat Bobby Flay
,
Chopped
,
Diners, Drive-ins and Dives
,
The Great
Food Truck Race, Guy’s Grocery Games
,
Worst Cooks in America
, and several seasonal baking championships, as well as daytime series
Barefoot Contessa
,
Cook Like a Pro
,
Giada Entertains
,
Girl Meets Farm
,
Guy's Ranch Kitchen
,
The Kitchen
,
The
Pioneer Woman, Trisha’s Southern Kitchen
and
Valerie's Home Cooking
.
|
•
|
Target viewers are female viewers with higher incomes in the 25 to 54 age range.
|
•
|
Travel Channel was acquired as a result of the acquisition of Scripps Networks.
|
•
|
Travel Channel reached approximately
83 million
subscribers in the U.S. as of
December 31, 2018
and
78 million
combined subscribers and viewers in international markets as of
December 31, 2018
.
|
•
|
Travel Channel is for the bold, daring and spontaneous: adventurers who embrace the thrill of the unexpected, risk-takers who aren’t afraid of a little mystery and anyone who loves a great story.
|
•
|
In the U.S., Travel Channel audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Travel Channel includes
Mysteries at the Museum
,
Expedition Unknown
,
Bizarre Foods with Andrew Zimmern
,
Ghost Adventures,
and
Legendary Locations
.
|
•
|
Target viewers are adults aged 25-54.
|
•
|
OWN reached approximately
74 million
subscribers in the U.S. as of
December 31, 2018
.
|
•
|
OWN is the first and only network named for, and inspired by, a single iconic leader. OWN is a leading destination for premium scripted and unscripted programming from today's most innovative storytellers, with popular series such as
Queen Sugar
,
Greenleaf
,
Iyanla: Fix My Life
, the anticipated dramas
Ambitions
and
David Makes Man.
|
•
|
On
November 30, 2017
, the Company acquired from Harpo, Inc. ("Harpo") a controlling interest in OWN, increasing Discovery’s ownership stake from
49.50%
to
73.75%
. As a result of the transaction on
November 30, 2017
, the accounting for OWN was changed from an equity method investment to a consolidated subsidiary.
|
•
|
Target viewers are African-American women aged 25-54
.
|
•
|
We have a 60% controlling financial interest in Discovery Family and account for it as a consolidated subsidiary. Hasbro, Inc. ("Hasbro") owns the remaining 40% of Discovery Family.
|
•
|
Discovery Family reached approximately
54 million
subscribers in the U.S. as of
December 31, 2018
.
|
•
|
Discovery Family reached approximately
8 million
viewers in international markets as of
December 31, 2018
.
|
•
|
Discovery Family is programmed with a mix of original series, family-friendly movies, and programming from Discovery’s nonfiction library and Hasbro Studios’ popular animation franchises.
|
•
|
In the U.S., Discovery Family audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Discovery Family includes
My Little Pony: Friendship is Magic
and
Equestria Girls, Transformers: Rescue Bots Academy, Littlest Pet Shop
, lifestyle programming and family-friendly movies.
|
•
|
Target viewers are children aged 2-11, family inclusive and adults aged 25-54.
|
•
|
AHC reached approximately
48 million
subscribers in the U.S. as of
December 31, 2018
. AHC also reached approximately
1 million
subscribers through a licensing arrangement with partners in Canada included in the U.S. Networks segment as of
December 31, 2018
.
|
•
|
AHC provides a rare glimpse into major events that shaped our world, visionary leaders and unexpected heroes who made a difference, and the great defenders of our freedom.
|
•
|
In the U.S., AHC audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on AHC includes
Gunslingers
,
Apocalypse WWI
and
America: Fact vs. Fiction
.
|
•
|
Target viewers are adults aged 35-64, particularly men.
|
•
|
Destination America reached approximately
45 million
subscribers in the U.S. as of
December 31, 2018
.
|
•
|
Destination America celebrates the people, places and stories of the United States, showcasing programming about myths, legends, food, adventure, natural history, and iconic landscapes from Alaska to Appalachia.
|
•
|
In the U.S., Destination America audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Destination America includes
Ghosts of Shepherdstown, Paranormal Lockdown, Epic Log Homes, BBQ Pitmasters,
and
Buying Alaska
.
|
•
|
Target viewers are adults aged 25-54.
|
•
|
Discovery Life reached approximately
43 million
subscribers in the U.S. as of
December 31, 2018
.
|
•
|
Discovery Life reached approximately
8 million
subscribers in international markets as of
December 31, 2018
.
|
•
|
Discovery Life entertains viewers with gripping, real-life dramas, featuring storytelling that chronicles the human experience from cradle to grave, including forensic mysteries, amazing medical stories, emergency room trauma, baby and pregnancy programming, parenting challenges, and stories of extreme life conditions.
|
•
|
In the U.S., Discovery Life audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Discovery Life includes
Untold Stories of the E.R., Body Bizarre, My Strange Addiction, Emergency 24/7
and
Diagnose Me
.
|
•
|
Target viewers are adults aged 25-54, particularly women.
|
•
|
DIY Network was acquired as a result of the acquisition of Scripps Networks.
|
•
|
DIY Network reached approximately
54 million
subscribers in the U.S. as of
December 31, 2018
and
3 million
combined subscribers and viewers in international markets as of
December 31, 2018
.
|
•
|
In the U.S., DIY Network audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on DIY Channel includes
Barnwood Builders
,
The
Vanilla Ice Project
,
Building Alaska
,
First Time Flippers
,
Tiny House Big Living
and
Texas Flip N Move
.
|
•
|
Target viewers are male viewers with higher incomes in the 25 to 54 age range.
|
•
|
Cooking Channel was acquired as a result of the acquisition of Scripps Networks.
|
•
|
Our U.S. Networks segment owns a controlling interest of
68.7%
of Cooking Channel. Cooking Channel reached approximately
60 million
subscribers in the U.S. as of
December 31, 2018
and
2 million
combined subscribers and viewers in international markets as of
December 31, 2018
.
|
•
|
In the U.S., Cooking Channel audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Cooking Channel includes
Beach Bites with Katie Lee
,
The
Best Thing I Ever Ate
,
Carnival Eats
,
Cheap Eats
,
Food Fact or Fiction?, Good Eats: Reloaded, Man Fire Food
and
Man's Greatest Food
.
|
•
|
Target viewers are female viewers with higher incomes in the 25 to 54 age range.
|
•
|
Great American Country was acquired as a result of the acquisition of Scripps Networks.
|
•
|
Great American Country reached approximately
50 million
subscribers in the U.S. as of
December 31, 2018
.
|
•
|
In the U.S., Great American Country audiences can enjoy their favorite programming anytime, anywhere through Discovery GO app which features live and on-demand access.
|
•
|
Content on Great American Country includes
Going RV
,
Flea Market Flip
,
Log Cabin Living
, and
Living Alaska
.
|
•
|
Target viewers are fans of country music and country lifestyle.
|
Reporting Structure effective
January 1, 2018
|
|
Reporting Structure effective
January 1, 2017
|
Europe, Middle East and Africa ("EMEA"), includes the former Central Europe, the Middle East and Africa ("CEEMEA"), Southern Europe, Nordics and the U.K. Additionally, the grouping includes Australia and New Zealand, previously included as part of Asia-Pacific
|
|
CEEMEA, expanded to include Belgium, the Netherlands and Luxembourg
|
|
|
Nordics
|
|
|
U.K.
|
|
|
Southern Europe
|
Latin America
|
|
Latin America
|
Asia-Pacific now excludes Australia and New Zealand
|
|
Asia-Pacific
|
•
|
For 30 years, Eurosport has established itself as a household name for live sports entertainment, reaching millions of fans across Europe and Asia via Eurosport 1, Eurosport 2, the network's direct-to-consumer streaming service, "Eurosport Player" and Eurosport.com.
|
•
|
Viewing subscribers reached by each brand as of
December 31, 2018
were as follows: Eurosport 1:
157 million
and Eurosport 2:
86 million
.
|
•
|
Live, exclusive and premium sports is at the core of what Eurosport does, showcasing sporting events with both local and pan-regional appeal. Viewers across Europe can enjoy live action from some of the best sporting spectacles including the Tour de France and cycling's Grand Tours, all International Ski Federation World Cup and World Championship events as well as unrivaled coverage of all four Grand Slam tennis tournaments.
|
•
|
Increasingly, Eurosport is investing in more exclusive and localized rights to drive local audience and commercial relevance. Important local sports rights include the Bundesliga in Germany, Eliteserien in Norway, Europa League in Sweden and the ATP World Tour tennis in France.
|
•
|
Two-and-a-half years after securing the rights that led to Eurosport becoming the Home of the Olympics in Europe from 2018 through 2024, Eurosport delivered its first Olympic Games in PyeongChang. The PyeongChang Olympic Games in February represented an opportunity to engage sports fans across Europe as well as new and younger audiences. The Eurosport Player was the only place to watch every minute from South Korea while sub-license agreements with some of the biggest national broadcasters across Europe realized Eurosport’s objective to reach more people on more screens than ever before. These rights were acquired for
€1.3 billion
(
$1.5 billion
as of
December 31, 2018
).
|
•
|
As of
December 31, 2018
, DMAX reached approximately
149 million
viewers through FTA networks, according to internal estimates.
|
•
|
DMAX is a men’s factual entertainment channel in Asia and Europe.
|
•
|
Discovery Kids reached approximately
144 million
viewers, according to internal estimates, as of
December 31, 2018
.
|
•
|
Discovery Kids is a leading children's network in Latin America and Asia.
|
•
|
TVN was acquired as a result of the acquisition of Scripps Networks.
|
•
|
TVN operates a portfolio of free-to-air and pay-TV lifestyle, entertainment, and news networks in Poland, including TVN, TVN7, TTV, HGTV Home & Garden, TVN24, TVN Style, TVN Turbo, TVN24 BiS, TVN Fabu³a, Travel Channel, Food Network, iTVN, iTVNExtra & NTL.
|
•
|
TVN reached approximately
117 million
combined subscribers as of
December 31, 2018
.
|
|
|
Television Service
|
|
International
Subscribers/Viewers
(millions)
|
|
Food Network (excluding TVN)
|
|
Pay
|
|
102
|
|
Quest
|
|
FTA
|
|
74
|
|
Travel Channel (excluding TVN)
|
|
Pay
|
|
70
|
|
Dsport
|
|
FTA
|
|
47
|
|
Nordic broadcast networks
(a)
|
|
Broadcast
|
|
34
|
|
Quest Red
|
|
FTA
|
|
27
|
|
Giallo
|
|
FTA
|
|
25
|
|
Frisbee
|
|
FTA
|
|
25
|
|
K2
|
|
FTA
|
|
25
|
|
Nove
|
|
FTA
|
|
25
|
|
Discovery World
|
|
Pay
|
|
20
|
|
DKISS
|
|
Pay
|
|
19
|
|
Asian Food Channel
|
|
Pay
|
|
15
|
|
Discovery HD Theater
|
|
Pay
|
|
15
|
|
Fine Living Network
|
|
Pay
|
|
14
|
|
Shed
|
|
Pay
|
|
12
|
|
HGTV Home & Garden (excluding TVN)
|
|
Pay
|
|
11
|
|
Discovery History
|
|
Pay
|
|
10
|
|
Discovery Civilization
|
|
Pay
|
|
9
|
|
Discovery Historia
|
|
Pay
|
|
6
|
|
Discovery en Espanol (U.S.)
|
|
Pay
|
|
5
|
|
Discovery Familia (U.S.)
|
|
Pay
|
|
5
|
|
•
|
our inability to successfully combine our business with Scripps Networks in a manner that permits the combined company to achieve the full synergies and other benefits anticipated to result from the merger; and
|
•
|
complexities associated with managing the combined businesses, including difficulty addressing possible differences in corporate cultures and management philosophies and the challenge of integrating products, services, complex and different information technology systems, control and compliance processes, technology, networks and other assets of each of the companies in a cohesive manner.
|
•
|
laws and policies affecting trade and taxes, including laws and policies relating to the repatriation of funds and withholding taxes, and changes in these laws;
|
•
|
changes in local regulatory requirements, including restrictions on content, imposition of local content quotas and restrictions on foreign ownership;
|
•
|
differing degrees of protection for intellectual property and varying attitudes towards the piracy of intellectual property;
|
•
|
significant fluctuations in foreign currency value;
|
•
|
currency exchange controls;
|
•
|
the instability of foreign economies and governments;
|
•
|
war and acts of terrorism;
|
•
|
anti-corruption laws and regulations such as the Foreign Corrupt Practices Act and the U.K. Bribery Act that impose stringent requirements on how we conduct our foreign operations and changes in these laws and regulations;
|
•
|
foreign privacy and data protection laws and regulation and changes in these laws; and
|
•
|
shifting consumer preferences regarding the viewing of video programming.
|
•
|
the difficulty of assimilating the operations and personnel of acquired companies into our operations;
|
•
|
the potential disruption of our ongoing business and distraction of management;
|
•
|
the incurrence of additional operating losses and operating expenses of the businesses we acquired or in which we invested;
|
•
|
the difficulty of integrating acquired technology and rights into our services and unanticipated expenses related to such integration;
|
•
|
the failure to successfully further develop an acquired business or technology and any resulting impairment of amounts currently capitalized as intangible assets;
|
•
|
the failure of strategic investments to perform as expected or to meet financial projections;
|
•
|
the potential for patent and trademark infringement and data privacy and security claims against the acquired companies, or companies in which we have invested;
|
•
|
litigation or other claims in connection with acquisitions, acquired companies, or companies in which we have invested;
|
•
|
the impairment or loss of relationships with customers and partners of the companies we acquired or in which we invested or with our customers and partners as a result of the integration of acquired operations;
|
•
|
the impairment of relationships with, or failure to retain, employees of acquired companies or our existing employees as a result of integration of new personnel;
|
•
|
our lack of, or limitations on our, control over the operations of our joint venture companies;
|
•
|
the difficulty of integrating operations, systems, and controls as a result of cultural, regulatory, systems, and operational differences;
|
•
|
in the case of foreign acquisitions and investments, the impact of particular economic, tax, currency, political, legal and regulatory risks associated with specific countries; and
|
•
|
the impact of known potential liabilities or liabilities that may be unknown, including as a result of inadequate internal controls, associated with the companies we acquired or in which we invested.
|
•
|
impairing our ability to meet one or more of the financial ratio covenants contained in our debt agreements or to generate cash sufficient to pay interest or principal, which could result in an acceleration of some or all of our outstanding debt in the event that an uncured default occurs;
|
•
|
increasing our vulnerability to general adverse economic and market conditions;
|
•
|
limiting our ability to obtain additional debt or equity financing;
|
•
|
requiring the dedication of a substantial portion of our cash flow from operations to service our debt, thereby reducing the amount of cash flow available for other purposes;
|
•
|
requiring us to sell debt or equity securities or to sell some of our core assets, possibly on unfavorable terms, to meet payment obligations;
|
•
|
limiting our flexibility in planning for, or reacting to, changes in our business and the markets in which we compete; and
|
•
|
placing us at a possible competitive disadvantage with less leveraged competitors and competitors that may have better access to capital resources.
|
•
|
authorizing a capital structure with multiple series of common stock: a Series B that entitles the holders to ten votes per share, a Series A-1 that entitles the holders to one vote per share and a Series C that, except as otherwise required by applicable law, entitles the holders to no voting rights;
|
•
|
authorizing the Series A-1 convertible preferred stock with special voting rights, which prohibits us from taking any of the following actions, among others, without the prior approval of the holders of a majority of the outstanding shares of such stock:
|
•
|
increasing the number of members of the Board of Directors above ten;
|
•
|
making any material amendment to our charter or by-laws;
|
•
|
engaging in a merger, consolidation or other business combination with any other entity; and
|
•
|
appointing or removing our Chairman of the Board or our Chief Executive Officer;
|
•
|
authorizing the issuance of “blank check” preferred stock, which could be issued by our Board of Directors to increase the number of outstanding shares and thwart a takeover attempt;
|
•
|
classifying our common stock directors with staggered three-year terms and having three directors elected by the holders of the Series A convertible preferred stock, which may lengthen the time required to gain control of our Board of Directors;
|
•
|
limiting who may call special meetings of stockholders;
|
•
|
prohibiting stockholder action by written consent (subject to certain exceptions), thereby requiring stockholder action to be taken at a meeting of the stockholders;
|
•
|
establishing advance notice requirements for nominations of candidates for election to our Board of Directors or for proposing matters that can be acted upon by stockholders at stockholder meetings;
|
•
|
requiring stockholder approval by holders of at least
80%
of our voting power or the approval by at least
75%
of our Board of Directors with respect to certain extraordinary matters, such as a merger or consolidation, a sale of all or substantially all of our assets or an amendment to our charter;
|
•
|
requiring the consent of the holders of at least
75%
of the outstanding Series B common stock (voting as a separate class) to certain share distributions and other corporate actions in which the voting power of the Series B common stock would be diluted by, for example, issuing shares having multiple votes per share as a dividend to holders of Series A common stock; and
|
•
|
the existence of authorized and unissued stock which would allow our Board of Directors to issue shares to persons friendly to current management, thereby protecting the continuity of our management, or which could be used to dilute the stock ownership of persons seeking to obtain control of us.
|
Name
|
|
Position
|
|
|
|
David M. Zaslav
Born January 15, 1960
|
|
President, Chief Executive Officer and a common stock director. Mr. Zaslav has served as our President and Chief Executive Officer since January 2007 and a common stock director since September 2008. Mr. Zaslav served as President, Cable & Domestic Television and New Media Distribution of NBC Universal, Inc. ("NBC"), a media and entertainment company, from May 2006 to December 2006. Mr. Zaslav served as Executive Vice President of NBC, and President of NBC Cable, a division of NBC, from October 1999 to May 2006. Mr. Zaslav is a member of the board of Sirius XM Radio Inc., Grupo Televisa S.A.B and LionsGate Entertainment Corp.
|
|
|
|
Gunnar Wiedenfels
Born September 6, 1977
|
|
Chief Financial Officer. Mr. Wiedenfels has served as our Chief Financial Officer since April 2017. Prior to joining Discovery, Mr. Wiedenfels served as Chief Financial Officer of ProSiebenSat.1 Media SE ("ProSieben") starting in 2015. Prior to that, he served as ProSieben's Deputy Chief Financial Officer from 2014 to 2015 and served as Chief Group Controller from 2013 to 2015. Previously, he served as ProSieben's Deputy Group Controller, responsible for group-wide budget planning, budget controlling, and management reporting and as Chief Financial Officer, National, where he had commercial responsibility for the group's German-speaking free TV segment. Before this, he worked as a management consultant and engagement manager at McKinsey & Company.
|
|
|
|
Jean-Briac Perrette
Born April 30,
1971
|
|
President and CEO of Discovery Networks International. Mr. Perrette became CEO of Discovery Networks International in June 2016 and President of Discovery Networks International in March 2014. Prior to that, Mr. Perrette served as our Chief Digital Officer from October 2011 to February 2014. Mr. Perrette served in a number of roles at NBC Universal from March 2000 to October 2011, with the last being President of Digital and Affiliate Distribution.
|
|
|
|
Adria Alpert Romm
Born March 2, 1955
|
|
Chief Human Resources and Global Diversity Officer. Ms. Romm has served as our Chief Human Resources and Global Diversity Officer since March 2014. Prior to that, Ms. Romm has served as our Senior Executive Vice President of Human Resources from March 2007 to February 2014. Ms. Romm served as Senior Vice President of Human Resources of NBC from 2004 to 2007. Prior to 2004, Ms. Romm served as a Vice President in Human Resources for the NBC TV network and NBC staff functions.
|
|
|
|
Bruce L. Campbell
Born November 26, 1967
|
|
Chief Development, Distribution & Legal Officer. Mr. Campbell became our Chief Distribution Officer in October 2015, Chief Development Officer in August 2010 and served as our General Counsel from December 2010 to April 2017. Mr. Campbell served as Digital Media Officer from August 2014 through October 2015. Prior to that, Mr. Campbell served as our President, Digital Media & Corporate Development from March 2007 through August 2010. Mr. Campbell also served as our corporate secretary from December 2010 to February 2012. Mr. Campbell served as Executive Vice President, Business Development of NBC from December 2005 to March 2007, and Senior Vice President, Business Development of NBC from January 2003 to November 2005.
|
|
|
|
Peter Faricy
Born September 7, 1966
|
|
Chief Executive Officer, Global Direct-To-Consumer. Mr. Faricy joined Discovery in September 2018. Prior to joining Discovery, Mr. Faricy served as Vice President of Amazon Marketplace and has over 20 years of leadership at the intersection of technology and media.
|
|
|
|
David Leavy
Born December 24, 1969
|
|
Chief Corporate Operations and Communications Officer. Mr. Leavy became Chief Corporate Operations and Communications Officer in March 2016. Prior to that, Mr. Leavy served as our Chief Communications Officer and Senior Executive Vice President, Corporate Marketing and Business Operations from August 2015 to March 2016. From December 2011 to August 2015, Mr. Leavy served as our Chief Communications Officer and Senior Executive Vice President, Corporate Marketing and Affairs. Prior to that, Mr. Leavy served as our Executive Vice President, Communications and Corporate Affairs and has served in a number of other roles at Discovery since joining in March 2000.
|
|
|
|
Name
|
|
Position
|
|
|
|
Savalle C. Sims
Born May 21, 1970
|
|
Executive Vice President and General Counsel. Ms. Sims became Executive Vice President and General Counsel in April 2017. Ms. Sims served as our Executive Vice President and Deputy General Counsel from December 2014 to April 2017. Prior to that, Ms. Sims served as our Senior Vice President, Litigation and Intellectual Property from August 2011 through December 2014. Prior to joining Discovery, Ms. Sims was a partner at the law firm of Arent Fox LLP.
|
|
|
|
Kurt T. Wehner
Born June 30, 1962
|
|
Executive Vice President and Chief Accounting Officer. Mr. Wehner joined the Company in September 2011 and has served as our Executive Vice President, Chief Accounting Officer since November 2012. Mr. Wehner was an Audit Partner at KPMG LLP from 2000 to 2011.
|
|
|
December 31,
2013 |
|
December 31,
2014
|
|
December 31,
2015
|
|
December 31,
2016
|
|
December 31,
2017
|
|
December 31,
2018
|
||||||||||||
DISCA
|
|
$
|
100.00
|
|
|
$
|
74.58
|
|
|
$
|
57.76
|
|
|
$
|
59.34
|
|
|
$
|
48.45
|
|
|
$
|
53.56
|
|
DISCB
|
|
$
|
100.00
|
|
|
$
|
80.56
|
|
|
$
|
58.82
|
|
|
$
|
63.44
|
|
|
$
|
53.97
|
|
|
$
|
72.90
|
|
DISCK
|
|
$
|
100.00
|
|
|
$
|
80.42
|
|
|
$
|
60.15
|
|
|
$
|
63.87
|
|
|
$
|
50.49
|
|
|
$
|
55.04
|
|
S&P 500
|
|
$
|
100.00
|
|
|
$
|
111.39
|
|
|
$
|
110.58
|
|
|
$
|
121.13
|
|
|
$
|
144.65
|
|
|
$
|
135.63
|
|
Peer Group incl. Acquired Companies
|
|
$
|
100.00
|
|
|
$
|
116.64
|
|
|
$
|
114.02
|
|
|
$
|
127.96
|
|
|
$
|
132.23
|
|
|
$
|
105.80
|
|
Peer Group ex. Acquired Companies
|
|
$
|
100.00
|
|
|
$
|
113.23
|
|
|
$
|
117.27
|
|
|
$
|
120.58
|
|
|
$
|
127.90
|
|
|
$
|
141.58
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Selected Statement of Operations Information:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues
|
|
$
|
10,553
|
|
|
$
|
6,873
|
|
|
$
|
6,497
|
|
|
$
|
6,394
|
|
|
$
|
6,265
|
|
Operating income
|
|
1,934
|
|
|
713
|
|
|
2,058
|
|
|
1,985
|
|
|
2,061
|
|
|||||
Net income (loss)
|
|
681
|
|
|
(313
|
)
|
|
1,218
|
|
|
1,048
|
|
|
1,137
|
|
|||||
Net income (loss) available to Discovery, Inc.
|
|
594
|
|
|
(337
|
)
|
|
1,194
|
|
|
1,034
|
|
|
1,139
|
|
|||||
Basic earnings per share available to Discovery, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss)
|
|
0.86
|
|
|
(0.59
|
)
|
|
1.97
|
|
|
1.59
|
|
|
1.67
|
|
|||||
Diluted earnings per share available to Discovery, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss)
|
|
0.86
|
|
|
(0.59
|
)
|
|
1.96
|
|
|
1.58
|
|
|
1.66
|
|
|||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
498
|
|
|
384
|
|
|
401
|
|
|
432
|
|
|
454
|
|
|||||
Diluted
|
|
688
|
|
|
576
|
|
|
610
|
|
|
656
|
|
|
687
|
|
|||||
Selected Balance Sheet Information:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
986
|
|
|
$
|
7,309
|
|
|
$
|
300
|
|
|
$
|
390
|
|
|
$
|
367
|
|
Total assets
|
|
32,550
|
|
|
22,555
|
|
|
15,672
|
|
|
15,864
|
|
|
16,014
|
|
|||||
Deferred income tax
|
|
1,811
|
|
|
319
|
|
|
467
|
|
|
556
|
|
|
588
|
|
|||||
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Current portion
|
|
1,860
|
|
|
30
|
|
|
82
|
|
|
119
|
|
|
1,107
|
|
|||||
Long-term portion
|
|
15,185
|
|
|
14,755
|
|
|
7,841
|
|
|
7,616
|
|
|
6,046
|
|
|||||
Total liabilities
|
|
22,033
|
|
|
17,532
|
|
|
10,262
|
|
|
10,172
|
|
|
9,663
|
|
|||||
Redeemable noncontrolling interests
|
|
415
|
|
|
413
|
|
|
243
|
|
|
241
|
|
|
747
|
|
|||||
Equity attributable to Discovery, Inc.
|
|
8,386
|
|
|
4,610
|
|
|
5,167
|
|
|
5,451
|
|
|
5,602
|
|
|||||
Total equity
|
|
$
|
10,102
|
|
|
$
|
4,610
|
|
|
$
|
5,167
|
|
|
$
|
5,451
|
|
|
$
|
5,604
|
|
•
|
On
March 6, 2018
, Discovery acquired Scripps Networks. Scripps Networks is a wholly-owned subsidiary whose total assets and total revenues represented approximately
55%
and
29%
, respectively, of the Company’s related consolidated financial statement amounts as of and for the year ended December 31, 2018. On
April 30, 2018
, Discovery sold an
88%
controlling equity stake in its Education Business to
Francisco Partners for a sale price of
$113 million
. The Company recorded a gain of
$84 million
based on net assets disposed of
$44 million
, including
$40 million
of goodwill. (See Note 3 to the accompanying consolidated financial statements.) For the year ended
December 31, 2018
, Discovery has incurred transaction and integration costs for the Scripps Networks acquisition of
$110 million
.
|
•
|
As of
December 31, 2017
, Discovery recognized a goodwill impairment charge totaling
$1.3 billion
for its European reporting unit. (See Note 8 to the accompanying consolidated financial statements.) On
November 30, 2017
, Discovery acquired a controlling interest in OWN from Harpo, increasing Discovery’s ownership stake from
49.50%
to
73.99%
. Discovery paid
$70 million
in cash and recognized a gain of
$33 million
to account for the difference between the carrying value and the fair value of the previously held
49.50%
equity interest. On September 25, 2017, Discovery acquired a
67.5%
controlling interest in MTG (then known as VTEN), a new joint venture with GoldenTree, in exchange for its contribution of the Velocity network. On
April 28, 2017
, Discovery sold Raw and Betty to All3Media and recorded a loss of
$4 million
upon disposition. (See Note 3 to the accompanying consolidated financial statements.) For the
year ended December 31, 2017
, Discovery has incurred transaction and integration costs for the Scripps Networks acquisition of
$79 million
, including the
$35 million
charge associated with the modification of Advance/Newhouse's preferred stock. (See Note 12 to the accompanying consolidated financial statements.) In conjunction with the Scripps Networks acquisition, Discovery executed a number of new derivative instruments which were settled during September 2017 resulting in a
$98 million
and
$12 million
loss in connection with interest rate and foreign exchange contracts, respectively. (See Note 10 to the accompanying consolidated financial statements.)
|
•
|
On
September 30, 2016
, Discovery recorded an other-than-temporary impairment of
$62 million
related to its investment in Lionsgate. On
December 2, 2016
, Discovery acquired a minority interest in and formed a new joint venture, Group Nine Media Inc. ("Group Nine Media"), in exchange for contributions of
$100 million
and Discovery's digital network businesses Seeker and SourceFed, resulting in a gain of
$50 million
upon deconsolidation of the businesses ("Group Nine Transaction"). As of
December 31, 2018
, Discovery owns a
42%
minority interest in Group Nine Media on an outstanding shares basis with a carrying value of
$212 million
. (See Note 4 to the accompanying consolidated financial statements.)
|
•
|
On
October 7, 2015
, Discovery recorded a loss of
$5 million
upon the deconsolidation of its Russian business following its contribution to a joint venture with a Russian media company, National Media Group (the "New Russian Business"). As part of the transaction, Discovery obtained a
20%
ownership interest in the New Russian Business, which is accounted for under the equity method of accounting. On
June 30, 2015
, Discovery sold its radio businesses in Northern Europe to Bauer Media Group for total consideration, net of cash disposed of
€72 million
(
$80 million
). The cumulative gain on the disposal is
$1 million
. Based on the final resolution and receipt of contingent consideration payable, Discovery recorded a pre-tax gain of
$13 million
for the
year ended December 31, 2016
. Discovery had previously recorded a
$12 million
loss including estimated contingent consideration as disclosed for the year ended
December 31, 2015
.
|
•
|
On
September 23, 2014
, we acquired an additional
10%
ownership interest in Discovery Family. The purchase increased our ownership interest from
50%
to
60%
. As a result, the accounting for Discovery Family was changed from an equity method investment to a consolidated subsidiary. (See Note 3 to the accompanying consolidated financial statements.) On
May 30, 2014
, Discovery acquired a controlling interest in Eurosport International by increasing Discovery’s ownership stake from
20%
to
51%
. As a result, as of that date, the accounting for Eurosport was changed from an equity method investment to a consolidated subsidiary. On
March 31, 2015
, Discovery acquired a controlling interest in Eurosport France increasing Discovery's ownership stake by
31%
upon the resolution of certain regulatory matters and began accounting for Eurosport France as a consolidated subsidiary. On
October 1, 2015
, Discovery acquired the remaining
49%
of Eurosport for
€491 million
(
$548 million
) upon TF1's exercise of its right to put. (See Note 11 to the accompanying consolidated financial statements.)
|
•
|
Balance sheet amounts for 2016, 2015 and 2014 have been adjusted to reclassify $86 million, $61 million, and $261 million, respectively, of deferred tax liabilities from current liabilities to non-current liabilities as a result of our adoption of ASU 2015-17. Additionally, balance sheet amounts for 2014 have been adjusted to reclassify $44 million of debt issuance costs from other noncurrent assets to noncurrent portion of debt as a result of our adoption of ASU 2015-03.
|
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
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual Change
|
|
Pro Forma Combined Change
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
$
|
%
|
|
$
|
%
|
||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Distribution
|
|
$
|
4,538
|
|
$
|
178
|
|
$
|
4,716
|
|
|
$
|
3,474
|
|
$
|
1,090
|
|
$
|
4,564
|
|
|
$
|
1,064
|
|
31
|
%
|
|
$
|
152
|
|
3
|
%
|
Advertising
|
|
5,514
|
|
425
|
|
5,939
|
|
|
3,073
|
|
2,677
|
|
5,750
|
|
|
2,441
|
|
79
|
%
|
|
189
|
|
3
|
%
|
||||||||
Other
|
|
501
|
|
20
|
|
521
|
|
|
326
|
|
150
|
|
476
|
|
|
175
|
|
54
|
%
|
|
45
|
|
9
|
%
|
||||||||
Total revenues
|
|
10,553
|
|
623
|
|
11,176
|
|
|
6,873
|
|
3,917
|
|
10,790
|
|
|
3,680
|
|
54
|
%
|
|
386
|
|
4
|
%
|
||||||||
Costs of revenues, excluding depreciation and amortization
|
|
3,935
|
|
205
|
|
4,140
|
|
|
2,656
|
|
1,391
|
|
4,047
|
|
|
1,279
|
|
48
|
%
|
|
93
|
|
2
|
%
|
||||||||
Selling, general and administrative
|
|
2,620
|
|
132
|
|
2,752
|
|
|
1,768
|
|
946
|
|
2,714
|
|
|
852
|
|
48
|
%
|
|
38
|
|
1
|
%
|
||||||||
Impairment of goodwill
|
|
—
|
|
—
|
|
—
|
|
|
1,327
|
|
—
|
|
1,327
|
|
|
(1,327
|
)
|
NM
|
|
|
(1,327
|
)
|
NM
|
|
||||||||
Depreciation and amortization
|
|
1,398
|
|
(76
|
)
|
1,322
|
|
|
330
|
|
1,241
|
|
1,571
|
|
|
1,068
|
|
NM
|
|
|
(249
|
)
|
(16
|
)%
|
||||||||
Restructuring and other charges
|
|
750
|
|
10
|
|
760
|
|
|
75
|
|
—
|
|
75
|
|
|
675
|
|
NM
|
|
|
685
|
|
NM
|
|
||||||||
(Gain) loss on disposition
|
|
(84
|
)
|
—
|
|
(84
|
)
|
|
4
|
|
—
|
|
4
|
|
|
(88
|
)
|
NM
|
|
|
(88
|
)
|
NM
|
|
||||||||
Total costs and expenses
|
|
8,619
|
|
271
|
|
8,890
|
|
|
6,160
|
|
3,578
|
|
9,738
|
|
|
2,459
|
|
40
|
%
|
|
(848
|
)
|
(9
|
)%
|
||||||||
Operating income
|
|
1,934
|
|
352
|
|
2,286
|
|
|
713
|
|
339
|
|
1,052
|
|
|
1,221
|
|
NM
|
|
|
1,234
|
|
NM
|
|
||||||||
Interest expense, net
|
|
(729
|
)
|
|
|
|
(475
|
)
|
|
|
|
(254
|
)
|
(53
|
)%
|
|
|
|
||||||||||||||
Loss on extinguishment of debt
|
|
—
|
|
|
|
|
(54
|
)
|
|
|
|
54
|
|
NM
|
|
|
|
|
||||||||||||||
Loss from equity investees, net
|
|
(63
|
)
|
|
|
|
(211
|
)
|
|
|
|
148
|
|
70
|
%
|
|
|
|
|
|||||||||||||
Other expense, net
|
|
(120
|
)
|
|
|
|
(110
|
)
|
|
|
|
(10
|
)
|
(9
|
)%
|
|
|
|
||||||||||||||
Income (loss) before income taxes
|
|
1,022
|
|
|
|
|
(137
|
)
|
|
|
|
1,159
|
|
NM
|
|
|
|
|
||||||||||||||
Income tax expense
|
|
(341
|
)
|
|
|
|
(176
|
)
|
|
|
|
(165
|
)
|
(94
|
)%
|
|
|
|
||||||||||||||
Net income (loss)
|
|
681
|
|
|
|
|
(313
|
)
|
|
|
|
994
|
|
NM
|
|
|
|
|
||||||||||||||
Net income attributable to noncontrolling interests
|
|
(67
|
)
|
|
|
|
—
|
|
|
|
|
(67
|
)
|
NM
|
|
|
|
|
||||||||||||||
Net income attributable to redeemable noncontrolling interests
|
|
(20
|
)
|
|
|
|
(24
|
)
|
|
|
|
4
|
|
17
|
%
|
|
|
|
||||||||||||||
Net income (loss) available to Discovery, Inc.
|
|
$
|
594
|
|
|
|
|
$
|
(337
|
)
|
|
|
|
$
|
931
|
|
NM
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Foreign currency losses, net
|
|
$
|
(93
|
)
|
|
$
|
(83
|
)
|
Gains (losses) on derivative instruments
|
|
50
|
|
|
(82
|
)
|
||
Change in the value of common stock investments with readily determinable fair value
|
|
(88
|
)
|
|
—
|
|
||
Remeasurement gain on previously held equity interest
|
|
—
|
|
|
33
|
|
||
Interest income
|
|
15
|
|
|
21
|
|
||
Other (expense) income, net
|
|
(4
|
)
|
|
1
|
|
||
Total other income (expense), net
|
|
$
|
(120
|
)
|
|
$
|
(110
|
)
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
Net income (loss) available to Discovery, Inc.
|
|
$
|
594
|
|
|
$
|
(337
|
)
|
|
NM
|
|
Net income attributable to redeemable noncontrolling interests
|
|
20
|
|
|
24
|
|
|
(17
|
)%
|
||
Net income attributable to noncontrolling interests
|
|
67
|
|
|
—
|
|
|
NM
|
|
||
Income tax expense
|
|
341
|
|
|
176
|
|
|
94
|
%
|
||
Income (loss) before income taxes
|
|
1,022
|
|
|
(137
|
)
|
|
NM
|
|
||
Other expense, net
|
|
120
|
|
|
110
|
|
|
9
|
%
|
||
Loss from equity investees, net
|
|
63
|
|
|
211
|
|
|
(70
|
)%
|
||
Loss on extinguishment of debt
|
|
—
|
|
|
54
|
|
|
NM
|
|
||
Interest expense, net
|
|
729
|
|
|
475
|
|
|
53
|
%
|
||
Operating income
|
|
1,934
|
|
|
713
|
|
|
NM
|
|
||
(Gain) loss on disposition
|
|
(84
|
)
|
|
4
|
|
|
NM
|
|
||
Restructuring and other charges
|
|
750
|
|
|
75
|
|
|
NM
|
|
||
Depreciation and amortization
|
|
1,398
|
|
|
330
|
|
|
NM
|
|
||
Impairment of goodwill
|
|
—
|
|
|
1,327
|
|
|
NM
|
|
||
Mark-to-market share-based compensation
|
|
31
|
|
|
3
|
|
|
NM
|
|
||
Scripps Networks transaction and integration costs
|
|
110
|
|
|
79
|
|
|
39
|
%
|
||
Total Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
64
|
%
|
Adjusted OIBDA:
|
|
|
|
|
|
|
|||||
U.S. Networks
|
|
3,500
|
|
|
2,026
|
|
|
73
|
%
|
||
International Networks
|
|
1,077
|
|
|
859
|
|
|
25
|
%
|
||
Education and Other
|
|
3
|
|
|
6
|
|
|
(50
|
)%
|
||
Corporate and inter-segment eliminations
|
|
(441
|
)
|
|
(360
|
)
|
|
(23
|
)%
|
||
Total Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
64
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
Revenue:
|
|
|
|
|
|
|
|||||
U.S. Networks
|
|
$
|
6,350
|
|
|
$
|
3,434
|
|
|
85
|
%
|
International Networks
|
|
4,149
|
|
|
3,281
|
|
|
26
|
%
|
||
Education and Other
|
|
54
|
|
|
158
|
|
|
(66
|
)%
|
||
Corporate and inter-segment eliminations
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||
Total revenue
|
|
10,553
|
|
|
6,873
|
|
|
54
|
%
|
||
Costs of revenues, excluding depreciation and amortization
|
|
(3,935
|
)
|
|
(2,656
|
)
|
|
(48
|
)%
|
||
Selling, general and administrative
(a)
|
|
(2,479
|
)
|
|
(1,686
|
)
|
|
(47
|
)%
|
||
Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
64
|
%
|
Year Ended December 31, 2018
|
|
U.S. Networks
|
|
International Networks
|
|
Education and Other
|
|
Corporate and inter-segment eliminations
|
|
Total
|
||||||||||
Adjusted OIBDA, as reported
|
|
$
|
3,500
|
|
|
$
|
1,077
|
|
|
$
|
3
|
|
|
$
|
(441
|
)
|
|
$
|
4,139
|
|
Deduct: Mark-to-market share-based compensation
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
32
|
|
|
31
|
|
|||||
Add: Total share-based compensation
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
81
|
|
|
80
|
|
|||||
Adjusted OIBDA, as revised
|
|
$
|
3,500
|
|
|
$
|
1,077
|
|
|
$
|
3
|
|
|
$
|
(392
|
)
|
|
$
|
4,188
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Year Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted OIBDA, as reported
|
|
$
|
2,026
|
|
|
$
|
859
|
|
|
$
|
6
|
|
|
$
|
(360
|
)
|
|
$
|
2,531
|
|
Deduct: Mark-to-market share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
Add: Total share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
39
|
|
|||||
Adjusted OIBDA, as revised
|
|
$
|
2,026
|
|
|
$
|
859
|
|
|
$
|
6
|
|
|
$
|
(324
|
)
|
|
$
|
2,567
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted OIBDA, as reported
|
|
$
|
1,922
|
|
|
$
|
835
|
|
|
$
|
(10
|
)
|
|
$
|
(334
|
)
|
|
$
|
2,413
|
|
Deduct: Mark-to-market share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
38
|
|
|||||
Add: Total share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69
|
|
|
69
|
|
|||||
Adjusted OIBDA, as revised
|
|
$
|
1,922
|
|
|
$
|
835
|
|
|
$
|
(10
|
)
|
|
$
|
(303
|
)
|
|
$
|
2,444
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual Change
|
|
Pro Forma Combined Change
|
||||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
$
|
%
|
|
$
|
%
|
||||||||||||||||||
Distribution
|
|
$
|
2,456
|
|
$
|
156
|
|
$
|
2,612
|
|
|
$
|
1,612
|
|
$
|
974
|
|
$
|
2,586
|
|
|
$
|
844
|
|
52
|
%
|
|
$
|
26
|
|
1
|
%
|
Advertising
|
|
3,749
|
|
356
|
|
4,105
|
|
|
1,740
|
|
2,261
|
|
4,001
|
|
|
2,009
|
|
NM
|
|
|
104
|
|
3
|
%
|
||||||||
Other
|
|
145
|
|
7
|
|
152
|
|
|
82
|
|
73
|
|
155
|
|
|
63
|
|
77
|
%
|
|
(3
|
)
|
(2
|
)%
|
||||||||
Total revenues
|
|
6,350
|
|
519
|
|
6,869
|
|
|
3,434
|
|
3,308
|
|
6,742
|
|
|
2,916
|
|
85
|
%
|
|
127
|
|
2
|
%
|
||||||||
Costs of revenues, excluding depreciation and amortization
|
|
(1,748
|
)
|
(153
|
)
|
(1,901
|
)
|
|
(917
|
)
|
(1,087
|
)
|
(2,004
|
)
|
|
(831
|
)
|
(91
|
)%
|
|
103
|
|
5
|
%
|
||||||||
Selling, general and administrative
|
|
(1,102
|
)
|
(111
|
)
|
(1,213
|
)
|
|
(491
|
)
|
(758
|
)
|
(1,249
|
)
|
|
(611
|
)
|
NM
|
|
|
36
|
|
3
|
%
|
||||||||
Total Adjusted OIBDA
|
|
3,500
|
|
255
|
|
3,755
|
|
|
2,026
|
|
1,463
|
|
3,489
|
|
|
1,474
|
|
73
|
%
|
|
266
|
|
8
|
%
|
||||||||
Mark-to-market share-based compensation
|
|
1
|
|
—
|
|
1
|
|
|
—
|
|
1
|
|
1
|
|
|
1
|
|
NM
|
|
|
—
|
|
—
|
%
|
||||||||
Depreciation and amortization
|
|
(985
|
)
|
95
|
|
(890
|
)
|
|
(35
|
)
|
(1,132
|
)
|
(1,167
|
)
|
|
(950
|
)
|
NM
|
|
|
277
|
|
24
|
%
|
||||||||
Restructuring and other charges
|
|
(322
|
)
|
(5
|
)
|
(327
|
)
|
|
(18
|
)
|
—
|
|
(18
|
)
|
|
(304
|
)
|
NM
|
|
|
(309
|
)
|
NM
|
|
||||||||
Scripps Networks transaction and integration costs
|
|
(14
|
)
|
—
|
|
(14
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(14
|
)
|
NM
|
|
|
(14
|
)
|
NM
|
|
||||||||
Inter-segment eliminations
|
|
2
|
|
5
|
|
7
|
|
|
(12
|
)
|
27
|
|
15
|
|
|
14
|
|
NM
|
|
|
(8
|
)
|
(53
|
)%
|
||||||||
Operating income
|
|
$
|
2,182
|
|
$
|
350
|
|
$
|
2,532
|
|
|
$
|
1,961
|
|
$
|
359
|
|
$
|
2,320
|
|
|
$
|
221
|
|
11
|
%
|
|
$
|
212
|
|
9
|
%
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual Change
|
|
Pro Forma Combined Change
|
||||||||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
$
|
%
|
|
$
|
%
|
||||||||||||||||||
Distribution
|
|
$
|
2,082
|
|
$
|
22
|
|
$
|
2,104
|
|
|
$
|
1,862
|
|
$
|
116
|
|
$
|
1,978
|
|
|
$
|
220
|
|
12
|
%
|
|
$
|
126
|
|
6
|
%
|
Advertising
|
|
1,765
|
|
69
|
|
1,834
|
|
|
1,332
|
|
416
|
|
1,748
|
|
|
433
|
|
33
|
%
|
|
86
|
|
5
|
%
|
||||||||
Other
|
|
302
|
|
13
|
|
315
|
|
|
87
|
|
77
|
|
164
|
|
|
215
|
|
NM
|
|
|
151
|
|
92
|
%
|
||||||||
Total revenues
|
|
4,149
|
|
104
|
|
4,253
|
|
|
3,281
|
|
609
|
|
3,890
|
|
|
868
|
|
26
|
%
|
|
363
|
|
9
|
%
|
||||||||
Costs of revenues, excluding depreciation and amortization
|
|
(2,169
|
)
|
(52
|
)
|
(2,221
|
)
|
|
(1,677
|
)
|
(304
|
)
|
(1,981
|
)
|
|
(492
|
)
|
(29
|
)%
|
|
(240
|
)
|
(12
|
)%
|
||||||||
Selling, general and administrative
|
|
(903
|
)
|
(27
|
)
|
(930
|
)
|
|
(745
|
)
|
(150
|
)
|
(895
|
)
|
|
(158
|
)
|
(21
|
)%
|
|
(35
|
)
|
(4
|
)%
|
||||||||
Total Adjusted OIBDA
|
|
1,077
|
|
25
|
|
1,102
|
|
|
859
|
|
155
|
|
1,014
|
|
|
218
|
|
25
|
%
|
|
88
|
|
9
|
%
|
||||||||
Depreciation and amortization
|
|
(315
|
)
|
(19
|
)
|
(334
|
)
|
|
(222
|
)
|
(107
|
)
|
(329
|
)
|
|
(93
|
)
|
(42
|
)%
|
|
(5
|
)
|
(2
|
)%
|
||||||||
Impairment of goodwill
|
|
—
|
|
—
|
|
—
|
|
|
(489
|
)
|
—
|
|
(489
|
)
|
|
489
|
|
NM
|
|
|
489
|
|
NM
|
|
||||||||
Restructuring and other charges
|
|
(307
|
)
|
(2
|
)
|
(309
|
)
|
|
(42
|
)
|
—
|
|
(42
|
)
|
|
(265
|
)
|
NM
|
|
|
(267
|
)
|
NM
|
|
||||||||
Scripps Networks transaction and integration costs
|
|
(3
|
)
|
—
|
|
(3
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(3
|
)
|
NM
|
|
|
(3
|
)
|
NM
|
|
||||||||
Inter-segment eliminations
|
|
(18
|
)
|
(4
|
)
|
(22
|
)
|
|
—
|
|
(27
|
)
|
(27
|
)
|
|
(18
|
)
|
NM
|
|
|
5
|
|
19
|
%
|
||||||||
Operating income
|
|
$
|
434
|
|
$
|
—
|
|
$
|
434
|
|
|
$
|
106
|
|
$
|
21
|
|
$
|
127
|
|
|
$
|
328
|
|
NM
|
|
|
$
|
307
|
|
NM
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2018
|
|
2017
|
|
% Change
|
|||||
Revenues
|
|
$
|
54
|
|
|
$
|
158
|
|
|
(66
|
)%
|
Costs of revenues, excluding depreciation and amortization
|
|
(17
|
)
|
|
(60
|
)
|
|
72
|
%
|
||
Selling, general and administrative
|
|
(34
|
)
|
|
(92
|
)
|
|
63
|
%
|
||
Adjusted OIBDA
|
|
3
|
|
|
6
|
|
|
(50
|
)%
|
||
Depreciation and amortization
|
|
(2
|
)
|
|
(5
|
)
|
|
60
|
%
|
||
Restructuring and other charges
|
|
(1
|
)
|
|
(3
|
)
|
|
67
|
%
|
||
Gain (loss) on disposition
|
|
85
|
|
|
(4
|
)
|
|
NM
|
|
||
Inter-segment eliminations
|
|
12
|
|
|
12
|
|
|
NM
|
|
||
Operating income
|
|
$
|
97
|
|
|
$
|
6
|
|
|
NM
|
|
|
|
Year Ended December 31,
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Actual Change
|
|
Pro Forma Combined Change
|
||||||||||||||||||||||||
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
Actual
|
Pro Forma Adjustments
|
Pro Forma Combined
|
|
$
|
%
|
|
$
|
%
|
||||||||||||||||||
Costs of revenues, excluding depreciation and amortization
|
|
(1
|
)
|
—
|
|
(1
|
)
|
|
(2
|
)
|
—
|
|
(2
|
)
|
|
1
|
|
50
|
%
|
|
1
|
|
50
|
%
|
||||||||
Selling, general and administrative
|
|
(440
|
)
|
(21
|
)
|
(461
|
)
|
|
(358
|
)
|
(98
|
)
|
(456
|
)
|
|
(82
|
)
|
(23
|
)%
|
|
(5
|
)
|
(1
|
)%
|
||||||||
Adjusted OIBDA
|
|
(441
|
)
|
(21
|
)
|
(462
|
)
|
|
(360
|
)
|
(98
|
)
|
(458
|
)
|
|
(81
|
)
|
(23
|
)%
|
|
(4
|
)
|
(1
|
)%
|
||||||||
Mark-to-market share-based compensation
|
|
(32
|
)
|
(1
|
)
|
(33
|
)
|
|
(3
|
)
|
(9
|
)
|
(12
|
)
|
|
(29
|
)
|
NM
|
|
|
(21
|
)
|
NM
|
|
||||||||
Depreciation and amortization
|
|
(96
|
)
|
—
|
|
(96
|
)
|
|
(68
|
)
|
(2
|
)
|
(70
|
)
|
|
(28
|
)
|
(41
|
)%
|
|
(26
|
)
|
(37
|
)%
|
||||||||
Impairment of goodwill
|
|
—
|
|
—
|
|
—
|
|
|
(838
|
)
|
—
|
|
(838
|
)
|
|
838
|
|
NM
|
|
|
838
|
|
NM
|
|
||||||||
Restructuring and other charges
|
|
(120
|
)
|
(3
|
)
|
(123
|
)
|
|
(12
|
)
|
—
|
|
(12
|
)
|
|
(108
|
)
|
NM
|
|
|
(111
|
)
|
NM
|
|
||||||||
Scripps Networks transaction and integration costs
|
|
(93
|
)
|
28
|
|
(65
|
)
|
|
(79
|
)
|
68
|
|
(11
|
)
|
|
(14
|
)
|
(18
|
)%
|
|
(54
|
)
|
NM
|
|
||||||||
Loss on disposition
|
|
(1
|
)
|
—
|
|
(1
|
)
|
|
—
|
|
—
|
|
—
|
|
|
(1
|
)
|
NM
|
|
|
(1
|
)
|
NM
|
|
||||||||
Inter-segment eliminations
|
|
4
|
|
(1
|
)
|
3
|
|
|
—
|
|
—
|
|
—
|
|
|
4
|
|
NM
|
|
|
3
|
|
NM
|
|
||||||||
Operating loss
|
|
$
|
(779
|
)
|
$
|
2
|
|
$
|
(777
|
)
|
|
$
|
(1,360
|
)
|
$
|
(41
|
)
|
$
|
(1,401
|
)
|
|
$
|
581
|
|
43
|
%
|
|
$
|
624
|
|
45
|
%
|
Consolidated
|
|
Year Ended December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||
Distribution
|
|
$
|
4,538
|
|
|
$
|
3,474
|
|
|
31
|
%
|
|
29
|
%
|
Advertising
|
|
5,514
|
|
|
3,073
|
|
|
79
|
%
|
|
78
|
%
|
||
Other
|
|
501
|
|
|
326
|
|
|
54
|
%
|
|
50
|
%
|
||
Total revenues
|
|
10,553
|
|
|
6,873
|
|
|
54
|
%
|
|
52
|
%
|
||
Costs of revenue, excluding depreciation and amortization
|
|
3,935
|
|
|
2,656
|
|
|
48
|
%
|
|
46
|
%
|
||
Selling, general and administrative expense
|
|
2,479
|
|
|
1,686
|
|
|
47
|
%
|
|
46
|
%
|
||
Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
64
|
%
|
|
62
|
%
|
International Networks
|
|
Year Ended December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||
Distribution
|
|
$
|
2,082
|
|
|
$
|
1,862
|
|
|
12
|
%
|
|
10
|
%
|
Advertising
|
|
1,765
|
|
|
1,332
|
|
|
33
|
%
|
|
31
|
%
|
||
Other
|
|
302
|
|
|
87
|
|
|
NM
|
|
|
NM
|
|
||
Total revenues
|
|
4,149
|
|
|
3,281
|
|
|
26
|
%
|
|
24
|
%
|
||
Costs of revenue, excluding depreciation and amortization
|
|
2,169
|
|
|
1,677
|
|
|
29
|
%
|
|
27
|
%
|
||
Selling, general and administrative expenses
|
|
903
|
|
|
745
|
|
|
21
|
%
|
|
20
|
%
|
||
Adjusted OIBDA
|
|
$
|
1,077
|
|
|
$
|
859
|
|
|
25
|
%
|
|
23
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues:
|
|
|
|
|
|
|
|||||
Distribution
|
|
$
|
3,474
|
|
|
$
|
3,213
|
|
|
8
|
%
|
Advertising
|
|
3,073
|
|
|
2,970
|
|
|
3
|
%
|
||
Other
|
|
326
|
|
|
314
|
|
|
4
|
%
|
||
Total revenues
|
|
6,873
|
|
|
6,497
|
|
|
6
|
%
|
||
Costs of revenues, excluding depreciation and amortization
|
|
2,656
|
|
|
2,432
|
|
|
9
|
%
|
||
Selling, general and administrative
|
|
1,768
|
|
|
1,690
|
|
|
5
|
%
|
||
Impairment of goodwill
|
|
1,327
|
|
|
—
|
|
|
NM
|
|
||
Depreciation and amortization
|
|
330
|
|
|
322
|
|
|
2
|
%
|
||
Restructuring and other charges
|
|
75
|
|
|
58
|
|
|
29
|
%
|
||
Loss (gain) on disposition
|
|
4
|
|
|
(63
|
)
|
|
NM
|
|
||
Total costs and expenses
|
|
6,160
|
|
|
4,439
|
|
|
39
|
%
|
||
Operating income
|
|
713
|
|
|
2,058
|
|
|
(65
|
)%
|
||
Interest expense
|
|
(475
|
)
|
|
(353
|
)
|
|
35
|
%
|
||
Loss on extinguishment of debt
|
|
(54
|
)
|
|
—
|
|
|
NM
|
|
||
Loss from equity method investees, net
|
|
(211
|
)
|
|
(38
|
)
|
|
NM
|
|
||
Other (expense) income, net
|
|
(110
|
)
|
|
4
|
|
|
NM
|
|
||
(Loss) income before income taxes
|
|
(137
|
)
|
|
1,671
|
|
|
NM
|
|
||
Income tax expense
|
|
(176
|
)
|
|
(453
|
)
|
|
(61
|
)%
|
||
Net (loss) income
|
|
(313
|
)
|
|
1,218
|
|
|
NM
|
|
||
Net income attributable to noncontrolling interests
|
|
—
|
|
|
(1
|
)
|
|
NM
|
|
||
Net income attributable to redeemable noncontrolling interests
|
|
(24
|
)
|
|
(23
|
)
|
|
4
|
%
|
||
Net (loss) income available to Discovery, Inc.
|
|
$
|
(337
|
)
|
|
$
|
1,194
|
|
|
NM
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Foreign currency (losses) gains, net
|
|
$
|
(83
|
)
|
|
$
|
75
|
|
Losses on derivative instruments
|
|
(82
|
)
|
|
(12
|
)
|
||
Remeasurement gain on previously held equity interest
|
|
33
|
|
|
—
|
|
||
Interest income
|
|
21
|
|
|
—
|
|
||
Other-than-temporary impairment of AFS investments
|
|
—
|
|
|
(62
|
)
|
||
Other income, net
|
|
1
|
|
|
3
|
|
||
Total other (expense) income, net
|
|
$
|
(110
|
)
|
|
$
|
4
|
|
|
|
|
Year Ended December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||
U.S. federal statutory income tax provision
|
|
|
$
|
(48
|
)
|
|
35
|
%
|
|
$
|
585
|
|
|
35
|
%
|
State and local income taxes, net of federal tax benefit
|
|
|
23
|
|
|
(18
|
)%
|
|
(36
|
)
|
|
(2
|
)%
|
||
Effect of foreign operations
|
|
|
(35
|
)
|
|
25
|
%
|
|
(17
|
)
|
|
(1
|
)%
|
||
Domestic production activity deductions
|
|
|
(52
|
)
|
|
39
|
%
|
|
(62
|
)
|
|
(4
|
)%
|
||
Change in uncertain tax positions
|
|
|
60
|
|
|
(44
|
)%
|
|
8
|
|
|
—
|
%
|
||
Preferred stock modification
|
|
|
12
|
|
|
(9
|
)%
|
|
—
|
|
|
—
|
%
|
||
Goodwill impairment
|
|
|
458
|
|
|
(334
|
)%
|
|
—
|
|
|
—
|
%
|
||
Renewable energy investments tax credits (See Note 4)
|
|
|
(195
|
)
|
|
142
|
%
|
|
(17
|
)
|
|
(1
|
)%
|
||
U.S. Legislative Changes
|
|
|
(43
|
)
|
|
32
|
%
|
|
—
|
|
|
—
|
%
|
||
Other, net
|
|
|
(4
|
)
|
|
4
|
%
|
|
(8
|
)
|
|
—
|
%
|
||
Income tax expense
|
|
|
$
|
176
|
|
|
(128
|
)%
|
|
$
|
453
|
|
|
27
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues:
|
|
|
|
|
|
|
|||||
U.S. Networks
|
|
$
|
3,434
|
|
|
$
|
3,285
|
|
|
5
|
%
|
International Networks
|
|
3,281
|
|
|
3,040
|
|
|
8
|
%
|
||
Education and Other
|
|
158
|
|
|
174
|
|
|
(9
|
)%
|
||
Corporate and inter-segment eliminations
|
|
—
|
|
|
(2
|
)
|
|
NM
|
|
||
Total revenues
|
|
6,873
|
|
|
6,497
|
|
|
6
|
%
|
||
Costs of revenues, excluding depreciation and amortization
|
|
(2,656
|
)
|
|
(2,432
|
)
|
|
9
|
%
|
||
Selling, general and administrative
(a)
|
|
(1,686
|
)
|
|
(1,652
|
)
|
|
2
|
%
|
||
Adjusted OIBDA
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
5
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Net (loss) income available to Discovery, Inc.
|
|
$
|
(337
|
)
|
|
$
|
1,194
|
|
|
(128
|
)%
|
Net income attributable to redeemable noncontrolling interests
|
|
24
|
|
|
23
|
|
|
4
|
%
|
||
Net income attributable to noncontrolling interests
|
|
—
|
|
|
1
|
|
|
NM
|
|
||
Income tax expense
|
|
176
|
|
|
453
|
|
|
(61
|
)%
|
||
Other expense (income), net
|
|
110
|
|
|
(4
|
)
|
|
NM
|
|
||
Loss from equity investees, net
|
|
211
|
|
|
38
|
|
|
NM
|
|
||
Loss on extinguishment of debt
|
|
54
|
|
|
—
|
|
|
NM
|
|
||
Interest expense
|
|
475
|
|
|
353
|
|
|
35
|
%
|
||
Operating income
|
|
713
|
|
|
2,058
|
|
|
(65
|
)%
|
||
Loss (gain) on disposition
|
|
4
|
|
|
(63
|
)
|
|
NM
|
|
||
Restructuring and other charges
|
|
75
|
|
|
58
|
|
|
29
|
%
|
||
Depreciation and amortization
|
|
330
|
|
|
322
|
|
|
2
|
%
|
||
Impairment of goodwill
|
|
1,327
|
|
|
—
|
|
|
NM
|
|
||
Mark-to-market share-based compensation
|
|
3
|
|
|
38
|
|
|
NM
|
|
||
Scripps Networks transaction and integration costs
|
|
79
|
|
|
—
|
|
|
NM
|
|
||
Total Adjusted OIBDA
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
5
|
%
|
|
|
|
|
|
|
|
|||||
Adjusted OIBDA:
|
|
|
|
|
|
|
|||||
U.S. Networks
|
|
$
|
2,026
|
|
|
$
|
1,922
|
|
|
5
|
%
|
International Networks
|
|
859
|
|
|
835
|
|
|
3
|
%
|
||
Education and Other
|
|
6
|
|
|
(10
|
)
|
|
NM
|
|
||
Corporate and inter-segment eliminations
|
|
(360
|
)
|
|
(334
|
)
|
|
8
|
%
|
||
Total Adjusted OIBDA
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
5
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues:
|
|
|
|
|
|
|
|||||
Distribution
|
|
$
|
1,612
|
|
|
$
|
1,532
|
|
|
5
|
%
|
Advertising
|
|
1,740
|
|
|
1,690
|
|
|
3
|
%
|
||
Other
|
|
82
|
|
|
63
|
|
|
30
|
%
|
||
Total revenues
|
|
3,434
|
|
|
3,285
|
|
|
5
|
%
|
||
Costs of revenues, excluding depreciation and amortization
|
|
(917
|
)
|
|
(891
|
)
|
|
3
|
%
|
||
Selling, general and administrative
|
|
(491
|
)
|
|
(472
|
)
|
|
4
|
%
|
||
Adjusted OIBDA
|
|
2,026
|
|
|
1,922
|
|
|
5
|
%
|
||
Depreciation and amortization
|
|
(35
|
)
|
|
(28
|
)
|
|
25
|
%
|
||
Restructuring and other charges
|
|
(18
|
)
|
|
(15
|
)
|
|
20
|
%
|
||
Gain on dispositions
|
|
—
|
|
|
50
|
|
|
NM
|
|
||
Inter-segment eliminations
|
|
(12
|
)
|
|
(14
|
)
|
|
(14
|
)%
|
||
Operating income
|
|
$
|
1,961
|
|
|
$
|
1,915
|
|
|
2
|
%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues:
|
|
|
|
|
|
|
|||||
Distribution
|
|
$
|
1,862
|
|
|
$
|
1,681
|
|
|
11
|
%
|
Advertising
|
|
1,332
|
|
|
1,279
|
|
|
4
|
%
|
||
Other
|
|
87
|
|
|
80
|
|
|
9
|
%
|
||
Total revenues
|
|
3,281
|
|
|
3,040
|
|
|
8
|
%
|
||
Costs of revenues, excluding depreciation and amortization
|
|
(1,677
|
)
|
|
(1,462
|
)
|
|
15
|
%
|
||
Selling, general and administrative
|
|
(745
|
)
|
|
(743
|
)
|
|
—
|
%
|
||
Adjusted OIBDA
|
|
859
|
|
|
835
|
|
|
3
|
%
|
||
Depreciation and amortization
|
|
(222
|
)
|
|
(221
|
)
|
|
—
|
%
|
||
Impairment of goodwill
|
|
(489
|
)
|
|
—
|
|
|
NM
|
|
||
Restructuring and other charges
|
|
(42
|
)
|
|
(26
|
)
|
|
62
|
%
|
||
Gain on disposition
|
|
—
|
|
|
13
|
|
|
NM
|
|
||
Inter-segment eliminations
|
|
—
|
|
|
(4
|
)
|
|
NM
|
|
||
Operating income
|
|
$
|
106
|
|
|
$
|
597
|
|
|
(82
|
)%
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues
|
|
$
|
158
|
|
|
$
|
174
|
|
|
(9
|
)%
|
Costs of revenues, excluding depreciation and amortization
|
|
(60
|
)
|
|
(79
|
)
|
|
(24
|
)%
|
||
Selling, general and administrative
|
|
(92
|
)
|
|
(105
|
)
|
|
(12
|
)%
|
||
Adjusted OIBDA
|
|
6
|
|
|
(10
|
)
|
|
NM
|
|
||
Depreciation and amortization
|
|
(5
|
)
|
|
(7
|
)
|
|
(29
|
)%
|
||
Restructuring and other charges
|
|
(3
|
)
|
|
(3
|
)
|
|
—
|
%
|
||
Loss on disposition
|
|
(4
|
)
|
|
—
|
|
|
NM
|
|
||
Inter-segment eliminations
|
|
12
|
|
|
18
|
|
|
(33
|
)%
|
||
Operating income (loss)
|
|
$
|
6
|
|
|
$
|
(2
|
)
|
|
NM
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
% Change
|
|||||
Revenues
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
NM
|
|
Costs of revenues, excluding depreciation and amortization
|
|
(2
|
)
|
|
—
|
|
|
NM
|
|
||
Selling, general and administrative
|
|
(358
|
)
|
|
(332
|
)
|
|
8
|
%
|
||
Adjusted OIBDA
|
|
(360
|
)
|
|
(334
|
)
|
|
8
|
%
|
||
Mark-to-market share-based compensation
|
|
(3
|
)
|
|
(38
|
)
|
|
NM
|
|
||
Depreciation and amortization
|
|
(68
|
)
|
|
(66
|
)
|
|
3
|
%
|
||
Impairment of goodwill
|
|
(838
|
)
|
|
—
|
|
|
NM
|
|
||
Restructuring and other charges
|
|
(12
|
)
|
|
(14
|
)
|
|
(14
|
)%
|
||
Scripps Networks transaction and integration costs
|
|
(79
|
)
|
|
—
|
|
|
NM
|
|
||
Operating loss
|
|
$
|
(1,360
|
)
|
|
$
|
(452
|
)
|
|
NM
|
|
Consolidated
|
|
Year Ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||
Distribution
|
|
$
|
3,474
|
|
|
$
|
3,213
|
|
|
8
|
%
|
|
7
|
%
|
Advertising
|
|
3,073
|
|
|
2,970
|
|
|
3
|
%
|
|
3
|
%
|
||
Other
|
|
326
|
|
|
314
|
|
|
4
|
%
|
|
6
|
%
|
||
Total revenues
|
|
6,873
|
|
|
6,497
|
|
|
6
|
%
|
|
5
|
%
|
||
Costs of revenue, excluding depreciation and amortization
|
|
(2,656
|
)
|
|
(2,432
|
)
|
|
9
|
%
|
|
8
|
%
|
||
Selling, general and administrative expense
|
|
(1,686
|
)
|
|
(1,652
|
)
|
|
2
|
%
|
|
2
|
%
|
||
Adjusted OIBDA
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
5
|
%
|
|
5
|
%
|
International Networks
|
|
Year Ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||
Distribution
|
|
$
|
1,862
|
|
|
$
|
1,681
|
|
|
11
|
%
|
|
9
|
%
|
Advertising
|
|
1,332
|
|
|
1,279
|
|
|
4
|
%
|
|
3
|
%
|
||
Other
|
|
87
|
|
|
80
|
|
|
9
|
%
|
|
8
|
%
|
||
Total revenues
|
|
3,281
|
|
|
3,040
|
|
|
8
|
%
|
|
7
|
%
|
||
Costs of revenue, excluding depreciation and amortization
|
|
(1,677
|
)
|
|
(1,462
|
)
|
|
15
|
%
|
|
12
|
%
|
||
Selling, general and administrative expenses
|
|
(745
|
)
|
|
(743
|
)
|
|
—
|
%
|
|
—
|
%
|
||
Adjusted OIBDA
|
|
$
|
859
|
|
|
$
|
835
|
|
|
3
|
%
|
|
3
|
%
|
•
|
Debt
|
•
|
Dispositions
|
•
|
Real Estate Strategy and Relocation of Global Headquarters
|
•
|
Investments and Business Combinations
|
•
|
Other Investments
|
•
|
Redeemable Noncontrolling Interest
|
•
|
Content Acquisition
|
•
|
Common Stock Repurchases
|
•
|
Income Taxes and Interest
|
•
|
Debt
|
•
|
Restructuring and Other
|
•
|
Share-Based Compensation
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash and cash equivalents, beginning of period
|
|
$
|
7,309
|
|
|
$
|
300
|
|
|
$
|
390
|
|
Cash provided by operating activities
|
|
2,576
|
|
|
1,629
|
|
|
1,380
|
|
|||
Cash used in investing activities
|
|
(8,593
|
)
|
|
(633
|
)
|
|
(256
|
)
|
|||
Cash (used in) provided by financing activities
|
|
(283
|
)
|
|
5,951
|
|
|
(1,184
|
)
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
|
(23
|
)
|
|
62
|
|
|
(30
|
)
|
|||
Net change in cash and cash equivalents
|
|
(6,323
|
)
|
|
7,009
|
|
|
(90
|
)
|
|||
Cash and cash equivalents, end of period
|
|
$
|
986
|
|
|
$
|
7,309
|
|
|
$
|
300
|
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Total
Capacity
|
|
Outstanding
Letters of
Credit
|
|
Outstanding
Indebtedness
|
|
Unused
Capacity
|
||||||||
Cash and cash equivalents
|
|
$
|
986
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
986
|
|
Revolving credit facility
|
|
2,500
|
|
|
1
|
|
|
225
|
|
|
2,274
|
|
||||
Senior notes
(a)
|
|
16,671
|
|
|
—
|
|
|
16,671
|
|
|
—
|
|
||||
Program financing line of credit
|
|
26
|
|
|
—
|
|
|
22
|
|
|
4
|
|
||||
Total
|
|
$
|
20,183
|
|
|
$
|
1
|
|
|
$
|
16,918
|
|
|
$
|
3,264
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
Total
|
|
Less than 1
Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than
5 Years
|
||||||||||
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Principal payments
|
|
$
|
16,671
|
|
|
$
|
1,811
|
|
|
$
|
2,038
|
|
|
$
|
2,779
|
|
|
$
|
10,043
|
|
Interest payments
|
|
7,762
|
|
|
665
|
|
|
1,134
|
|
|
954
|
|
|
5,009
|
|
|||||
Capital lease obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Principal payments
|
|
252
|
|
|
42
|
|
|
75
|
|
|
67
|
|
|
68
|
|
|||||
Interest payments
|
|
34
|
|
|
9
|
|
|
12
|
|
|
8
|
|
|
5
|
|
|||||
Operating lease obligations
|
|
944
|
|
|
89
|
|
|
182
|
|
|
109
|
|
|
564
|
|
|||||
Content
|
|
6,012
|
|
|
1,431
|
|
|
1,470
|
|
|
972
|
|
|
2,139
|
|
|||||
Other
|
|
1,363
|
|
|
523
|
|
|
552
|
|
|
199
|
|
|
89
|
|
|||||
Total
|
|
$
|
33,038
|
|
|
$
|
4,570
|
|
|
$
|
5,463
|
|
|
$
|
5,088
|
|
|
$
|
17,917
|
|
•
|
Revenue recognition;
|
•
|
Goodwill and intangible assets;
|
•
|
Income taxes;
|
•
|
Business combinations (See Note 3);
|
•
|
Content rights; and
|
•
|
Equity method investments.
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
ASSETS
|
|
|
|
|
||||
Current assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
986
|
|
|
$
|
7,309
|
|
Receivables, net
|
|
2,620
|
|
|
1,838
|
|
||
Content rights, net
|
|
313
|
|
|
410
|
|
||
Prepaid expenses and other current assets
|
|
312
|
|
|
434
|
|
||
Total current assets
|
|
4,231
|
|
|
9,991
|
|
||
Noncurrent content rights, net
|
|
3,069
|
|
|
2,213
|
|
||
Property and equipment, net
|
|
800
|
|
|
597
|
|
||
Goodwill
|
|
13,006
|
|
|
7,073
|
|
||
Intangible assets, net
|
|
9,674
|
|
|
1,770
|
|
||
Equity method investments, including note receivable (See Note 4)
|
|
935
|
|
|
335
|
|
||
Other noncurrent assets
|
|
835
|
|
|
576
|
|
||
Total assets
|
|
$
|
32,550
|
|
|
$
|
22,555
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
325
|
|
|
$
|
277
|
|
Accrued liabilities
|
|
1,563
|
|
|
1,309
|
|
||
Deferred revenues
|
|
249
|
|
|
255
|
|
||
Current portion of debt
|
|
1,860
|
|
|
30
|
|
||
Total current liabilities
|
|
3,997
|
|
|
1,871
|
|
||
Noncurrent portion of debt
|
|
15,185
|
|
|
14,755
|
|
||
Deferred income taxes
|
|
1,811
|
|
|
319
|
|
||
Other noncurrent liabilities
|
|
1,040
|
|
|
587
|
|
||
Total liabilities
|
|
22,033
|
|
|
17,532
|
|
||
Commitments and contingencies (See Note 22)
|
|
|
|
|
||||
Redeemable noncontrolling interests
|
|
415
|
|
|
413
|
|
||
Equity:
|
|
|
|
|
||||
Discovery, Inc. stockholders’ equity:
|
|
|
|
|
||||
Series A-1 convertible preferred stock: $0.01 par value; 8 shares authorized, issued, and outstanding
|
|
—
|
|
|
—
|
|
||
Series C-1 convertible preferred stock: $0.01 par value; 6 shares authorized, issued, and outstanding
|
|
—
|
|
|
—
|
|
||
Series A common stock: $0.01 par value; 1,700 shares authorized; 160 and 157 shares issued; and 157 and 154 shares outstanding
|
|
2
|
|
|
1
|
|
||
Series B convertible common stock: $0.01 par value; 100 shares authorized; 7 shares issued and outstanding
|
|
—
|
|
|
—
|
|
||
Series C common stock: $0.01 par value; 2,000 shares authorized; 524 and 383 shares issued; and 360 and 219 shares outstanding
|
|
5
|
|
|
4
|
|
||
Additional paid-in capital
|
|
10,647
|
|
|
7,295
|
|
||
Treasury stock, at cost: 167 shares
|
|
(6,737
|
)
|
|
(6,737
|
)
|
||
Retained earnings
|
|
5,254
|
|
|
4,632
|
|
||
Accumulated other comprehensive loss
|
|
(785
|
)
|
|
(585
|
)
|
||
Total Discovery, Inc. stockholders’ equity
|
|
8,386
|
|
|
4,610
|
|
||
Noncontrolling interests
|
|
1,716
|
|
|
—
|
|
||
Total equity
|
|
10,102
|
|
|
4,610
|
|
||
Total liabilities and equity
|
|
$
|
32,550
|
|
|
$
|
22,555
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
|
||||||
Distribution
|
|
$
|
4,538
|
|
|
$
|
3,474
|
|
|
$
|
3,213
|
|
Advertising
|
|
5,514
|
|
|
3,073
|
|
|
2,970
|
|
|||
Other
|
|
501
|
|
|
326
|
|
|
314
|
|
|||
Total revenues
|
|
10,553
|
|
|
6,873
|
|
|
6,497
|
|
|||
Costs and expenses:
|
|
|
|
|
|
|
||||||
Costs of revenues, excluding depreciation and amortization
|
|
3,935
|
|
|
2,656
|
|
|
2,432
|
|
|||
Selling, general and administrative
|
|
2,620
|
|
|
1,768
|
|
|
1,690
|
|
|||
Impairment of goodwill
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|||
Depreciation and amortization
|
|
1,398
|
|
|
330
|
|
|
322
|
|
|||
Restructuring and other charges
|
|
750
|
|
|
75
|
|
|
58
|
|
|||
(Gain) loss on disposition
|
|
(84
|
)
|
|
4
|
|
|
(63
|
)
|
|||
Total costs and expenses
|
|
8,619
|
|
|
6,160
|
|
|
4,439
|
|
|||
Operating income
|
|
1,934
|
|
|
713
|
|
|
2,058
|
|
|||
Interest expense, net
|
|
(729
|
)
|
|
(475
|
)
|
|
(353
|
)
|
|||
Loss on extinguishment of debt
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
|||
Loss from equity investees, net
|
|
(63
|
)
|
|
(211
|
)
|
|
(38
|
)
|
|||
Other (expense) income, net
|
|
(120
|
)
|
|
(110
|
)
|
|
4
|
|
|||
Income (loss) before income taxes
|
|
1,022
|
|
|
(137
|
)
|
|
1,671
|
|
|||
Income tax expense
|
|
(341
|
)
|
|
(176
|
)
|
|
(453
|
)
|
|||
Net income (loss)
|
|
681
|
|
|
(313
|
)
|
|
1,218
|
|
|||
Net income attributable to noncontrolling interests
|
|
(67
|
)
|
|
—
|
|
|
(1
|
)
|
|||
Net income attributable to redeemable noncontrolling interests
|
|
(20
|
)
|
|
(24
|
)
|
|
(23
|
)
|
|||
Net income (loss) available to Discovery, Inc.
|
|
$
|
594
|
|
|
$
|
(337
|
)
|
|
$
|
1,194
|
|
Net income (loss) per share available to Discovery, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
0.86
|
|
|
$
|
(0.59
|
)
|
|
$
|
1.97
|
|
Diluted
|
|
$
|
0.86
|
|
|
$
|
(0.59
|
)
|
|
$
|
1.96
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
||||||
Basic
|
|
498
|
|
|
384
|
|
|
401
|
|
|||
Diluted
|
|
688
|
|
|
576
|
|
|
610
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss)
|
|
$
|
681
|
|
|
$
|
(313
|
)
|
|
$
|
1,218
|
|
Other comprehensive income (loss) adjustments, net of tax:
|
|
|
|
|
|
|
||||||
Currency translation
|
|
(189
|
)
|
|
183
|
|
|
(191
|
)
|
|||
Available-for-sale securities
|
|
—
|
|
|
15
|
|
|
38
|
|
|||
Pension plan and SERP
|
|
3
|
|
|
—
|
|
|
—
|
|
|||
Derivatives
|
|
12
|
|
|
(20
|
)
|
|
24
|
|
|||
Comprehensive income (loss)
|
|
507
|
|
|
(135
|
)
|
|
1,089
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
|
(67
|
)
|
|
—
|
|
|
(1
|
)
|
|||
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(20
|
)
|
|
(25
|
)
|
|
(23
|
)
|
|||
Comprehensive income (loss) attributable to Discovery, Inc.
|
|
$
|
420
|
|
|
$
|
(160
|
)
|
|
$
|
1,065
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Operating Activities
|
|
|
|
|
|
|
||||||
Net income (loss)
|
|
$
|
681
|
|
|
$
|
(313
|
)
|
|
$
|
1,218
|
|
Adjustments to reconcile net income (loss) to cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Share-based compensation expense
|
|
80
|
|
|
39
|
|
|
69
|
|
|||
Depreciation and amortization
|
|
1,398
|
|
|
330
|
|
|
322
|
|
|||
Content rights amortization and impairment
|
|
3,288
|
|
|
1,910
|
|
|
1,773
|
|
|||
Impairment of goodwill
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|||
(Gain) loss on disposition
|
|
(84
|
)
|
|
4
|
|
|
(63
|
)
|
|||
Remeasurement gain on previously held equity interests
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|||
Equity in earnings and distributions from equity method investee companies
|
|
138
|
|
|
223
|
|
|
44
|
|
|||
Deferred income taxes
|
|
(131
|
)
|
|
(199
|
)
|
|
(27
|
)
|
|||
Loss on extinguishment of debt
|
|
—
|
|
|
54
|
|
|
—
|
|
|||
Realized loss from derivative instruments, net
|
|
—
|
|
|
98
|
|
|
3
|
|
|||
Other-than-temporary impairment of AFS investments
|
|
—
|
|
|
—
|
|
|
62
|
|
|||
Other, net
|
|
141
|
|
|
85
|
|
|
50
|
|
|||
Changes in operating assets and liabilities, net of acquisitions and dispositions:
|
|
|
|
|
|
|
||||||
Receivables, net
|
|
(84
|
)
|
|
(258
|
)
|
|
(25
|
)
|
|||
Content rights and payables, net
|
|
(2,883
|
)
|
|
(1,947
|
)
|
|
(1,904
|
)
|
|||
Accounts payable and accrued liabilities
|
|
(74
|
)
|
|
265
|
|
|
(10
|
)
|
|||
Prepaid income taxes and income taxes receivable
|
|
57
|
|
|
20
|
|
|
(31
|
)
|
|||
Foreign currency and other, net
|
|
49
|
|
|
25
|
|
|
(101
|
)
|
|||
Cash provided by operating activities
|
|
2,576
|
|
|
1,629
|
|
|
1,380
|
|
|||
Investing Activities
|
|
|
|
|
|
|
||||||
Business acquisitions, net of cash acquired
|
|
(8,565
|
)
|
|
(60
|
)
|
|
—
|
|
|||
Payments for investments, net
|
|
(61
|
)
|
|
(444
|
)
|
|
(272
|
)
|
|||
Proceeds from dispositions, net of cash disposed
|
|
107
|
|
|
29
|
|
|
19
|
|
|||
Proceeds from sale of assets
|
|
68
|
|
|
—
|
|
|
—
|
|
|||
Purchases of property and equipment
|
|
(147
|
)
|
|
(135
|
)
|
|
(88
|
)
|
|||
Distributions from equity method investees
|
|
1
|
|
|
77
|
|
|
87
|
|
|||
Payments for derivative instruments, net
|
|
(2
|
)
|
|
(101
|
)
|
|
—
|
|
|||
Other investing activities, net
|
|
6
|
|
|
1
|
|
|
(2
|
)
|
|||
Cash used in investing activities
|
|
(8,593
|
)
|
|
(633
|
)
|
|
(256
|
)
|
|||
Financing Activities
|
|
|
|
|
|
|
||||||
Commercial paper repayments, net
|
|
(5
|
)
|
|
(48
|
)
|
|
(45
|
)
|
|||
Borrowings under revolving credit facility
|
|
—
|
|
|
350
|
|
|
613
|
|
|||
Principal repayments of revolving credit facility
|
|
(200
|
)
|
|
(475
|
)
|
|
(835
|
)
|
|||
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
|
|
|
498
|
|
|||
Principal repayments of debt, including discount payment and premiums to par value
|
|
(16
|
)
|
|
(650
|
)
|
|
—
|
|
|||
Payments for bridge financing commitment fees
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|||
Principal repayments of capital lease obligations
|
|
(50
|
)
|
|
(33
|
)
|
|
(28
|
)
|
|||
Repurchases of stock
|
|
—
|
|
|
(603
|
)
|
|
(1,374
|
)
|
|||
Cash settlement (prepayments) of common stock repurchase contracts
|
|
—
|
|
|
58
|
|
|
(57
|
)
|
|||
Distributions to noncontrolling interests and redeemable noncontrolling interests
|
|
(76
|
)
|
|
(30
|
)
|
|
(22
|
)
|
|||
Share-based plan proceeds, net
|
|
54
|
|
|
16
|
|
|
39
|
|
|||
Borrowings under program financing line of credit
|
|
22
|
|
|
—
|
|
|
—
|
|
|||
Hedge of borrowings from debt instruments
|
|
—
|
|
|
—
|
|
|
40
|
|
|||
Other financing activities, net
|
|
(12
|
)
|
|
(82
|
)
|
|
(13
|
)
|
|||
Cash (used in) provided by financing activities
|
|
(283
|
)
|
|
5,951
|
|
|
(1,184
|
)
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
|
(23
|
)
|
|
62
|
|
|
(30
|
)
|
|||
Net change in cash and cash equivalents
|
|
(6,323
|
)
|
|
7,009
|
|
|
(90
|
)
|
|||
Cash and cash equivalents, beginning of period
|
|
7,309
|
|
|
300
|
|
|
390
|
|
|||
Cash and cash equivalents, end of period
|
|
$
|
986
|
|
|
$
|
7,309
|
|
|
$
|
300
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-In Capital |
|
Treasury
Stock |
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Loss |
|
Discovery,
Inc. Stockholders’ Equity |
|
Noncontrolling
Interests |
|
Total
Equity |
||||||||||||||||||||||||
|
|
Shares
|
|
Par Value
|
|
Shares
|
|
Par Value
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
December 31, 2015
|
|
109
|
|
|
$
|
2
|
|
|
536
|
|
|
$
|
5
|
|
|
$
|
7,021
|
|
|
$
|
(5,461
|
)
|
|
$
|
4,517
|
|
|
$
|
(633
|
)
|
|
$
|
5,451
|
|
|
$
|
—
|
|
|
$
|
5,451
|
|
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,194
|
|
|
—
|
|
|
1,194
|
|
|
1
|
|
|
1,195
|
|
|||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(129
|
)
|
|
(129
|
)
|
|
—
|
|
|
(129
|
)
|
|||||||||
Repurchases of stock and stock settlement of common stock repurchase contracts
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(895
|
)
|
|
(479
|
)
|
|
—
|
|
|
(1,374
|
)
|
|
—
|
|
|
(1,374
|
)
|
|||||||||
Prepayments for common stock repurchase contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
(57
|
)
|
|||||||||
Share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
35
|
|
|||||||||
Excess tax benefits from share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||||||
Tax settlements associated with share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||||||||
Issuance of stock in connection with share-based plans
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|||||||||
Cash distributions to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||||
Share conversion
|
|
(1
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
December 31, 2016
|
|
99
|
|
|
2
|
|
|
543
|
|
|
5
|
|
|
7,046
|
|
|
(6,356
|
)
|
|
5,232
|
|
|
(762
|
)
|
|
5,167
|
|
|
—
|
|
|
5,167
|
|
|||||||||
Net loss available to Discovery, Inc. and attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(337
|
)
|
|
—
|
|
|
(337
|
)
|
|
—
|
|
|
(337
|
)
|
|||||||||
Cumulative effect of accounting change - share-based payments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|
177
|
|
|
—
|
|
|
177
|
|
|||||||||
Preferred stock modification
|
|
(82
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
35
|
|
|||||||||
Repurchases of stock
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(381
|
)
|
|
(222
|
)
|
|
—
|
|
|
(603
|
)
|
|
—
|
|
|
(603
|
)
|
|||||||||
Excess of fair value received over book value of equity contributed to redeemable noncontrolling interest in Velocity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
57
|
|
|||||||||
Cash settlement of common stock repurchase contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
|
58
|
|
|||||||||
Share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|||||||||
Tax settlements associated with share-based compensation
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
|||||||||
Issuance of stock in connection with share-based plans
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
79
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|
80
|
|
|||||||||
Redeemable noncontrolling interest adjustments to redemption value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
|||||||||
December 31, 2017
|
|
14
|
|
|
—
|
|
|
547
|
|
|
5
|
|
|
7,295
|
|
|
(6,737
|
)
|
|
4,632
|
|
|
(585
|
)
|
|
4,610
|
|
|
—
|
|
|
4,610
|
|
|||||||||
Cumulative effect of accounting changes (See Note 2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
(26
|
)
|
|
7
|
|
|
—
|
|
|
7
|
|
|||||||||
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
594
|
|
|
—
|
|
|
594
|
|
|
67
|
|
|
661
|
|
|||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(174
|
)
|
|
(174
|
)
|
|
—
|
|
|
(174
|
)
|
|||||||||
Share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82
|
|
|
—
|
|
|
82
|
|
|||||||||
Tax settlements associated with share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||||||
Issuance of stock and noncontrolling interest in connection with the acquisition of Scripps Networks Interactive, Inc. ("Scripps Networks")
|
|
—
|
|
|
—
|
|
|
139
|
|
|
1
|
|
|
3,217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,218
|
|
|
1,700
|
|
|
4,918
|
|
|||||||||
Dividends paid to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51
|
)
|
|
(51
|
)
|
|||||||||
Issuance of stock in connection with share-based plans
|
|
—
|
|
|
—
|
|
|
5
|
|
|
1
|
|
|
71
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
|
—
|
|
|
72
|
|
|||||||||
Redeemable noncontrolling interest adjustments to redemption value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|||||||||
December 31, 2018
|
|
14
|
|
|
$
|
—
|
|
|
691
|
|
|
$
|
7
|
|
|
$
|
10,647
|
|
|
$
|
(6,737
|
)
|
|
$
|
5,254
|
|
|
$
|
(785
|
)
|
|
$
|
8,386
|
|
|
$
|
1,716
|
|
|
$
|
10,102
|
|
•
|
Gains and losses on common stock investments with readily determinable fair values are now recorded in other expense, net. Previously, the Company recorded these gains and losses in other comprehensive income ("OCI"). The Company adopted this guidance on a modified retrospective basis and recorded a transition adjustment to reclassify accumulated other comprehensive income to retained earnings of
$26 million
, net of tax, as of January 1, 2018. The new guidance eliminates the available-for-sale ("AFS") classification for common stock investments. (See Note 4 and Note 12.)
|
•
|
Upon adoption of ASU 2016-01, the Lionsgate Collar, as defined in Note 4, no longer receives the hedge accounting designation. There is no change to the manner in which movements in fair value of these instruments are reflected in the financial statements, as gains and losses will continue to be recorded as a component of other (expense) income, net on the consolidated statements of operations. (See Note 10.)
|
•
|
For equity interests without readily determinable fair values previously accounted for under the cost method, the Company has elected to apply the "measurement alternative" prospectively. Under this election, investments are recorded at cost, less impairment, adjusted for subsequent observable price changes as of the date that an observable transaction takes place. The Company will recognize observable price changes as adjustments to fair values of these investments as a component of other (expense) income, net. (See Note 4 and Note 5.) In addition, companies are required to perform a qualitative assessment each reporting period to identify impairments under a single-step model. When a qualitative assessment indicates that an impairment exists, the Company will need to estimate the fair value of the investment and recognize in current earnings an impairment loss equal to the difference between the fair value and the carrying amount of the equity investment.
|
Scripps Networks equity
|
|
|
||
Scripps Networks shares outstanding
|
|
131
|
|
|
Cash consideration per Scripps Networks share
|
|
$
|
65.82
|
|
Cash portion of consideration
|
|
$
|
8,590
|
|
|
|
|
||
Scripps Networks shares outstanding
|
|
131
|
|
|
Share conversion ratio per Scripps Networks share
|
|
1.0584
|
|
|
Discovery Series C common stock
|
|
138
|
|
|
Discovery Series C common stock price per share
|
|
$
|
23.01
|
|
Equity portion of consideration
|
|
$
|
3,179
|
|
|
|
|
||
Shares awarded under Scripps Networks share-based compensation programs
|
|
3
|
|
|
Scripps Networks share-based compensation awards converting to cash
|
|
2
|
|
|
Average cash consideration per share awarded less applicable exercise price
|
|
$
|
46.90
|
|
Cash portion of consideration
|
|
$
|
88
|
|
|
|
|
||
Scripps Networks share-based compensation awards
|
|
1
|
|
|
Share-based compensation conversion ratio (based on intrinsic value per award)
|
|
3
|
|
|
Discovery Series C common stock issued (1) or share-based compensation converted (2)
|
|
3
|
|
|
Average equity value (intrinsic value of Discovery Series C common stock or options to be issued)
|
|
$
|
15.19
|
|
Share-based compensation equity value
|
|
$
|
51
|
|
Less: post-combination compensation expense
|
|
(12
|
)
|
|
Equity portion of consideration
|
|
39
|
|
|
|
|
|
||
Scripps Networks transaction costs paid by Discovery
|
|
117
|
|
|
|
|
|
||
Total consideration paid
|
|
$
|
12,013
|
|
|
|
Preliminary
March 6, 2018
|
|
Measurement Period Adjustments
|
|
Updated Preliminary
March 6, 2018
|
||||||
Accounts receivable
|
|
$
|
783
|
|
|
$
|
—
|
|
|
$
|
783
|
|
Other current assets
|
|
421
|
|
|
(9
|
)
|
|
412
|
|
|||
Content rights
|
|
1,088
|
|
|
—
|
|
|
1,088
|
|
|||
Property and equipment
|
|
315
|
|
|
—
|
|
|
315
|
|
|||
Goodwill
|
|
6,003
|
|
|
118
|
|
|
6,121
|
|
|||
Intangible assets
|
|
9,175
|
|
|
—
|
|
|
9,175
|
|
|||
Equity method investments, including note receivable
|
|
870
|
|
|
(157
|
)
|
|
713
|
|
|||
Other noncurrent assets
|
|
111
|
|
|
3
|
|
|
114
|
|
|||
Current liabilities assumed
|
|
(494
|
)
|
|
(105
|
)
|
|
(599
|
)
|
|||
Debt assumed
|
|
(2,481
|
)
|
|
—
|
|
|
(2,481
|
)
|
|||
Deferred income taxes
|
|
(1,695
|
)
|
|
93
|
|
|
(1,602
|
)
|
|||
Other noncurrent liabilities
|
|
(383
|
)
|
|
57
|
|
|
(326
|
)
|
|||
Noncontrolling interests
|
|
(1,700
|
)
|
|
—
|
|
|
(1,700
|
)
|
|||
Total consideration paid
|
|
$
|
12,013
|
|
|
$
|
—
|
|
|
$
|
12,013
|
|
|
|
Fair Value
|
|
Weighted Average Useful Life in Years
|
||
Trademarks and trade names
|
|
$
|
1,225
|
|
|
10
|
Advertiser relationships
|
|
4,995
|
|
|
10
|
|
Advertising backlog
|
|
280
|
|
|
1
|
|
Affiliate relationships
|
|
2,455
|
|
|
12
|
|
Broadcast licenses
|
|
220
|
|
|
6
|
|
Total intangible assets acquired
|
|
$
|
9,175
|
|
|
|
|
|
Preliminary
November 30, 2017
|
|
Measurement Period Adjustments
|
|
Final November 30, 2017
|
||||||
Intangible assets
|
|
$
|
295
|
|
|
$
|
—
|
|
|
$
|
295
|
|
Content rights
|
|
176
|
|
|
—
|
|
|
176
|
|
|||
Accounts receivable
|
|
84
|
|
|
—
|
|
|
84
|
|
|||
Other assets
|
|
26
|
|
|
—
|
|
|
26
|
|
|||
Other liabilities
|
|
(230
|
)
|
|
12
|
|
|
(218
|
)
|
|||
Net assets acquired
|
|
$
|
351
|
|
|
$
|
12
|
|
|
$
|
363
|
|
Goodwill
|
|
136
|
|
|
(12
|
)
|
|
124
|
|
|||
Remeasurement gain on previously held equity interest
|
|
(33
|
)
|
|
—
|
|
|
(33
|
)
|
|||
Carrying value of previously held equity interest
|
|
(329
|
)
|
|
—
|
|
|
(329
|
)
|
|||
Redeemable noncontrolling interest
|
|
(55
|
)
|
|
—
|
|
|
(55
|
)
|
|||
Cash consideration transferred
|
|
$
|
70
|
|
|
$
|
—
|
|
|
$
|
70
|
|
|
|
Preliminary
September 25, 2017
|
|
Measurement Period Adjustments
|
|
Final
September 25, 2017
|
||||||
Goodwill
|
|
$
|
59
|
|
|
$
|
16
|
|
|
$
|
75
|
|
Intangible assets
|
|
71
|
|
|
(18
|
)
|
|
53
|
|
|||
Property plant and equipment, net
|
|
16
|
|
|
1
|
|
|
17
|
|
|||
Other assets acquired
|
|
6
|
|
|
—
|
|
|
6
|
|
|||
Liabilities assumed
|
|
(8
|
)
|
|
1
|
|
|
(7
|
)
|
|||
Net assets acquired
|
|
$
|
144
|
|
|
$
|
—
|
|
|
$
|
144
|
|
1.
|
The allocation of purchase price and related adjustments, including adjustments to amortization expense related to the fair value of intangible assets acquired and the recognition of the noncontrolling interests;
|
2.
|
Impacts of debt financing, including interest for debt issued and amortization associated with the fair value adjustments of debt assumed;
|
3.
|
The movement and allocation of all acquisition-related costs incurred during the
twelve months ended December 31, 2018
to the
twelve months ended December 31, 2017
;
|
4.
|
Associated tax-related impacts of adjustments; and
|
5.
|
Changes to align accounting policies.
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Revenues
|
|
$
|
11,176
|
|
|
$
|
10,790
|
|
Net income (loss) available to Discovery, Inc.
|
|
823
|
|
|
(329
|
)
|
||
Net income (loss) per share - basic
|
|
1.15
|
|
|
(0.46
|
)
|
||
Net income (loss) per share - diluted
|
|
1.15
|
|
|
(0.47
|
)
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Revenues:
|
|
|
|
|
||||
Distribution
|
|
$
|
961
|
|
|
$
|
14
|
|
Advertising
|
|
2,377
|
|
|
25
|
|
||
Other
|
|
156
|
|
|
19
|
|
||
Total revenues
|
|
$
|
3,494
|
|
|
$
|
58
|
|
Net income (loss) available to Discovery, Inc.
|
|
$
|
203
|
|
|
$
|
(1
|
)
|
Category
|
|
Balance Sheet Location
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Time deposits
|
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
1,305
|
|
Equity securities:
|
|
|
|
|
|
|
||||
Money market funds
|
|
Cash and cash equivalents
|
|
286
|
|
|
2,707
|
|
||
Mutual funds and company-owned life insurance contracts
|
|
Prepaid and other current assets
|
|
28
|
|
|
182
|
|
||
Mutual funds and company-owned life insurance contracts
|
|
Other noncurrent assets
|
|
188
|
|
|
—
|
|
||
Equity method investments:
|
|
|
|
|
|
|
||||
Equity investments
|
|
Equity method investment
|
|
841
|
|
|
335
|
|
||
Note receivable
|
|
Equity method investment
|
|
94
|
|
|
—
|
|
||
Equity Investments:
|
|
|
|
|
|
|
||||
Common stock investments with readily determinable fair values
|
|
Other noncurrent assets
|
|
77
|
|
|
164
|
|
||
Equity investments without readily determinable fair value
|
|
Other noncurrent assets
|
|
379
|
|
|
295
|
|
||
Total investments
|
|
|
|
$
|
1,893
|
|
|
$
|
4,988
|
|
|
Consolidated Statements of Operations Classification
|
|
Year Ended December 31,
|
||||||||||
Renewable Energy Investments
|
|
2018
|
|
2017
|
|
2016
|
|||||||
Loss on renewable energy investments
|
Loss from equity investees, net
|
|
$
|
(11
|
)
|
|
$
|
(251
|
)
|
|
$
|
(24
|
)
|
|
|
|
|
|
|
|
|
||||||
Tax benefit:
|
|
|
|
|
|
|
|
||||||
Equity passive loss
|
Income tax expense
|
|
$
|
2
|
|
|
$
|
83
|
|
|
$
|
9
|
|
Investment tax credits
|
Income tax expense
|
|
12
|
|
|
211
|
|
|
17
|
|
|||
Total tax benefit
|
|
|
$
|
14
|
|
|
$
|
294
|
|
|
$
|
26
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Selected Statement of Operations Information:
|
|
|
|
|
|
|
||||||
Revenues
|
|
$
|
3,140
|
|
|
$
|
1,780
|
|
|
$
|
1,617
|
|
Cost of sales
|
|
1,973
|
|
|
1,100
|
|
|
998
|
|
|||
Operating income
|
|
847
|
|
|
76
|
|
|
83
|
|
|||
Pre-tax income (loss) from continuing operations before extraordinary items
|
|
180
|
|
|
16
|
|
|
(78
|
)
|
|||
After-tax net loss
|
|
96
|
|
|
(27
|
)
|
|
(98
|
)
|
|||
Net loss attributable to the entity
|
|
96
|
|
|
(27
|
)
|
|
(99
|
)
|
|||
|
|
|
|
|
|
|
||||||
Selected Balance Sheet Information:
|
|
|
|
|
|
|
||||||
Current assets
|
|
$
|
1,855
|
|
|
$
|
1,002
|
|
|
|
||
Noncurrent assets
|
|
2,465
|
|
|
1,946
|
|
|
|
||||
Current liabilities
|
|
1,398
|
|
|
701
|
|
|
|
||||
Noncurrent liabilities
|
|
1,334
|
|
|
1,008
|
|
|
|
||||
Redeemable preferred stock
|
|
438
|
|
|
476
|
|
|
|
||||
Non-controlling interests
|
|
267
|
|
|
6
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Cost
|
|
$
|
195
|
|
|
$
|
195
|
|
Accumulated change in the value of:
|
|
|
|
|
||||
Equity securities recognized in other expense, net
|
|
(88
|
)
|
|
(1
|
)
|
||
Unhedged equity securities recorded in other comprehensive income
|
|
—
|
|
|
32
|
|
||
Reclassification of accumulated other comprehensive income to retained earnings
|
|
32
|
|
|
—
|
|
||
Other-than-temporary impairment
|
|
(62
|
)
|
|
(62
|
)
|
||
Carrying value
|
|
$
|
77
|
|
|
$
|
164
|
|
Level 1
|
–
|
Quoted prices for identical instruments in active markets.
|
Level 2
|
–
|
Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
|
Level 3
|
–
|
Valuations derived from techniques in which one or more significant inputs are unobservable.
|
|
|
|
|
December 31, 2018
|
||||||||||||||
Category
|
|
Balance Sheet Location
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Money market funds
|
|
Cash and cash equivalents
|
|
$
|
286
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
286
|
|
Mutual funds
|
|
Prepaid expenses and other current assets
|
|
13
|
|
|
—
|
|
|
—
|
|
|
13
|
|
||||
Company-owned life insurance contracts
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||
Mutual funds
|
|
Other noncurrent assets
|
|
158
|
|
|
—
|
|
|
—
|
|
|
158
|
|
||||
Company-owned life insurance contracts
|
|
Other noncurrent assets
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||
Equity investments with readily determinable fair value:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common stock
|
|
Other noncurrent assets
|
|
77
|
|
|
—
|
|
|
—
|
|
|
77
|
|
||||
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cross-currency swaps
|
|
Other noncurrent assets
|
|
—
|
|
|
41
|
|
|
—
|
|
|
41
|
|
||||
Foreign exchange
|
|
Other noncurrent assets
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
No hedging designation:
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||
Equity (Lionsgate Collar)
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
||||
Equity (Lionsgate Collar)
|
|
Other noncurrent assets
|
|
—
|
|
|
27
|
|
|
—
|
|
|
27
|
|
||||
Foreign exchange
|
|
Other noncurrent assets
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
||||
Total
|
|
|
|
$
|
534
|
|
|
$
|
152
|
|
|
$
|
—
|
|
|
$
|
686
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan
|
|
Accrued liabilities
|
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
Deferred compensation plan
|
|
Other noncurrent liabilities
|
|
178
|
|
|
—
|
|
|
—
|
|
|
178
|
|
||||
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange
|
|
Accrued liabilities
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cross-currency swaps
|
|
Accrued liabilities
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
||||
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
81
|
|
|
—
|
|
|
81
|
|
||||
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cross-currency swaps
|
|
Accrued liabilities
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
Total
|
|
|
|
$
|
215
|
|
|
$
|
124
|
|
|
$
|
—
|
|
|
$
|
339
|
|
|
|
|
|
December 31, 2017
|
||||||||||||||
Category
|
|
Balance Sheet Location
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Time deposits
|
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
1,305
|
|
|
$
|
—
|
|
|
$
|
1,305
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Money market funds
|
|
Cash and cash equivalents
|
|
2,707
|
|
|
—
|
|
|
—
|
|
|
2,707
|
|
||||
Mutual funds
|
|
Prepaid expenses and other current assets
|
|
182
|
|
|
—
|
|
|
—
|
|
|
182
|
|
||||
Equity investments with readily determinable fair value:
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||
Common stock
|
|
Other noncurrent assets
|
|
82
|
|
|
—
|
|
|
—
|
|
|
82
|
|
||||
Common stock - pledged
|
|
Other noncurrent assets
|
|
82
|
|
|
—
|
|
|
—
|
|
|
82
|
|
||||
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
||||
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cross-currency swaps
|
|
Other noncurrent assets
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||
Foreign exchange
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
Fair value hedges:
(a)
|
|
|
|
|
|
|
|
|
|
|
||||||||
Equity (Lionsgate Collar)
|
|
Other noncurrent assets
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||
Total
|
|
|
|
$
|
3,053
|
|
|
$
|
1,330
|
|
|
$
|
—
|
|
|
$
|
4,383
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||
Deferred compensation plan
|
|
Accrued liabilities
|
|
$
|
182
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
182
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange
|
|
Accrued liabilities
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
||||
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cross-currency swaps
|
|
Accrued liabilities
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
98
|
|
|
—
|
|
|
98
|
|
||||
Foreign exchange
|
|
Accrued liabilities
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
||||
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit contracts
|
|
Other noncurrent liabilities
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||
Total
|
|
|
|
$
|
182
|
|
|
$
|
138
|
|
|
$
|
—
|
|
|
$
|
320
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Produced content rights:
|
|
|
|
|
||||
Completed
|
|
$
|
5,609
|
|
|
$
|
4,355
|
|
In-production
|
|
612
|
|
|
442
|
|
||
Coproduced content rights:
|
|
|
|
|
||||
Completed
|
|
682
|
|
|
745
|
|
||
In-production
|
|
53
|
|
|
27
|
|
||
Licensed content rights:
|
|
|
|
|
||||
Acquired
|
|
1,007
|
|
|
1,070
|
|
||
Prepaid
(a)
|
|
154
|
|
|
181
|
|
||
Content rights, at cost
|
|
8,117
|
|
|
6,820
|
|
||
Accumulated amortization
|
|
(4,735
|
)
|
|
(4,197
|
)
|
||
Total content rights, net
|
|
3,382
|
|
|
2,623
|
|
||
Current portion
|
|
(313
|
)
|
|
(410
|
)
|
||
Noncurrent portion
|
|
$
|
3,069
|
|
|
$
|
2,213
|
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Content amortization
|
|
$
|
2,858
|
|
|
$
|
1,878
|
|
|
$
|
1,701
|
|
Other production charges
|
|
471
|
|
|
310
|
|
|
272
|
|
|||
Content impairments
|
|
430
|
|
|
32
|
|
|
72
|
|
|||
Total content expense
|
|
$
|
3,759
|
|
|
$
|
2,220
|
|
|
$
|
2,045
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Land, buildings and leasehold improvements
|
$
|
365
|
|
|
$
|
363
|
|
Broadcast equipment
|
730
|
|
|
728
|
|
||
Capitalized software costs
|
440
|
|
|
379
|
|
||
Office equipment, furniture, fixtures and other
|
458
|
|
|
431
|
|
||
Property and equipment, at cost
|
1,993
|
|
|
1,901
|
|
||
Accumulated depreciation
|
(1,193
|
)
|
|
(1,304
|
)
|
||
Property and equipment, net
|
$
|
800
|
|
|
$
|
597
|
|
|
|
U.S.
Networks
|
|
International
Networks
|
|
Education and Other
|
|
Total
|
||||||||
December 31, 2016
|
|
$
|
5,265
|
|
|
$
|
2,708
|
|
|
$
|
67
|
|
|
$
|
8,040
|
|
Acquisitions (Note 3)
|
|
211
|
|
|
7
|
|
|
—
|
|
|
218
|
|
||||
Dispositions (Note 3)
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
(30
|
)
|
||||
Impairment of goodwill
|
|
—
|
|
|
(1,327
|
)
|
|
—
|
|
|
(1,327
|
)
|
||||
Foreign currency translation
|
|
2
|
|
|
167
|
|
|
3
|
|
|
172
|
|
||||
December 31, 2017
|
|
5,478
|
|
|
1,555
|
|
|
40
|
|
|
7,073
|
|
||||
Acquisitions (Note 3)
|
|
5,319
|
|
|
802
|
|
|
—
|
|
|
6,121
|
|
||||
Dispositions (Note 3)
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
(40
|
)
|
||||
Foreign currency translation and other adjustments
|
|
$
|
(12
|
)
|
|
$
|
(136
|
)
|
|
$
|
—
|
|
|
(148
|
)
|
|
December 31, 2018
|
|
$
|
10,785
|
|
|
$
|
2,221
|
|
|
$
|
—
|
|
|
$
|
13,006
|
|
|
Weighted
Average
Amortization
Period (Years)
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
Gross
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
|||||||||||||||
Intangible assets subject to amortization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trademarks
|
10
|
|
$
|
1,669
|
|
|
$
|
(342
|
)
|
|
$
|
1,327
|
|
|
$
|
494
|
|
|
$
|
(224
|
)
|
|
$
|
270
|
|
Customer relationships
|
10
|
|
9,455
|
|
|
(1,501
|
)
|
|
7,954
|
|
|
2,026
|
|
|
(758
|
)
|
|
1,268
|
|
||||||
Other
|
9
|
|
314
|
|
|
(85
|
)
|
|
229
|
|
|
118
|
|
|
(50
|
)
|
|
68
|
|
||||||
Total
|
|
|
$
|
11,438
|
|
|
$
|
(1,928
|
)
|
|
$
|
9,510
|
|
|
$
|
2,638
|
|
|
$
|
(1,032
|
)
|
|
$
|
1,606
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Trademarks
|
|
$
|
164
|
|
|
$
|
164
|
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||
Amortization expense
|
|
$
|
1,120
|
|
|
$
|
1,065
|
|
|
$
|
1,042
|
|
|
$
|
1,015
|
|
|
$
|
986
|
|
|
$
|
4,282
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
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
|
|
344
|
|
|
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
|
|
1,185
|
|
|
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
|
|
507
|
|
|
538
|
|
||
3.900% Senior notes, semi-annual interest, due November 2024
|
|
497
|
|
|
—
|
|
||
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
|
|
688
|
|
|
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
|
|
225
|
|
|
425
|
|
||
Program financing line of credit
|
|
22
|
|
|
—
|
|
||
Capital lease obligations
|
|
252
|
|
|
225
|
|
||
Total debt
|
|
17,170
|
|
|
14,913
|
|
||
Unamortized discount, premium and debt issuance costs, net
|
|
(125
|
)
|
|
(128
|
)
|
||
Debt, net of unamortized discount, premium and debt issuance costs
|
|
17,045
|
|
|
14,785
|
|
||
Current portion of debt
|
|
(1,860
|
)
|
|
(30
|
)
|
||
Noncurrent portion of debt
|
|
$
|
15,185
|
|
|
$
|
14,755
|
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||
Long-term debt repayments
|
|
$
|
1,811
|
|
|
$
|
1,388
|
|
|
$
|
650
|
|
|
$
|
1,244
|
|
|
$
|
1,535
|
|
|
$
|
10,043
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||||||||
|
|
|
Fair Value
|
|
|
|
Fair Value
|
||||||||||||||||||||||||||||||||
|
Notional
|
|
Prepaid expenses and other current assets
|
|
Other non-
current assets
|
|
Accrued liabilities
|
|
Other non-
current liabilities
|
|
Notional
|
|
Prepaid expenses and other current assets
|
|
Other non-
current assets
|
|
Accrued liabilities
|
|
Other non-
current liabilities
|
||||||||||||||||||||
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Foreign exchange
|
$
|
267
|
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
817
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
12
|
|
|
$
|
—
|
|
Net investment hedges:
(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cross-currency swaps
|
3,387
|
|
|
—
|
|
|
41
|
|
|
39
|
|
|
81
|
|
|
1,708
|
|
|
—
|
|
|
3
|
|
|
13
|
|
|
98
|
|
||||||||||
Foreign exchange
|
52
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
2
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||||||||
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Equity (Lionsgate collar)
(b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
||||||||||
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Foreign exchange
|
860
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Interest rate swaps
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Cross-currency swaps
|
64
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||||||||
Equity (Lionsgate collar)
(b)
|
97
|
|
|
14
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Credit contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
665
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||||||
Total
|
|
|
$
|
27
|
|
|
$
|
80
|
|
|
$
|
43
|
|
|
$
|
81
|
|
|
|
|
$
|
9
|
|
|
$
|
16
|
|
|
$
|
33
|
|
|
$
|
105
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Gains (losses) recognized in accumulated other comprehensive loss
(a)
:
|
|
|
|
|
|
|
||||||
Foreign exchange - derivative adjustments
|
|
$
|
34
|
|
|
$
|
(41
|
)
|
|
$
|
(1
|
)
|
Interest rate - derivative adjustments
|
|
—
|
|
|
—
|
|
|
40
|
|
|||
Gains (losses) reclassified into income from accumulated other comprehensive loss:
|
|
|
|
|
|
|
||||||
Foreign exchange - distribution revenue
|
|
9
|
|
|
(22
|
)
|
|
(25
|
)
|
|||
Foreign exchange - advertising revenue
|
|
(1
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|||
Foreign exchange - costs of revenues
|
|
11
|
|
|
—
|
|
|
27
|
|
|||
Foreign exchange - other income, net
|
|
—
|
|
|
—
|
|
|
3
|
|
|||
Interest rate - interest expense
|
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
|||
Amount of gain recognized in income on derivative (amount excluded from effectiveness testing)
(b)
:
|
|
|
|
|
|
|
||||||
Foreign exchange - other income, net
|
|
—
|
|
|
—
|
|
|
1
|
|
|||
Interest rate - other income, net
|
|
—
|
|
|
17
|
|
|
—
|
|
|||
Fair value excluded from effectiveness assessment:
|
|
|
|
|
|
|
||||||
Foreign exchange - other income, net
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
|
Year Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Gains (losses) on changes in fair value of hedged AFS
|
|
$
|
18
|
|
|
$
|
(17
|
)
|
(Losses) gains on changes in the intrinsic value of equity contracts
|
|
(17
|
)
|
|
16
|
|
||
Fair value of equity contracts excluded from effectiveness assessment
|
|
5
|
|
|
(6
|
)
|
||
Total in other income (expense), net
|
|
$
|
6
|
|
|
$
|
(7
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest rate swaps
|
|
$
|
—
|
|
|
$
|
(98
|
)
|
|
$
|
—
|
|
Cross-currency swaps
|
|
4
|
|
|
(6
|
)
|
|
—
|
|
|||
Foreign exchange
|
|
18
|
|
|
—
|
|
|
(1
|
)
|
|||
Credit contracts
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
Equity
|
|
29
|
|
|
—
|
|
|
—
|
|
|||
Total in other income (expense), net
|
|
$
|
50
|
|
|
$
|
(105
|
)
|
|
$
|
(1
|
)
|
|
|
December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning balance
|
|
$
|
413
|
|
|
$
|
243
|
|
|
$
|
241
|
|
Initial fair value of redeemable noncontrolling interests of acquired businesses
|
|
—
|
|
|
137
|
|
|
—
|
|
|||
Cash distributions to redeemable noncontrolling interests
|
|
(25
|
)
|
|
(30
|
)
|
|
(22
|
)
|
|||
Comprehensive income (loss) adjustments:
|
|
|
|
|
|
|
||||||
Net income attributable to redeemable noncontrolling interests
|
|
20
|
|
|
24
|
|
|
23
|
|
|||
Other comprehensive earnings attributable to redeemable noncontrolling interests
|
|
—
|
|
|
1
|
|
|
—
|
|
|||
Currency translation on redemption values
|
|
2
|
|
|
—
|
|
|
1
|
|
|||
Retained earnings adjustments:
|
|
|
|
|
|
|
||||||
Adjustments to redemption value
|
|
3
|
|
|
38
|
|
|
—
|
|
|||
Interest adjustment
|
|
2
|
|
|
—
|
|
|
—
|
|
|||
Ending balance
|
|
$
|
415
|
|
|
$
|
413
|
|
|
$
|
243
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Series C Common Stock:
|
|
|
|
|
||||
Shares repurchased
|
|
14.3
|
|
34.8
|
||||
Purchase price
(a)
|
|
$
|
381
|
|
|
$
|
895
|
|
Pre-Exchange
|
|
Post-Exchange
|
||||||||
Shares Held Prior to the Amendment
|
|
Converts into Common Stock
|
|
Shares Issued Subsequent to the Amendment
|
|
Converts into Common Stock
|
||||
Series A Preferred Stock
|
70,673,242
|
|
Common A
|
70,673,242
|
|
Series A-1 Preferred Stock
|
7,852,582
|
|
Common A
|
70,673,242
|
|
Common C
|
70,673,242
|
|
Series C-1 Preferred Stock
|
3,649,573
|
|
Common C
|
70,673,242
|
||
Series C Preferred Stock
|
24,874,370
|
|
Common C
|
49,748,740
|
|
Series C-1 Preferred Stock
|
2,569,020
|
|
Common C
|
49,748,740
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||
|
Pretax
|
|
Tax Benefit (Expense)
|
|
Net-of-tax
|
|
Pretax
|
|
Tax Benefit (Expense)
|
|
Net-of-tax
|
|
Pretax
|
|
Tax Benefit (Expense)
|
|
Net-of-tax
|
||||||||||||||||||
Currency translation adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Unrealized (losses) gains:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Foreign currency
|
$
|
(246
|
)
|
|
$
|
(6
|
)
|
|
$
|
(252
|
)
|
|
$
|
280
|
|
|
$
|
3
|
|
|
$
|
283
|
|
|
$
|
(234
|
)
|
|
$
|
41
|
|
|
$
|
(193
|
)
|
Net investment hedges
|
59
|
|
|
—
|
|
|
59
|
|
|
(112
|
)
|
|
—
|
|
|
(112
|
)
|
|
3
|
|
|
(1
|
)
|
|
2
|
|
|||||||||
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Gain on disposition
|
4
|
|
|
—
|
|
|
4
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Total currency translation adjustments
|
(183
|
)
|
|
(6
|
)
|
|
(189
|
)
|
|
180
|
|
|
3
|
|
|
183
|
|
|
(231
|
)
|
|
40
|
|
|
(191
|
)
|
|||||||||
AFS adjustments
(a)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Unrealized gains (losses)
- AFS securities
|
—
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|
(6
|
)
|
|
30
|
|
|
(34
|
)
|
|
6
|
|
|
(28
|
)
|
|||||||||
Reclassifications to other expense, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Other-than-temporary-impairment AFS securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|
(10
|
)
|
|
52
|
|
|||||||||
Hedged portion of AFS securities
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
3
|
|
|
(15
|
)
|
|
17
|
|
|
(3
|
)
|
|
14
|
|
|||||||||
Total equity investment adjustments
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
(3
|
)
|
|
15
|
|
|
45
|
|
|
(7
|
)
|
|
38
|
|
|||||||||
Derivative adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Unrealized gains (losses)
|
34
|
|
|
(8
|
)
|
|
26
|
|
|
(41
|
)
|
|
15
|
|
|
(26
|
)
|
|
39
|
|
|
(14
|
)
|
|
25
|
|
|||||||||
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Distribution revenue
|
(9
|
)
|
|
2
|
|
|
(7
|
)
|
|
22
|
|
|
(8
|
)
|
|
14
|
|
|
25
|
|
|
(7
|
)
|
|
18
|
|
|||||||||
Advertising revenue
|
1
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
(1
|
)
|
|
2
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||||||
Costs of revenues
|
(11
|
)
|
|
3
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
7
|
|
|
(20
|
)
|
|||||||||
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
(1
|
)
|
|
2
|
|
|||||||||
Other (expense) income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
6
|
|
|
(11
|
)
|
|
(4
|
)
|
|
1
|
|
|
(3
|
)
|
|||||||||
Total derivative adjustments
|
15
|
|
|
(3
|
)
|
|
12
|
|
|
(32
|
)
|
|
12
|
|
|
(20
|
)
|
|
38
|
|
|
(14
|
)
|
|
24
|
|
|||||||||
Pension Plan and SERP Liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Unrealized gains
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Total Pension Plan and SERP Liability adjustments
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Other comprehensive (loss) income adjustments
|
$
|
(165
|
)
|
|
$
|
(9
|
)
|
|
$
|
(174
|
)
|
|
$
|
166
|
|
|
$
|
12
|
|
|
$
|
178
|
|
|
$
|
(148
|
)
|
|
$
|
19
|
|
|
$
|
(129
|
)
|
|
|
Currency Translation Adjustments
|
|
AFS Adjustments
(a)
|
|
Derivative
Adjustments
|
|
Pension Plan and SERP Liability
|
|
Accumulated
Other
Comprehensive Income (Loss)
|
||||||||||
December 31, 2015
|
|
$
|
(606
|
)
|
|
$
|
(27
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(633
|
)
|
Other comprehensive (loss) income before reclassifications
|
|
(191
|
)
|
|
(28
|
)
|
|
25
|
|
|
—
|
|
|
(194
|
)
|
|||||
Reclassifications from accumulated other comprehensive loss to net income
|
|
—
|
|
|
66
|
|
|
(1
|
)
|
|
—
|
|
|
65
|
|
|||||
Other comprehensive loss
|
|
(191
|
)
|
|
38
|
|
|
24
|
|
|
—
|
|
|
(129
|
)
|
|||||
December 31, 2016
|
|
(797
|
)
|
|
11
|
|
|
24
|
|
|
—
|
|
|
(762
|
)
|
|||||
Other comprehensive income (loss) before reclassifications
|
|
171
|
|
|
30
|
|
|
(26
|
)
|
|
—
|
|
|
175
|
|
|||||
Reclassifications from accumulated other comprehensive loss to net income
|
|
12
|
|
|
(15
|
)
|
|
6
|
|
|
—
|
|
|
3
|
|
|||||
Other comprehensive income (loss)
|
|
183
|
|
|
15
|
|
|
(20
|
)
|
|
—
|
|
|
178
|
|
|||||
Other comprehensive loss attributable to redeemable noncontrolling interests
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
December 31, 2017
|
|
(615
|
)
|
|
26
|
|
|
4
|
|
|
—
|
|
|
(585
|
)
|
|||||
Other comprehensive (loss) income before reclassifications
|
|
(193
|
)
|
|
—
|
|
|
26
|
|
|
3
|
|
|
(164
|
)
|
|||||
Reclassifications from accumulated other comprehensive loss to net income
|
|
4
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(10
|
)
|
|||||
Other comprehensive (loss) income
|
|
(189
|
)
|
|
—
|
|
|
12
|
|
|
3
|
|
|
(174
|
)
|
|||||
Reclassifications to retained earnings resulting from the adoption of ASU 2016-01
|
|
—
|
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|
(26
|
)
|
|||||
December 31, 2018
|
|
$
|
(804
|
)
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
3
|
|
|
$
|
(785
|
)
|
|
|
|
|
|
|
||||||||||
|
Year Ended December 31, 2018
|
||||||||||||||
|
U.S. Networks
|
International Networks
|
Education and Other
|
Corporate and inter-segment
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
||||||||||
Distribution
|
$
|
2,456
|
|
$
|
2,082
|
|
$
|
—
|
|
$
|
—
|
|
$
|
4,538
|
|
Advertising
|
3,749
|
|
1,765
|
|
—
|
|
—
|
|
5,514
|
|
|||||
Other
|
145
|
|
302
|
|
54
|
|
—
|
|
501
|
|
|||||
Totals
|
$
|
6,350
|
|
$
|
4,149
|
|
$
|
54
|
|
$
|
—
|
|
$
|
10,553
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended December 31, 2017
|
||||||||||||||
|
U.S. Networks
|
International Networks
|
Education and Other
|
Corporate and inter-segment
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
||||||||||
Distribution
|
$
|
1,612
|
|
$
|
1,862
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,474
|
|
Advertising
|
1,740
|
|
1,332
|
|
1
|
|
—
|
|
3,073
|
|
|||||
Other
|
82
|
|
87
|
|
157
|
|
—
|
|
326
|
|
|||||
Totals
|
$
|
3,434
|
|
$
|
3,281
|
|
$
|
158
|
|
$
|
—
|
|
$
|
6,873
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended December 31, 2016
|
||||||||||||||
|
U.S. Networks
|
International Networks
|
Education and Other
|
Corporate and inter-segment
|
Total
|
||||||||||
Revenues:
|
|
|
|
|
|
||||||||||
Distribution
|
$
|
1,532
|
|
$
|
1,681
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,213
|
|
Advertising
|
1,690
|
|
1,279
|
|
1
|
|
—
|
|
2,970
|
|
|||||
Other
|
63
|
|
80
|
|
173
|
|
(2
|
)
|
314
|
|
|||||
Totals
|
$
|
3,285
|
|
$
|
3,040
|
|
$
|
174
|
|
$
|
(2
|
)
|
$
|
6,497
|
|
|
December 31, 2017
|
Additions
(b)
|
Reductions
(c)
|
Foreign Currency
|
December 31, 2018
|
|||||||
Accounts receivable
|
$
|
1,838
|
|
11,321
|
|
(10,527
|
)
|
(12
|
)
|
$
|
2,620
|
|
Deferred revenues:
|
|
|
|
|
|
|||||||
Current
|
255
|
|
1,378
|
|
(1,371
|
)
|
(13
|
)
|
249
|
|
||
Long term
(a)
|
109
|
|
38
|
|
(27
|
)
|
—
|
|
120
|
|
||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
|
December 31, 2016
|
Additions
(d)
|
Reductions
(e)
|
Foreign Currency
|
December 31, 2017
|
|||||||
Accounts receivable
|
$
|
1,495
|
|
7,074
|
|
(6,747
|
)
|
16
|
|
$
|
1,838
|
|
Deferred revenues:
|
|
|
|
|
|
|||||||
Current
|
163
|
|
936
|
|
(875
|
)
|
31
|
|
255
|
|
||
Long term
(a)
|
122
|
|
26
|
|
(43
|
)
|
4
|
|
109
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
PRSUs
|
|
$
|
24
|
|
|
$
|
6
|
|
|
$
|
34
|
|
RSUs
|
|
27
|
|
|
23
|
|
|
17
|
|
|||
Stock options
|
|
22
|
|
|
12
|
|
|
13
|
|
|||
SARs
|
|
8
|
|
|
(3
|
)
|
|
4
|
|
|||
ESPP and other
|
|
(1
|
)
|
|
1
|
|
|
1
|
|
|||
Total share-based compensation expense
|
|
$
|
80
|
|
|
$
|
39
|
|
|
$
|
69
|
|
Tax benefit recognized
|
|
$
|
13
|
|
|
$
|
9
|
|
|
$
|
25
|
|
|
|
PRSUs
|
|
Weighted-
Average
Grant
Date Fair Value
|
|
Weighted-Average
Remaining
Contractual
Term
(years)
|
|
Aggregate
Fair
Value
|
|||||
Outstanding as of December 31, 2017
|
|
3.5
|
|
|
$
|
33.41
|
|
|
0.9
|
|
$
|
76
|
|
Granted
|
|
0.6
|
|
|
$
|
24.06
|
|
|
|
|
|
||
Converted
|
|
(1.1
|
)
|
|
$
|
40.21
|
|
|
|
|
$
|
25
|
|
Forfeited
|
|
(0.1
|
)
|
|
$
|
26.98
|
|
|
|
|
|
||
Outstanding as of December 31, 2018
|
|
2.9
|
|
|
$
|
28.98
|
|
|
0.8
|
|
$
|
69
|
|
Vested and expected to vest as of December 31, 2018
|
|
2.9
|
|
|
$
|
28.98
|
|
|
0.8
|
|
$
|
69
|
|
Convertible as of December 31, 2018
|
|
0.5
|
|
|
$
|
39.96
|
|
|
0.0
|
|
$
|
13
|
|
|
|
RSUs
|
|
Weighted-
Average
Grant
Date Fair Value
|
|
Weighted-Average
Remaining
Contractual
Term
(years)
|
|
Aggregate
Fair
Value
|
|||||
Outstanding as of December 31, 2017
|
|
3.4
|
|
|
$
|
28.78
|
|
|
2.6
|
|
$
|
77
|
|
Granted
|
|
3.6
|
|
|
$
|
23.85
|
|
|
|
|
|
||
Converted
|
|
(1.2
|
)
|
|
$
|
26.68
|
|
|
|
|
$
|
30
|
|
Forfeited
|
|
(0.9
|
)
|
|
$
|
27.38
|
|
|
|
|
|
||
Outstanding as of December 31, 2018
|
|
4.9
|
|
|
$
|
25.95
|
|
|
2.6
|
|
$
|
120
|
|
Vested and expected to vest as of December 31, 2018
|
|
4.9
|
|
|
$
|
25.95
|
|
|
2.6
|
|
$
|
120
|
|
|
|
Stock Options
|
|
Weighted-
Average
Exercise
Price
|
|
Weighted-
Average
Remaining
Contractual
Term
(years)
|
|
Aggregate
Intrinsic
Value
|
|||||
Outstanding as of December 31, 2017
|
|
12.3
|
|
|
$
|
27.46
|
|
|
3.5
|
|
$
|
14
|
|
Granted
(a)
|
|
15.1
|
|
|
$
|
27.51
|
|
|
|
|
|
||
Exercised
|
|
(3.9
|
)
|
|
$
|
18.14
|
|
|
|
|
$
|
30
|
|
Forfeited
|
|
(2.4
|
)
|
|
$
|
30.47
|
|
|
|
|
|
||
Outstanding as of December 31, 2018
|
|
21.1
|
|
|
$
|
28.86
|
|
|
5.3
|
|
$
|
9
|
|
Vested and expected to vest as of December 31, 2018
|
|
21.1
|
|
|
$
|
28.86
|
|
|
5.3
|
|
$
|
9
|
|
Exercisable as of December 31, 2018
|
|
5.1
|
|
|
$
|
29.92
|
|
|
2.6
|
|
$
|
7
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Risk-free interest rate
|
|
2.74
|
%
|
|
1.87
|
%
|
|
1.26
|
%
|
Expected term (years)
|
|
5.5
|
|
|
5.0
|
|
|
5.0
|
|
Expected volatility
|
|
29.57
|
%
|
|
27.52
|
%
|
|
28.74
|
%
|
Dividend yield
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
SARs
|
|
Weighted-
Average
Grant
Price
|
|
Weighted-
Average
Remaining
Contractual
Term
(years)
|
|
Aggregate
Intrinsic
Value
|
|||||
Outstanding as of December 31, 2017
|
|
7.7
|
|
|
$
|
31.58
|
|
|
1.0
|
|
$
|
—
|
|
Granted
|
|
3.7
|
|
|
$
|
22.37
|
|
|
|
|
|
||
Settled
|
|
(0.1
|
)
|
|
$
|
26.80
|
|
|
|
|
$
|
—
|
|
Forfeited
|
|
(3.7
|
)
|
|
$
|
35.75
|
|
|
|
|
|
||
Outstanding as of December 31, 2018
|
|
7.6
|
|
|
$
|
25.10
|
|
|
1.2
|
|
$
|
6
|
|
Vested and expected to vest as of December 31, 2018
|
|
7.6
|
|
|
$
|
25.10
|
|
|
1.2
|
|
$
|
6
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Risk-free interest rate
|
|
2.53
|
%
|
|
1.74
|
%
|
|
0.95
|
%
|
Expected term (years)
|
|
1.2
|
|
|
1.0
|
|
|
0.9
|
|
Expected volatility
|
|
36.52
|
%
|
|
31.37
|
%
|
|
29.46
|
%
|
Dividend yield
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Year Ended December 31, 2018
|
||||||
|
|
Pension Plan
|
|
SERP
|
||||
Interest cost
|
|
$
|
3
|
|
|
$
|
1
|
|
Expected return on plan assets, net of expenses
|
|
(4
|
)
|
|
—
|
|
||
Settlement charges
|
|
—
|
|
|
(2
|
)
|
||
Net periodic pension cost
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
|
December 31, 2018
|
||||
|
|
Pension Plan
|
|
SERP
|
||
Discount rate
|
|
3.84
|
%
|
|
3.41
|
%
|
Long-term rate of return on plan assets
|
|
7.50
|
%
|
|
N/A
|
|
Rate of compensation increases
|
|
3.57
|
%
|
|
3.21
|
%
|
Assumption
|
|
Description
|
Discount rate
|
|
Based on a bond portfolio approach that includes high-quality debt instruments with maturities matching the Company's expected benefit payments from the plans.
|
Long-term rate of return on plan assets
|
|
Based on the weighted-average expected rate of return and capital market forecasts for each asset class employed and also considers the Company's historical compounded return on plan assets for 10 and 15-year periods.
|
Increase in compensation levels
|
|
Based on past experience and the near-term outlook.
|
Mortality
|
|
RP 2014 mortality tables adjusted and projected using the scale MP-2018 mortality improvement rates.
|
|
|
Year Ended December 31, 2018
|
||||||
|
|
Pension Plan
|
|
SERP
|
||||
Accumulated benefit obligation
|
|
$
|
81
|
|
|
$
|
24
|
|
Change in projected benefit obligation:
|
|
|
|
|
||||
Projected benefit obligation at beginning of year
|
|
$
|
96
|
|
|
$
|
62
|
|
Interest cost
|
|
3
|
|
|
1
|
|
||
Benefits paid
|
|
(1
|
)
|
|
—
|
|
||
Actuarial gains
|
|
(5
|
)
|
|
(5
|
)
|
||
Curtailments
|
|
(1
|
)
|
|
—
|
|
||
Settlement charges
(a)
|
|
(8
|
)
|
|
(32
|
)
|
||
Projected benefit obligation at end of year
|
|
84
|
|
|
26
|
|
||
Plan assets:
|
|
|
|
|
|
|
||
Fair value at beginning of year
|
|
60
|
|
|
—
|
|
||
Actual return on plan assets
|
|
(2
|
)
|
|
—
|
|
||
Company contributions
|
|
21
|
|
|
32
|
|
||
Benefits paid
|
|
(1
|
)
|
|
—
|
|
||
Settlement charges
(a)
|
|
(8
|
)
|
|
(32
|
)
|
||
Fair value at end of year
|
|
70
|
|
|
—
|
|
||
Underfunded status
|
|
$
|
(14
|
)
|
|
$
|
(26
|
)
|
Amounts recognized as assets and liabilities in the consolidated balance sheets:
|
|
|
|
|
||||
Current liabilities
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
Non-current liabilities
|
|
(14
|
)
|
|
(19
|
)
|
||
Total
|
|
$
|
(14
|
)
|
|
$
|
(26
|
)
|
Amounts recognized in accumulated other comprehensive
loss consist of:
|
|
|
|
|
||||
Net gain
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
|
Year Ended December 31, 2018
|
||||||
|
|
Pension Plan
|
|
SERP
|
||||
Net actuarial loss (gain)
|
|
$
|
1
|
|
|
$
|
(5
|
)
|
Curtailments
|
|
(1
|
)
|
|
—
|
|
||
Settlement charges
|
|
—
|
|
|
2
|
|
||
Total recognized in other comprehensive (income) loss
|
|
—
|
|
|
(3
|
)
|
||
Net periodic benefit cost
|
|
(1
|
)
|
|
(1
|
)
|
||
Total recognized in net periodic benefit cost and other comprehensive loss
|
|
$
|
(1
|
)
|
|
$
|
(4
|
)
|
|
|
December 31, 2018
|
||||
|
|
Pension Plan
|
|
SERP
|
||
Discount rate
|
|
3.93
|
%
|
|
3.77
|
%
|
Rate of compensation increases
|
|
3.23
|
%
|
|
2.89
|
%
|
Investment Type
|
|
Target Allocations for 2019
|
|
December 31, 2018
|
||
Debt securities
|
|
90
|
%
|
|
89
|
%
|
U.S. equity securities
|
|
10
|
%
|
|
8
|
%
|
Cash
|
|
—
|
%
|
|
3
|
%
|
Total
|
|
100
|
%
|
|
100
|
%
|
Investment Type
|
|
Description
|
Debt securities
|
|
Includes securities issued or guaranteed by the U.S. government and corporate debt obligations.
|
U.S. equity securities
|
|
Includes common stocks of large, medium and small companies that are
predominantly U.S.-based.
|
Cash
|
|
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Debt securities
|
|
|
|
|
|
|
|
|
||||||||
Mutual funds
|
|
$
|
62
|
|
|
$
|
62
|
|
|
—
|
|
|
—
|
|
||
U.S. equity securities
|
|
|
|
|
|
|
|
|
||||||||
Mutual funds
|
|
6
|
|
|
6
|
|
|
—
|
|
|
—
|
|
||||
Cash
|
|
2
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||
Total
|
|
$
|
70
|
|
|
$
|
70
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Pension Plan
|
|
SERP
|
||||
2019
|
|
$
|
5
|
|
|
$
|
8
|
|
2020
|
|
5
|
|
|
2
|
|
||
2021
|
|
4
|
|
|
2
|
|
||
2022
|
|
5
|
|
|
2
|
|
||
2023
|
|
7
|
|
|
2
|
|
||
Thereafter
|
|
29
|
|
|
7
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
U.S. Networks
|
|
$
|
322
|
|
|
$
|
18
|
|
|
$
|
15
|
|
International Networks
|
|
307
|
|
|
42
|
|
|
26
|
|
|||
Education and Other
|
|
1
|
|
|
3
|
|
|
3
|
|
|||
Corporate and inter-segment eliminations
|
|
120
|
|
|
12
|
|
|
14
|
|
|||
Total restructuring and other charges
|
|
$
|
750
|
|
|
$
|
75
|
|
|
$
|
58
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Restructuring charges
|
|
$
|
345
|
|
|
$
|
68
|
|
|
$
|
55
|
|
Other charges
|
|
405
|
|
|
7
|
|
|
3
|
|
|||
Total restructuring and other charges
|
|
$
|
750
|
|
|
$
|
75
|
|
|
$
|
58
|
|
|
|
U.S. Networks
|
|
International Networks
|
|
Education and Other
|
|
Corporate and inter-segment eliminations
|
|
Total
|
||||||||||
December 31, 2016
|
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
17
|
|
|
$
|
39
|
|
Net contract termination accruals
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
Net employee relocation/termination accruals
|
|
12
|
|
|
42
|
|
|
4
|
|
|
7
|
|
|
65
|
|
|||||
Cash paid
|
|
(21
|
)
|
|
(28
|
)
|
|
(3
|
)
|
|
(12
|
)
|
|
(64
|
)
|
|||||
December 31, 2017
|
|
5
|
|
|
25
|
|
|
1
|
|
|
12
|
|
|
43
|
|
|||||
Net contract termination accruals
|
|
12
|
|
|
67
|
|
|
—
|
|
|
14
|
|
|
93
|
|
|||||
Net employee relocation/termination accruals
|
|
89
|
|
|
56
|
|
|
1
|
|
|
99
|
|
|
245
|
|
|||||
Cash paid
|
|
(90
|
)
|
|
(102
|
)
|
|
(2
|
)
|
|
(79
|
)
|
|
(273
|
)
|
|||||
December 31, 2018
|
|
$
|
16
|
|
|
$
|
46
|
|
|
$
|
—
|
|
|
$
|
46
|
|
|
$
|
108
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Domestic
|
|
$
|
1,125
|
|
|
$
|
815
|
|
|
$
|
1,414
|
|
Foreign
|
|
(103
|
)
|
|
(952
|
)
|
|
257
|
|
|||
Income (loss) before income taxes
|
|
$
|
1,022
|
|
|
$
|
(137
|
)
|
|
$
|
1,671
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Deferred income tax assets:
|
|
|
|
|
||||
Accounts receivable
|
|
$
|
11
|
|
|
$
|
5
|
|
Tax attribute carry-forward
|
|
321
|
|
|
151
|
|
||
Accrued liabilities and other
|
|
302
|
|
|
190
|
|
||
Total deferred income tax assets
|
|
634
|
|
|
346
|
|
||
Valuation allowance
|
|
(336
|
)
|
|
(105
|
)
|
||
Net deferred income tax assets
|
|
298
|
|
|
241
|
|
||
Deferred income tax liabilities:
|
|
|
|
|
||||
Intangible assets
|
|
(1,418
|
)
|
|
(315
|
)
|
||
Content rights
|
|
(107
|
)
|
|
(82
|
)
|
||
Equity method investments in partnerships
|
|
(488
|
)
|
|
(68
|
)
|
||
Other
|
|
(15
|
)
|
|
(31
|
)
|
||
Total deferred income tax liabilities
|
|
(2,028
|
)
|
|
(496
|
)
|
||
Net deferred income tax liabilities
|
|
$
|
(1,730
|
)
|
|
$
|
(255
|
)
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Noncurrent deferred income tax assets (included within other noncurrent assets)
|
|
$
|
81
|
|
|
$
|
64
|
|
Deferred income tax liabilities (classified on the balance sheet)
|
|
(1,811
|
)
|
|
(319
|
)
|
||
Net deferred income tax liabilities
|
|
$
|
(1,730
|
)
|
|
$
|
(255
|
)
|
|
|
State
|
|
Foreign
|
||||
Loss carry-forwards
|
|
$
|
322
|
|
|
$
|
1,727
|
|
Deferred tax asset related to loss carry-forwards
|
|
16
|
|
|
249
|
|
||
Valuation allowance against loss carry-forwards
|
|
(17
|
)
|
|
(201
|
)
|
||
Earliest expiration date of loss carry-forwards
|
|
2019
|
|
|
2019
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning balance
|
|
$
|
189
|
|
|
$
|
117
|
|
|
$
|
173
|
|
Additions based on tax positions related to the current year
|
|
43
|
|
|
27
|
|
|
13
|
|
|||
Additions for tax positions of prior years
|
|
52
|
|
|
57
|
|
|
19
|
|
|||
Additions for tax positions acquired in business combinations
|
|
169
|
|
|
—
|
|
|
—
|
|
|||
Reductions for tax positions of prior years
|
|
(9
|
)
|
|
—
|
|
|
(60
|
)
|
|||
Settlements
|
|
(6
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|||
Reductions due to lapse of statutes of limitations
|
|
(52
|
)
|
|
(6
|
)
|
|
(9
|
)
|
|||
(Reductions) additions due to foreign currency exchange rates
|
|
(8
|
)
|
|
2
|
|
|
(3
|
)
|
|||
Ending balance
|
|
$
|
378
|
|
|
$
|
189
|
|
|
$
|
117
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Net income (loss)
|
|
$
|
681
|
|
|
$
|
(313
|
)
|
|
$
|
1,218
|
|
Less:
|
|
|
|
|
|
|
||||||
Allocation of undistributed income to Series A-1 convertible preferred stock
|
|
(60
|
)
|
|
41
|
|
|
(139
|
)
|
|||
Net income attributable to noncontrolling interests
|
|
(67
|
)
|
|
—
|
|
|
(1
|
)
|
|||
Net income attributable to redeemable noncontrolling interests
|
|
(20
|
)
|
|
(24
|
)
|
|
(23
|
)
|
|||
Redeemable noncontrolling interest adjustments to redemption value
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|||
Net income (loss) available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share
|
|
$
|
529
|
|
|
$
|
(296
|
)
|
|
$
|
1,055
|
|
Allocation of net income (loss) available 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
|
|
429
|
|
|
(225
|
)
|
|
789
|
|
|||
Series C-1 convertible preferred stockholders
|
|
100
|
|
|
(71
|
)
|
|
266
|
|
|||
Total
|
|
529
|
|
|
(296
|
)
|
|
1,055
|
|
|||
Add:
|
|
|
|
|
|
|
||||||
Allocation of undistributed income to Series A-1 convertible preferred stockholders
|
|
60
|
|
|
(41
|
)
|
|
139
|
|
|||
Net income (loss) available to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share
|
|
$
|
589
|
|
|
$
|
(337
|
)
|
|
$
|
1,194
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Denominator — weighted average:
|
|
|
|
|
|
|
|||
Series A, B and C common shares outstanding — basic
|
|
498
|
|
|
384
|
|
|
401
|
|
Impact of assumed preferred stock conversion
|
|
187
|
|
|
192
|
|
|
206
|
|
Dilutive effect of share-based awards
|
|
3
|
|
|
—
|
|
|
3
|
|
Series A, B and C common shares outstanding — diluted
|
|
688
|
|
|
576
|
|
|
610
|
|
|
|
|
|
|
|
|
|||
Series C-1 convertible preferred stock outstanding — basic and diluted
|
|
6
|
|
|
6
|
|
|
7
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Basic net income (loss) per share available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders:
|
|
|
|
|
|
|
||||||
Series A, B and C common stockholders
|
|
$
|
0.86
|
|
|
$
|
(0.59
|
)
|
|
$
|
1.97
|
|
Series C-1 convertible preferred stockholders
|
|
$
|
16.65
|
|
|
$
|
(11.33
|
)
|
|
$
|
38.07
|
|
|
|
|
|
|
|
|
||||||
Diluted net income (loss) per share available to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders:
|
|
|
|
|
|
|
||||||
Series A, B and C common stockholders
|
|
$
|
0.86
|
|
|
$
|
(0.59
|
)
|
|
$
|
1.96
|
|
Series C-1 convertible preferred stockholders
|
|
$
|
16.58
|
|
|
$
|
(11.33
|
)
|
|
$
|
37.88
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Anti-dilutive share-based awards
|
|
15
|
|
|
19
|
|
|
8
|
|
PRSUs whose performance targets have not yet been achieved
|
|
1
|
|
|
2
|
|
|
4
|
|
Anti-dilutive common stock repurchase contracts
|
|
—
|
|
|
—
|
|
|
2
|
|
|
|
Year Ended December 31,
|
||
|
|
2016
|
||
Pre-Exchange: Basic net income per share available to:
|
|
|
||
Series A, B and C common stockholders
|
|
$
|
1.97
|
|
Series C-1 convertible preferred stockholders
|
|
$
|
3.94
|
|
|
|
|
||
Post-Exchange: Basic net income per share available to:
|
|
|
||
Series A, B and C common stockholders
|
|
$
|
1.97
|
|
Series C-1 convertible preferred stockholders
|
|
$
|
38.07
|
|
|
|
Beginning
of Year
|
|
Additions
|
|
Write-offs
|
|
End
of Year
|
||||||||
2018
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
$
|
55
|
|
|
$
|
6
|
|
|
$
|
(15
|
)
|
|
$
|
46
|
|
Deferred tax valuation allowance
(a)
|
|
105
|
|
|
283
|
|
|
(52
|
)
|
|
336
|
|
||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
47
|
|
|
12
|
|
|
(4
|
)
|
|
55
|
|
||||
Deferred tax valuation allowance
|
|
25
|
|
|
84
|
|
|
(4
|
)
|
|
105
|
|
||||
2016
|
|
|
|
|
|
|
|
|
||||||||
Allowance for doubtful accounts
|
|
40
|
|
|
13
|
|
|
(6
|
)
|
|
47
|
|
||||
Deferred tax valuation allowance
|
|
19
|
|
|
9
|
|
|
(3
|
)
|
|
25
|
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
||||
Accrued payroll and related benefits
|
$
|
484
|
|
|
$
|
535
|
|
Content rights payable
|
384
|
|
|
219
|
|
||
Accrued interest
|
154
|
|
|
148
|
|
||
Other accrued liabilities
|
541
|
|
|
407
|
|
||
Total accrued liabilities
|
$
|
1,563
|
|
|
$
|
1,309
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Foreign currency (losses) gains, net
|
|
$
|
(93
|
)
|
|
$
|
(83
|
)
|
|
$
|
75
|
|
Gains (losses) on derivative instruments
|
|
50
|
|
|
(82
|
)
|
|
(12
|
)
|
|||
Remeasurement gain on previously held equity interest
|
|
—
|
|
|
33
|
|
|
—
|
|
|||
Change in the value of common stock investments with readily determinable fair value
(a)
|
|
(88
|
)
|
|
—
|
|
|
—
|
|
|||
Interest income
(b)
|
|
15
|
|
|
21
|
|
|
—
|
|
|||
Other-than-temporary impairment of AFS investments
|
|
—
|
|
|
—
|
|
|
(62
|
)
|
|||
Other (expense) income, net
|
|
(4
|
)
|
|
1
|
|
|
3
|
|
|||
Total other (expense) income, net
|
|
$
|
(120
|
)
|
|
$
|
(110
|
)
|
|
$
|
4
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Tax settlements associated with share-based plans
|
|
$
|
(18
|
)
|
|
$
|
(30
|
)
|
|
$
|
(11
|
)
|
Proceeds from issuance of common stock in connection with share-based plans
|
|
72
|
|
|
46
|
|
|
50
|
|
|||
Total share-based plan proceeds, net
|
|
$
|
54
|
|
|
$
|
16
|
|
|
$
|
39
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash paid for taxes, net
(a)
|
|
$
|
389
|
|
|
$
|
274
|
|
|
$
|
527
|
|
Cash paid for interest
|
|
740
|
|
|
357
|
|
|
343
|
|
|||
Non-cash investing and financing activities:
|
|
|
|
|
|
|
||||||
Fair value of assets and liabilities of business received in exchange for redeemable noncontrolling interests
(b)
|
|
—
|
|
|
144
|
|
|
—
|
|
|||
Fair value of investment received, net of cash paid
|
|
—
|
|
|
—
|
|
|
82
|
|
|||
Net asset value of contributed business
|
|
—
|
|
|
—
|
|
|
32
|
|
|||
Equity issued for the acquisition of Scripps Networks
|
|
3,218
|
|
|
—
|
|
|
—
|
|
|||
Accrued purchases of property and equipment
|
|
39
|
|
|
24
|
|
|
42
|
|
|||
Assets acquired under capital lease arrangements
|
|
58
|
|
|
103
|
|
|
37
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues and service charges:
|
|
|
|
|
|
|
||||||
Liberty Group
|
|
$
|
627
|
|
|
$
|
476
|
|
|
$
|
387
|
|
Equity method investees
|
|
289
|
|
|
145
|
|
|
129
|
|
|||
Other
|
|
69
|
|
|
46
|
|
|
32
|
|
|||
Total revenues and service charges
|
|
$
|
985
|
|
|
$
|
667
|
|
|
$
|
548
|
|
Interest income
|
|
$
|
4
|
|
|
$
|
13
|
|
|
$
|
17
|
|
Expenses
|
|
$
|
(321
|
)
|
|
$
|
(178
|
)
|
|
$
|
(102
|
)
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Receivables
|
|
$
|
167
|
|
|
$
|
105
|
|
Note receivable (See Note 4.)
(a)
|
|
94
|
|
|
—
|
|
|
|
Leases
|
|
|
|
|
|
|
||||||||||||
Year Ending December 31,
|
|
Operating
|
|
Capital
|
|
Content
|
|
Other
|
|
Total
|
||||||||||
2019
|
|
$
|
89
|
|
|
$
|
51
|
|
|
$
|
1,431
|
|
|
$
|
523
|
|
|
$
|
2,094
|
|
2020
|
|
90
|
|
|
46
|
|
|
960
|
|
|
352
|
|
|
1,448
|
|
|||||
2021
|
|
92
|
|
|
41
|
|
|
510
|
|
|
200
|
|
|
843
|
|
|||||
2022
|
|
58
|
|
|
34
|
|
|
554
|
|
|
123
|
|
|
769
|
|
|||||
2023
|
|
51
|
|
|
41
|
|
|
418
|
|
|
76
|
|
|
586
|
|
|||||
Thereafter
|
|
564
|
|
|
73
|
|
|
2,139
|
|
|
89
|
|
|
2,865
|
|
|||||
Total minimum payments
|
|
944
|
|
|
286
|
|
|
6,012
|
|
|
1,363
|
|
|
8,605
|
|
|||||
Amounts representing interest
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|||||
Total
|
|
$
|
944
|
|
|
$
|
252
|
|
|
$
|
6,012
|
|
|
$
|
1,363
|
|
|
$
|
8,571
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
U.S. Networks
|
|
$
|
6,350
|
|
|
$
|
3,434
|
|
|
$
|
3,285
|
|
International Networks
|
|
4,149
|
|
|
3,281
|
|
|
3,040
|
|
|||
Education and Other
|
|
54
|
|
|
158
|
|
|
174
|
|
|||
Corporate and inter-segment eliminations
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||
Total revenues
|
|
$
|
10,553
|
|
|
$
|
6,873
|
|
|
$
|
6,497
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
U.S. Networks
|
|
$
|
3,500
|
|
|
$
|
2,026
|
|
|
$
|
1,922
|
|
International Networks
|
|
1,077
|
|
|
859
|
|
|
835
|
|
|||
Education and Other
|
|
3
|
|
|
6
|
|
|
(10
|
)
|
|||
Corporate and inter-segment eliminations
|
|
(441
|
)
|
|
(360
|
)
|
|
(334
|
)
|
|||
Total Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income (loss) available to Discovery, Inc.
|
|
$
|
594
|
|
|
$
|
(337
|
)
|
|
$
|
1,194
|
|
Net income attributable to redeemable noncontrolling interests
|
|
20
|
|
|
24
|
|
|
23
|
|
|||
Net income attributable to noncontrolling interests
|
|
67
|
|
|
—
|
|
|
1
|
|
|||
Income tax expense
|
|
341
|
|
|
176
|
|
|
453
|
|
|||
Income (loss) before income taxes
|
|
1,022
|
|
|
(137
|
)
|
|
1,671
|
|
|||
Other expense (income), net
|
|
120
|
|
|
110
|
|
|
(4
|
)
|
|||
Loss from equity investees, net
|
|
63
|
|
|
211
|
|
|
38
|
|
|||
Loss on extinguishment of debt
|
|
—
|
|
|
54
|
|
|
—
|
|
|||
Interest expense, net
|
|
729
|
|
|
475
|
|
|
353
|
|
|||
Operating income
|
|
1,934
|
|
|
713
|
|
|
2,058
|
|
|||
(Gain) loss on disposition
|
|
(84
|
)
|
|
4
|
|
|
(63
|
)
|
|||
Restructuring and other charges
|
|
750
|
|
|
75
|
|
|
58
|
|
|||
Depreciation and amortization
|
|
1,398
|
|
|
330
|
|
|
322
|
|
|||
Impairment of goodwill
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|||
Mark-to-market share-based compensation
|
|
31
|
|
|
3
|
|
|
38
|
|
|||
Scripps Networks transaction and integration costs
|
|
110
|
|
|
79
|
|
|
—
|
|
|||
Total Adjusted OIBDA
|
|
$
|
4,139
|
|
|
$
|
2,531
|
|
|
$
|
2,413
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
U.S. Networks
|
|
$
|
18,683
|
|
|
$
|
4,127
|
|
International Networks
|
|
7,208
|
|
|
5,187
|
|
||
Education and Other
|
|
227
|
|
|
394
|
|
||
Corporate and inter-segment eliminations
|
|
6,432
|
|
|
12,847
|
|
||
Total assets
|
|
$
|
32,550
|
|
|
$
|
22,555
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
U.S. Networks
|
|
$
|
1,702
|
|
|
$
|
776
|
|
|
$
|
756
|
|
International Networks
|
|
1,584
|
|
|
1,126
|
|
|
1,008
|
|
|||
Education and Other
|
|
2
|
|
|
8
|
|
|
9
|
|
|||
Total content amortization and impairment expense
|
|
$
|
3,288
|
|
|
$
|
1,910
|
|
|
$
|
1,773
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
U.S.
|
|
$
|
350
|
|
|
$
|
309
|
|
Poland
|
|
185
|
|
|
—
|
|
||
U.K.
|
|
160
|
|
|
173
|
|
||
Other non-U.S.
|
|
105
|
|
|
115
|
|
||
Total property and equipment, net
|
|
$
|
800
|
|
|
$
|
597
|
|
|
|
2018
(a)(e)
|
||||||||||||||
|
|
1
st
quarter
|
|
2
nd
quarter
|
|
3
rd
quarter
|
|
4
th
quarter
|
||||||||
Revenues
|
|
$
|
2,307
|
|
|
$
|
2,845
|
|
|
$
|
2,592
|
|
|
$
|
2,809
|
|
Operating income
|
|
204
|
|
|
650
|
|
|
369
|
|
|
711
|
|
||||
Net income
|
|
3
|
|
|
244
|
|
|
135
|
|
|
299
|
|
||||
Net (loss) income available to Discovery, Inc.
|
|
(8
|
)
|
|
216
|
|
|
117
|
|
|
269
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per share available to Discovery, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
0.30
|
|
|
$
|
0.16
|
|
|
$
|
0.38
|
|
Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
0.30
|
|
|
$
|
0.16
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
2017
(b)(c)(d)(e)
|
||||||||||||||
|
|
1
st
quarter
|
|
2
nd
quarter
|
|
3
rd
quarter
|
|
4
th
quarter
|
||||||||
Revenues
|
|
$
|
1,613
|
|
|
$
|
1,745
|
|
|
$
|
1,651
|
|
|
$
|
1,864
|
|
Operating income (loss)
|
|
487
|
|
|
630
|
|
|
433
|
|
|
(837
|
)
|
||||
Net income (loss)
|
|
221
|
|
|
380
|
|
|
223
|
|
|
(1,137
|
)
|
||||
Net income (loss) available to Discovery, Inc.
|
|
215
|
|
|
374
|
|
|
218
|
|
|
(1,144
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per share available to Discovery, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.37
|
|
|
$
|
0.65
|
|
|
$
|
0.38
|
|
|
$
|
(1.99
|
)
|
Diluted
|
|
$
|
0.37
|
|
|
$
|
0.64
|
|
|
$
|
0.38
|
|
|
$
|
(1.99
|
)
|
|
|
Discovery
|
|
Scripps Inc.
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
315
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
$
|
475
|
|
|
$
|
135
|
|
|
$
|
—
|
|
|
$
|
986
|
|
Receivables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
405
|
|
|
1,305
|
|
|
910
|
|
|
—
|
|
|
2,620
|
|
||||||||
Content rights, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
250
|
|
|
62
|
|
|
—
|
|
|
313
|
|
||||||||
Prepaid expenses and other current assets
|
|
21
|
|
|
18
|
|
|
22
|
|
|
49
|
|
|
134
|
|
|
68
|
|
|
—
|
|
|
312
|
|
||||||||
Inter-company trade receivables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
(151
|
)
|
|
—
|
|
||||||||
Total current assets
|
|
21
|
|
|
333
|
|
|
22
|
|
|
667
|
|
|
2,164
|
|
|
1,175
|
|
|
(151
|
)
|
|
4,231
|
|
||||||||
Investment in and advances to subsidiaries
|
|
8,367
|
|
|
13,248
|
|
|
—
|
|
|
6,290
|
|
|
—
|
|
|
—
|
|
|
(27,905
|
)
|
|
—
|
|
||||||||
Noncurrent content rights, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
607
|
|
|
1,501
|
|
|
961
|
|
|
—
|
|
|
3,069
|
|
||||||||
Goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,678
|
|
|
3,298
|
|
|
6,030
|
|
|
—
|
|
|
13,006
|
|
||||||||
Intangible assets, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
246
|
|
|
1,261
|
|
|
8,167
|
|
|
—
|
|
|
9,674
|
|
||||||||
Equity method investments, including note receivable
|
|
—
|
|
|
94
|
|
|
—
|
|
|
23
|
|
|
291
|
|
|
527
|
|
|
—
|
|
|
935
|
|
||||||||
Other noncurrent assets, including property and equipment, net
|
|
—
|
|
|
35
|
|
|
20
|
|
|
537
|
|
|
607
|
|
|
456
|
|
|
(20
|
)
|
|
1,635
|
|
||||||||
Total assets
|
|
$
|
8,388
|
|
|
$
|
13,710
|
|
|
$
|
42
|
|
|
$
|
12,048
|
|
|
$
|
9,122
|
|
|
$
|
17,316
|
|
|
$
|
(28,076
|
)
|
|
$
|
32,550
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Current portion of debt
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
1,709
|
|
|
$
|
35
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
1,860
|
|
Other current liabilities
|
|
—
|
|
|
30
|
|
|
—
|
|
|
394
|
|
|
1,243
|
|
|
470
|
|
|
—
|
|
|
2,137
|
|
||||||||
Inter-company trade payables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
(151
|
)
|
|
—
|
|
||||||||
Total current liabilities
|
|
—
|
|
|
136
|
|
|
—
|
|
|
2,103
|
|
|
1,429
|
|
|
480
|
|
|
(151
|
)
|
|
3,997
|
|
||||||||
Noncurrent portion of debt
|
|
—
|
|
|
134
|
|
|
—
|
|
|
14,641
|
|
|
375
|
|
|
35
|
|
|
—
|
|
|
15,185
|
|
||||||||
Negative carrying amount in subsidiaries, net
|
|
—
|
|
|
—
|
|
|
5,183
|
|
|
—
|
|
|
—
|
|
|
3,427
|
|
|
(8,610
|
)
|
|
—
|
|
||||||||
Other noncurrent liabilities
|
|
2
|
|
|
56
|
|
|
—
|
|
|
487
|
|
|
613
|
|
|
1,713
|
|
|
(20
|
)
|
|
2,851
|
|
||||||||
Total liabilities
|
|
2
|
|
|
326
|
|
|
5,183
|
|
|
17,231
|
|
|
2,417
|
|
|
5,655
|
|
|
(8,781
|
)
|
|
22,033
|
|
||||||||
Redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
415
|
|
|
—
|
|
|
—
|
|
|
415
|
|
||||||||
Total Discovery, Inc. stockholders’ equity
|
|
8,386
|
|
|
13,384
|
|
|
(5,141
|
)
|
|
(5,183
|
)
|
|
6,290
|
|
|
11,661
|
|
|
(21,011
|
)
|
|
8,386
|
|
||||||||
Noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,716
|
|
|
1,716
|
|
||||||||
Total equity
|
|
8,386
|
|
|
13,384
|
|
|
(5,141
|
)
|
|
(5,183
|
)
|
|
6,290
|
|
|
11,661
|
|
|
(19,295
|
)
|
|
10,102
|
|
||||||||
Total liabilities and equity
|
|
$
|
8,388
|
|
|
$
|
13,710
|
|
|
$
|
42
|
|
|
$
|
12,048
|
|
|
$
|
9,122
|
|
|
$
|
17,316
|
|
|
$
|
(28,076
|
)
|
|
$
|
32,550
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,800
|
|
|
$
|
509
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,309
|
|
Receivables, net
|
|
—
|
|
|
—
|
|
|
410
|
|
|
1,428
|
|
|
—
|
|
|
—
|
|
|
1,838
|
|
|||||||
Content rights, net
|
|
—
|
|
|
—
|
|
|
4
|
|
|
406
|
|
|
—
|
|
|
—
|
|
|
410
|
|
|||||||
Prepaid expenses and other current assets
|
|
49
|
|
|
32
|
|
|
204
|
|
|
149
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|||||||
Inter-company trade receivables, net
|
|
—
|
|
|
—
|
|
|
205
|
|
|
—
|
|
|
—
|
|
|
(205
|
)
|
|
—
|
|
|||||||
Total current assets
|
|
49
|
|
|
32
|
|
|
7,623
|
|
|
2,492
|
|
|
—
|
|
|
(205
|
)
|
|
9,991
|
|
|||||||
Investment in and advances to subsidiaries
|
|
4,563
|
|
|
4,532
|
|
|
6,951
|
|
|
—
|
|
|
3,056
|
|
|
(19,102
|
)
|
|
—
|
|
|||||||
Noncurrent content rights, net
|
|
—
|
|
|
—
|
|
|
672
|
|
|
1,541
|
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|||||||
Goodwill
|
|
—
|
|
|
—
|
|
|
3,677
|
|
|
3,396
|
|
|
—
|
|
|
—
|
|
|
7,073
|
|
|||||||
Intangible assets, net
|
|
—
|
|
|
—
|
|
|
259
|
|
|
1,511
|
|
|
—
|
|
|
—
|
|
|
1,770
|
|
|||||||
Equity method investments, including note receivable
|
|
—
|
|
|
—
|
|
|
25
|
|
|
310
|
|
|
—
|
|
|
—
|
|
|
335
|
|
|||||||
Other noncurrent assets, including property and equipment, net
|
|
—
|
|
|
20
|
|
|
364
|
|
|
809
|
|
|
—
|
|
|
(20
|
)
|
|
1,173
|
|
|||||||
Total assets
|
|
$
|
4,612
|
|
|
$
|
4,584
|
|
|
$
|
19,571
|
|
|
$
|
10,059
|
|
|
$
|
3,056
|
|
|
$
|
(19,327
|
)
|
|
$
|
22,555
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Current portion of debt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
23
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30
|
|
Other current liabilities
|
|
—
|
|
|
—
|
|
|
572
|
|
|
1,269
|
|
|
—
|
|
|
—
|
|
|
1,841
|
|
|||||||
Inter-company trade payables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
205
|
|
|
—
|
|
|
(205
|
)
|
|
—
|
|
|||||||
Total current liabilities
|
|
—
|
|
|
—
|
|
|
579
|
|
|
1,497
|
|
|
—
|
|
|
(205
|
)
|
|
1,871
|
|
|||||||
Noncurrent portion of debt
|
|
—
|
|
|
—
|
|
|
14,163
|
|
|
592
|
|
|
—
|
|
|
—
|
|
|
14,755
|
|
|||||||
Other noncurrent liabilities
|
|
2
|
|
|
—
|
|
|
297
|
|
|
606
|
|
|
21
|
|
|
(20
|
)
|
|
906
|
|
|||||||
Total liabilities
|
|
2
|
|
|
—
|
|
|
15,039
|
|
|
2,695
|
|
|
21
|
|
|
(225
|
)
|
|
17,532
|
|
|||||||
Redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
413
|
|
|||||||
Total equity
|
|
4,610
|
|
|
4,584
|
|
|
4,532
|
|
|
6,951
|
|
|
3,035
|
|
|
(19,102
|
)
|
|
4,610
|
|
|||||||
Total liabilities and equity
|
|
$
|
4,612
|
|
|
$
|
4,584
|
|
|
$
|
19,571
|
|
|
$
|
10,059
|
|
|
$
|
3,056
|
|
|
$
|
(19,327
|
)
|
|
$
|
22,555
|
|
|
|
Discovery
|
|
Scripps Inc.
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||||
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,950
|
|
|
$
|
5,597
|
|
|
$
|
3,047
|
|
|
$
|
(41
|
)
|
|
$
|
10,553
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
445
|
|
|
2,558
|
|
|
956
|
|
|
(24
|
)
|
|
3,935
|
|
||||||||
Selling, general and administrative
|
|
41
|
|
|
—
|
|
|
—
|
|
|
315
|
|
|
1,694
|
|
|
587
|
|
|
(17
|
)
|
|
2,620
|
|
||||||||
Depreciation and amortization
|
|
—
|
|
|
1
|
|
|
—
|
|
|
53
|
|
|
365
|
|
|
979
|
|
|
—
|
|
|
1,398
|
|
||||||||
Restructuring and other charges
|
|
8
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
407
|
|
|
217
|
|
|
—
|
|
|
750
|
|
||||||||
Gain on disposition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
||||||||
Total costs and expenses
|
|
49
|
|
|
1
|
|
|
—
|
|
|
931
|
|
|
4,940
|
|
|
2,739
|
|
|
(41
|
)
|
|
8,619
|
|
||||||||
Operating (loss) income
|
|
(49
|
)
|
|
(1
|
)
|
|
—
|
|
|
1,019
|
|
|
657
|
|
|
308
|
|
|
—
|
|
|
1,934
|
|
||||||||
Equity in earnings of subsidiaries
|
|
637
|
|
|
198
|
|
|
473
|
|
|
209
|
|
|
—
|
|
|
315
|
|
|
(1,832
|
)
|
|
—
|
|
||||||||
Interest expense, net
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(693
|
)
|
|
(29
|
)
|
|
(1
|
)
|
|
—
|
|
|
(729
|
)
|
||||||||
Income (loss) from equity investees, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
(91
|
)
|
|
24
|
|
|
—
|
|
|
(63
|
)
|
||||||||
Other (expense) income, net
|
|
(5
|
)
|
|
12
|
|
|
—
|
|
|
71
|
|
|
(145
|
)
|
|
(53
|
)
|
|
—
|
|
|
(120
|
)
|
||||||||
Income before income taxes
|
|
583
|
|
|
203
|
|
|
473
|
|
|
610
|
|
|
392
|
|
|
593
|
|
|
(1,832
|
)
|
|
1,022
|
|
||||||||
Income tax benefit (expense)
|
|
11
|
|
|
—
|
|
|
—
|
|
|
(137
|
)
|
|
(163
|
)
|
|
(52
|
)
|
|
—
|
|
|
(341
|
)
|
||||||||
Net income
|
|
594
|
|
|
203
|
|
|
473
|
|
|
473
|
|
|
229
|
|
|
541
|
|
|
(1,832
|
)
|
|
681
|
|
||||||||
Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
(67
|
)
|
||||||||
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(20
|
)
|
||||||||
Net income available to Discovery, Inc.
|
|
$
|
594
|
|
|
$
|
203
|
|
|
$
|
473
|
|
|
$
|
473
|
|
|
$
|
229
|
|
|
$
|
541
|
|
|
$
|
(1,919
|
)
|
|
$
|
594
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,988
|
|
|
$
|
4,897
|
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
$
|
6,873
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
467
|
|
|
2,191
|
|
|
—
|
|
|
(2
|
)
|
|
2,656
|
|
|||||||
Selling, general and administrative
|
|
53
|
|
|
—
|
|
|
309
|
|
|
1,416
|
|
|
—
|
|
|
(10
|
)
|
|
1,768
|
|
|||||||
Impairment of goodwill
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|
—
|
|
|
1,327
|
|
|||||||
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
42
|
|
|
288
|
|
|
—
|
|
|
—
|
|
|
330
|
|
|||||||
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
35
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
75
|
|
|||||||
Loss on disposition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||
Total costs and expenses
|
|
53
|
|
|
—
|
|
|
853
|
|
|
5,266
|
|
|
—
|
|
|
(12
|
)
|
|
6,160
|
|
|||||||
Operating (loss) income
|
|
(53
|
)
|
|
—
|
|
|
1,135
|
|
|
(369
|
)
|
|
—
|
|
|
—
|
|
|
713
|
|
|||||||
Equity in loss of subsidiaries
|
|
(288
|
)
|
|
(288
|
)
|
|
(541
|
)
|
|
—
|
|
|
(192
|
)
|
|
1,309
|
|
|
—
|
|
|||||||
Interest expense, net
|
|
—
|
|
|
—
|
|
|
(448
|
)
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
(475
|
)
|
|||||||
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|||||||
Loss from equity method investees, net
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(208
|
)
|
|
—
|
|
|
—
|
|
|
(211
|
)
|
|||||||
Other (expense) income, net
|
|
—
|
|
|
—
|
|
|
(204
|
)
|
|
94
|
|
|
—
|
|
|
—
|
|
|
(110
|
)
|
|||||||
Loss before income taxes
|
|
(341
|
)
|
|
(288
|
)
|
|
(115
|
)
|
|
(510
|
)
|
|
(192
|
)
|
|
1,309
|
|
|
(137
|
)
|
|||||||
Income tax benefit (expense)
|
|
4
|
|
|
—
|
|
|
(173
|
)
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(176
|
)
|
|||||||
Net loss
|
|
(337
|
)
|
|
(288
|
)
|
|
(288
|
)
|
|
(517
|
)
|
|
(192
|
)
|
|
1,309
|
|
|
(313
|
)
|
|||||||
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
(24
|
)
|
|||||||
Net loss available to Discovery, Inc.
|
|
$
|
(337
|
)
|
|
$
|
(288
|
)
|
|
$
|
(288
|
)
|
|
$
|
(517
|
)
|
|
$
|
(192
|
)
|
|
$
|
1,285
|
|
|
$
|
(337
|
)
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,963
|
|
|
$
|
4,547
|
|
|
$
|
—
|
|
|
$
|
(13
|
)
|
|
$
|
6,497
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
466
|
|
|
1,970
|
|
|
—
|
|
|
(4
|
)
|
|
2,432
|
|
|||||||
Selling, general and administrative
|
|
14
|
|
|
—
|
|
|
292
|
|
|
1,393
|
|
|
—
|
|
|
(9
|
)
|
|
1,690
|
|
|||||||
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
41
|
|
|
281
|
|
|
—
|
|
|
—
|
|
|
322
|
|
|||||||
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
28
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|||||||
Gain on disposition
|
|
—
|
|
|
—
|
|
|
(50
|
)
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
|||||||
Total costs and expenses
|
|
14
|
|
|
—
|
|
|
777
|
|
|
3,661
|
|
|
—
|
|
|
(13
|
)
|
|
4,439
|
|
|||||||
Operating (loss) income
|
|
(14
|
)
|
|
—
|
|
|
1,186
|
|
|
886
|
|
|
—
|
|
|
—
|
|
|
2,058
|
|
|||||||
Equity in earnings of subsidiaries
|
|
1,203
|
|
|
1,203
|
|
|
602
|
|
|
—
|
|
|
802
|
|
|
(3,810
|
)
|
|
—
|
|
|||||||
Interest expense, net
|
|
—
|
|
|
—
|
|
|
(332
|
)
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|
(353
|
)
|
|||||||
Loss from equity method investees, net
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(35
|
)
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||||
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
40
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||
Income before income taxes
|
|
1,189
|
|
|
1,203
|
|
|
1,493
|
|
|
794
|
|
|
802
|
|
|
(3,810
|
)
|
|
1,671
|
|
|||||||
Income tax benefit (expense)
|
|
5
|
|
|
—
|
|
|
(290
|
)
|
|
(168
|
)
|
|
—
|
|
|
—
|
|
|
(453
|
)
|
|||||||
Net income
|
|
1,194
|
|
|
1,203
|
|
|
1,203
|
|
|
626
|
|
|
802
|
|
|
(3,810
|
)
|
|
1,218
|
|
|||||||
Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
(23
|
)
|
|||||||
Net income available to Discovery, Inc.
|
|
$
|
1,194
|
|
|
$
|
1,203
|
|
|
$
|
1,203
|
|
|
$
|
626
|
|
|
$
|
802
|
|
|
$
|
(3,834
|
)
|
|
$
|
1,194
|
|
|
|
Discovery
|
|
Scripps Inc.
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||||
Net income
|
|
$
|
594
|
|
|
$
|
203
|
|
|
$
|
473
|
|
|
$
|
473
|
|
|
$
|
229
|
|
|
$
|
541
|
|
|
$
|
(1,832
|
)
|
|
$
|
681
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Currency translation
|
|
(189
|
)
|
|
(204
|
)
|
|
15
|
|
|
15
|
|
|
(15
|
)
|
|
(194
|
)
|
|
383
|
|
|
(189
|
)
|
||||||||
Pension and SERP
|
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
||||||||
Derivatives
|
|
12
|
|
|
—
|
|
|
12
|
|
|
12
|
|
|
12
|
|
|
8
|
|
|
(44
|
)
|
|
12
|
|
||||||||
Comprehensive income
|
|
420
|
|
|
2
|
|
|
500
|
|
|
500
|
|
|
226
|
|
|
355
|
|
|
(1,496
|
)
|
|
507
|
|
||||||||
Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|
(67
|
)
|
||||||||
Comprehensive income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(20
|
)
|
||||||||
Comprehensive income attributable to Discovery, Inc.
|
|
$
|
420
|
|
|
$
|
2
|
|
|
$
|
500
|
|
|
$
|
500
|
|
|
$
|
226
|
|
|
$
|
355
|
|
|
$
|
(1,583
|
)
|
|
$
|
420
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Net loss
|
|
$
|
(337
|
)
|
|
$
|
(288
|
)
|
|
$
|
(288
|
)
|
|
$
|
(517
|
)
|
|
$
|
(192
|
)
|
|
$
|
1,309
|
|
|
$
|
(313
|
)
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Currency translation
|
|
183
|
|
|
183
|
|
|
183
|
|
|
186
|
|
|
122
|
|
|
(674
|
)
|
|
183
|
|
|||||||
Available-for-sale securities
|
|
15
|
|
|
15
|
|
|
15
|
|
|
15
|
|
|
10
|
|
|
(55
|
)
|
|
15
|
|
|||||||
Derivatives
|
|
(20
|
)
|
|
(20
|
)
|
|
(20
|
)
|
|
(9
|
)
|
|
(13
|
)
|
|
62
|
|
|
(20
|
)
|
|||||||
Comprehensive loss
|
|
(159
|
)
|
|
(110
|
)
|
|
(110
|
)
|
|
(325
|
)
|
|
(73
|
)
|
|
642
|
|
|
(135
|
)
|
|||||||
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(20
|
)
|
|
(25
|
)
|
|||||||
Comprehensive loss attributable to Discovery, Inc.
|
|
$
|
(160
|
)
|
|
$
|
(111
|
)
|
|
$
|
(111
|
)
|
|
$
|
(326
|
)
|
|
$
|
(74
|
)
|
|
$
|
622
|
|
|
$
|
(160
|
)
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Net income
|
|
$
|
1,194
|
|
|
$
|
1,203
|
|
|
$
|
1,203
|
|
|
$
|
626
|
|
|
$
|
802
|
|
|
$
|
(3,810
|
)
|
|
$
|
1,218
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Currency translation
|
|
(191
|
)
|
|
(191
|
)
|
|
(191
|
)
|
|
(190
|
)
|
|
(127
|
)
|
|
699
|
|
|
(191
|
)
|
|||||||
Available-for-sale securities
|
|
38
|
|
|
38
|
|
|
38
|
|
|
38
|
|
|
25
|
|
|
(139
|
)
|
|
38
|
|
|||||||
Derivatives
|
|
24
|
|
|
24
|
|
|
24
|
|
|
22
|
|
|
16
|
|
|
(86
|
)
|
|
24
|
|
|||||||
Comprehensive income
|
|
1,065
|
|
|
1,074
|
|
|
1,074
|
|
|
496
|
|
|
716
|
|
|
(3,336
|
)
|
|
1,089
|
|
|||||||
Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(23
|
)
|
|
(23
|
)
|
|
(23
|
)
|
|
(23
|
)
|
|
(15
|
)
|
|
84
|
|
|
(23
|
)
|
|||||||
Comprehensive income attributable to Discovery, Inc.
|
|
$
|
1,042
|
|
|
$
|
1,051
|
|
|
$
|
1,051
|
|
|
$
|
473
|
|
|
$
|
701
|
|
|
$
|
(3,253
|
)
|
|
$
|
1,065
|
|
|
|
Discovery
|
|
Scripps Inc.
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash (used in) provided by operating activities
|
|
$
|
(15
|
)
|
|
$
|
(85
|
)
|
|
$
|
11
|
|
|
$
|
(111
|
)
|
|
$
|
1,543
|
|
|
$
|
1,233
|
|
|
$
|
—
|
|
|
$
|
2,576
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Purchases of property and equipment
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|
(94
|
)
|
|
(29
|
)
|
|
—
|
|
|
(147
|
)
|
||||||||
(Payments) receipts for investments, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(59
|
)
|
|
8
|
|
|
—
|
|
|
(61
|
)
|
||||||||
Business (acquisitions) dispositions, net of cash (acquired) disposed
|
|
(8,714
|
)
|
|
54
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
95
|
|
|
—
|
|
|
(8,565
|
)
|
||||||||
Payments for derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||||||
Proceeds from dispositions, net of cash disposed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
107
|
|
|
—
|
|
|
—
|
|
|
107
|
|
||||||||
Distributions from equity method investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||||
Proceeds from sale of assets
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
68
|
|
|
—
|
|
|
—
|
|
|
68
|
|
||||||||
Intercompany distributions, and other investing activities, net
|
|
—
|
|
|
11
|
|
|
—
|
|
|
12
|
|
|
4
|
|
|
(9
|
)
|
|
(12
|
)
|
|
6
|
|
||||||||
Cash (used in) provided by investing activities
|
|
(8,714
|
)
|
|
65
|
|
|
—
|
|
|
(22
|
)
|
|
25
|
|
|
65
|
|
|
(12
|
)
|
|
(8,593
|
)
|
||||||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial paper repayments, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||||
Principal repayment of revolving credit facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
||||||||
Borrowings under term loan facilities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,000
|
|
||||||||
Principal repayments of term loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
||||||||
Principal repayment of long term debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
||||||||
Principal repayments of capital lease obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(28
|
)
|
|
(12
|
)
|
|
—
|
|
|
(50
|
)
|
||||||||
Distributions to noncontrolling interests and redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26
|
)
|
|
(50
|
)
|
|
—
|
|
|
(76
|
)
|
||||||||
Share-based plan proceeds, net
|
|
51
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
54
|
|
||||||||
Borrowings under program financing line of credit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
||||||||
Inter-company contributions and other financing activities, net
|
|
8,678
|
|
|
335
|
|
|
(11
|
)
|
|
(6,597
|
)
|
|
(1,336
|
)
|
|
(1,093
|
)
|
|
12
|
|
|
(12
|
)
|
||||||||
Cash provided by (used in) financing activities
|
|
8,729
|
|
|
335
|
|
|
(11
|
)
|
|
(6,606
|
)
|
|
(1,587
|
)
|
|
(1,155
|
)
|
|
12
|
|
|
(283
|
)
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
(8
|
)
|
|
—
|
|
|
(23
|
)
|
||||||||
Net change in cash and cash equivalents
|
|
—
|
|
|
315
|
|
|
—
|
|
|
(6,739
|
)
|
|
(34
|
)
|
|
135
|
|
|
—
|
|
|
(6,323
|
)
|
||||||||
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,800
|
|
|
509
|
|
|
—
|
|
|
—
|
|
|
7,309
|
|
||||||||
Cash and cash equivalents, end of period
|
|
$
|
—
|
|
|
$
|
315
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
$
|
475
|
|
|
$
|
135
|
|
|
$
|
—
|
|
|
$
|
986
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash (used in) provided by operating activities
|
|
$
|
(3
|
)
|
|
$
|
3
|
|
|
$
|
476
|
|
|
$
|
1,153
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,629
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Business acquisitions, net of cash acquired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|||||||
Payments for investments, net
|
|
—
|
|
|
—
|
|
|
(45
|
)
|
|
(399
|
)
|
|
—
|
|
|
—
|
|
|
(444
|
)
|
|||||||
Proceeds from dispositions, net of cash disposed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|||||||
Purchases of property and equipment
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
(92
|
)
|
|
—
|
|
|
—
|
|
|
(135
|
)
|
|||||||
Distributions from equity method investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|||||||
Payments (receipts) for derivative instruments, net
|
|
—
|
|
|
—
|
|
|
(111
|
)
|
|
10
|
|
|
—
|
|
|
—
|
|
|
(101
|
)
|
|||||||
Other investing activities, net
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||||
Inter-company contributions (distributions)
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|||||||
Cash used in investing activities
|
|
—
|
|
|
—
|
|
|
(158
|
)
|
|
(433
|
)
|
|
—
|
|
|
(42
|
)
|
|
(633
|
)
|
|||||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial paper repayments, net
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|||||||
Borrowings under revolving credit facility
|
|
—
|
|
|
—
|
|
|
350
|
|
|
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|||||||
Principal repayments of revolving credit facility
|
|
—
|
|
|
—
|
|
|
(475
|
)
|
|
|
|
|
—
|
|
|
—
|
|
|
(475
|
)
|
|||||||
Borrowings from debt, net of discount and including premiums to par value
|
|
—
|
|
|
—
|
|
|
7,488
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,488
|
|
|||||||
Principal repayments of debt, including discount payment and premiums to par value
|
|
—
|
|
|
—
|
|
|
(650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(650
|
)
|
|||||||
Payments for bridge financing commitment fees
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
|||||||
Principal repayments of capital lease obligations
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|||||||
Repurchases of stock
|
|
(603
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(603
|
)
|
|||||||
Cash settlement of common stock repurchase contracts
|
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|||||||
Distributions to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||
Share-based plan proceeds, net
|
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||||
Inter-company distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
42
|
|
|
—
|
|
|||||||
Inter-company contributions and other financing activities, net
|
|
532
|
|
|
(3
|
)
|
|
(156
|
)
|
|
(455
|
)
|
|
—
|
|
|
—
|
|
|
(82
|
)
|
|||||||
Cash provided by (used in) financing activities
|
|
3
|
|
|
(3
|
)
|
|
6,462
|
|
|
(553
|
)
|
|
—
|
|
|
42
|
|
|
5,951
|
|
|||||||
Effect of exchange rate changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
62
|
|
|||||||
Net change in cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
6,780
|
|
|
229
|
|
|
—
|
|
|
—
|
|
|
7,009
|
|
|||||||
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|
20
|
|
|
280
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|||||||
Cash and cash equivalents, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,800
|
|
|
$
|
509
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,309
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cash (used in) provided by operating activities
|
|
$
|
(20
|
)
|
|
$
|
(9
|
)
|
|
$
|
249
|
|
|
$
|
1,160
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,380
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Payments for investments, net
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|
(148
|
)
|
|
—
|
|
|
—
|
|
|
(272
|
)
|
|||||||
Proceeds from dispositions, net of cash disposed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|||||||
Purchases of property and equipment
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(70
|
)
|
|
—
|
|
|
—
|
|
|
(88
|
)
|
|||||||
Distributions from equity method investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87
|
|
|
—
|
|
|
—
|
|
|
87
|
|
|||||||
Inter-company distributions
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|||||||
Other investing activities, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||||
Cash used in investing activities
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
(114
|
)
|
|
—
|
|
|
(30
|
)
|
|
(256
|
)
|
|||||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial paper repayments, net
|
|
—
|
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45
|
)
|
|||||||
Borrowings under revolving credit facility
|
|
—
|
|
|
—
|
|
|
350
|
|
|
263
|
|
|
—
|
|
|
—
|
|
|
613
|
|
|||||||
Principal repayments of revolving credit facility
|
|
—
|
|
|
—
|
|
|
(225
|
)
|
|
(610
|
)
|
|
—
|
|
|
—
|
|
|
(835
|
)
|
|||||||
Borrowings from debt, net of discount and including premiums
|
|
—
|
|
|
—
|
|
|
498
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
498
|
|
|||||||
Principal repayments of capital lease obligations
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|||||||
Repurchases of stock
|
|
(1,374
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,374
|
)
|
|||||||
Prepayments of common stock repurchase contracts
|
|
(57
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|||||||
Distributions to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|||||||
Share-based plan proceeds, net
|
|
39
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||||
Hedge of borrowings from debt instruments
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|||||||
Intercompany distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
30
|
|
|
—
|
|
|||||||
Inter-company contributions and other financing activities, net
|
|
1,412
|
|
|
9
|
|
|
(733
|
)
|
|
(701
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||
Cash provided by (used in) financing activities
|
|
20
|
|
|
9
|
|
|
(120
|
)
|
|
(1,123
|
)
|
|
—
|
|
|
30
|
|
|
(1,184
|
)
|
|||||||
Effect of exchange rate changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||
Net change in cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
17
|
|
|
(107
|
)
|
|
—
|
|
|
—
|
|
|
(90
|
)
|
|||||||
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|
3
|
|
|
387
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|||||||
Cash and cash equivalents, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
280
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
2.1
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
||
3.3
|
|
|
|
|
|
|
|
3.4
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
|
|
|
|
3.5
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
||
4.2
|
|
|
|
|
|
||
4.3
|
|
|
|
|
|
||
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
4.7
|
|
|
|
|
|
||
4.8
|
|
|
|
|
|
|
|
4.9
|
|
|
|
|
|
|
|
4.10
|
|
|
|
|
|
||
4.11
|
|
|
|
|
|
||
4.12
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
4.13
|
|
|
|
|
|
||
4.14
|
|
|
|
|
|
|
|
4.15
|
|
|
|
|
|
|
|
4.16
|
|
|
|
|
|
|
|
4.17
|
|
|
|
|
|
|
|
4.18
|
|
|
|
|
|
|
|
4.19
|
|
|
|
|
|
|
|
4.20
|
|
|
|
|
|
|
|
4.21
|
|
|
|
|
|
|
|
4.22
|
|
|
|
|
|
|
|
4.23
|
|
|
|
|
|
|
|
4.24
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
|
|
|
|
4.25
|
|
|
|
|
|
|
|
4.26
|
|
|
|
|
|
|
|
4.27
|
|
|
|
|
|
|
|
4.28
|
|
|
|
|
|
|
|
4.29
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
||
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
||
10.7
|
|
|
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
10.8
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
||
10.11
|
|
|
|
|
|
||
10.12
|
|
|
|
|
|
||
10.13
|
|
|
|
|
|
||
10.14
|
|
|
|
|
|
||
10.15
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
10.16
|
|
|
|
|
|
||
10.17
|
|
|
|
|
|
||
10.18
|
|
|
|
|
|
||
10.19
|
|
|
|
|
|
||
10.20
|
|
|
|
|
|
||
10.21
|
|
|
|
|
|
||
10.22
|
|
|
|
|
|
||
10.23
|
|
|
|
|
|
||
10.24
|
|
|
|
|
|
||
10.25
|
|
|
|
|
|
||
10.26
|
|
|
|
|
|
||
10.27
|
|
|
|
|
|
||
10.28
|
|
|
|
|
|
||
10.29
|
|
|
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
10.30
|
|
|
|
|
|
||
10.31
|
|
|
|
|
|
||
10.32
|
|
|
|
|
|
|
|
10.33
|
|
|
|
|
|
|
|
10.34
|
|
|
|
|
|
|
|
10.35
|
|
|
|
|
|
|
|
10.36
|
|
|
|
|
|
|
|
10.37
|
|
|
|
|
|
|
|
10.38
|
|
|
|
|
|
|
|
10.39
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.41
|
|
|
|
|
|
|
|
10.42
|
|
|
|
|
|
|
|
10.43
|
|
|
|
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
10.44
|
|
|
|
|
|
|
|
10.45
|
|
|
|
|
|
|
|
10.46
|
|
|
|
|
|
|
|
10.47
|
|
|
|
|
|
|
|
10.48
|
|
|
|
|
|
|
|
10.49
|
|
|
|
|
|
|
|
10.50
|
|
|
|
|
|
|
|
10.51
|
|
|
|
|
|
|
|
10.52
|
|
|
|
|
|
|
|
10.53
|
|
|
|
|
|
|
|
10.54
|
|
|
|
|
|
|
|
10.55
|
|
|
|
|
|
|
|
|
EXHIBITS INDEX
|
|
Exhibit No.
|
Description
|
||
10.56
|
|
|
|
|
|
|
|
10.57
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
||
21
|
|
|
23
|
|
|
|
|
|
||
31.1
|
|
|
|
|
|
||
31.2
|
|
|
|
|
|
||
32.1
|
|
|
|
|
|
||
32.2
|
|
|
101.INS
|
|
XBRL Instance Document†
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document†
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document†
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document†
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document†
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document†
|
|
|
|
|
|
|
|
DISCOVERY, INC.
(Registrant)
|
||
|
|
|
||
Date: March 1, 2019
|
|
By:
|
|
/s/ David M. Zaslav
|
|
|
|
|
David M. Zaslav
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
||
/s/ David M. Zaslav
|
|
President and Chief Executive Officer, and Director
(Principal Executive Officer)
|
|
March 1, 2019
|
David M. Zaslav
|
|
|
|
|
|
|
|
||
/s/ Gunnar Wiedenfels
|
|
Senior Executive Vice President and
Chief Financial Officer
(Principal Financial Officer)
|
|
March 1, 2019
|
Gunnar Wiedenfels
|
|
|
|
|
|
|
|
|
|
/s/ Kurt T. Wehner
|
|
Executive Vice President and Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 1, 2019
|
Kurt T. Wehner
|
|
|
|
|
|
|
|
|
|
/s/ S. Decker Anstrom
|
|
Director
|
|
March 1, 2019
|
S. Decker Anstrom
|
|
|
|
|
|
|
|
|
|
/s/ Robert R. Beck
|
|
Director
|
|
March 1, 2019
|
Robert R. Beck
|
|
|
|
|
|
|
|
||
/s/ Robert R. Bennett
|
|
Director
|
|
March 1, 2019
|
Robert R. Bennett
|
|
|
|
|
|
|
|
||
/s/ Paul A. Gould
|
|
Director
|
|
March 1, 2019
|
Paul A. Gould
|
|
|
|
|
|
|
|
||
/s/ Ken Lowe
|
|
Director
|
|
March 1, 2019
|
Ken Lowe
|
|
|
|
|
|
|
|
||
/s/ John C. Malone
|
|
Director
|
|
March 1, 2019
|
John C. Malone
|
|
|
|
|
|
|
|
|
|
/s/ Robert J. Miron
|
|
Director
|
|
March 1, 2019
|
Robert J. Miron
|
|
|
|
|
|
|
|
||
/s/ Steven A. Miron
|
|
Director
|
|
March 1, 2019
|
Steven A. Miron
|
|
|
|
|
|
|
|
||
/s/ Susan M. Swain
|
|
Director
|
|
March 1, 2019
|
Susan M. Swain
|
|
|
|
|
|
|
|
||
/s/ Daniel E. Sanchez
|
|
Director
|
|
March 1, 2019
|
Daniel E. Sanchez
|
|
|
|
|
|
|
|
|
|
/s/ J. David Wargo
|
|
Director
|
|
March 1, 2019
|
J. David Wargo
|
|
|
|
|
A.
|
Company hereby employs Executive to render exclusive and full-time services as CEO, Global Direct to Consumer, upon the terms and conditions set forth herein. Executive’s duties shall be consistent with his title and as otherwise directed by Company.
|
B.
|
Company reserves the right to change the individual and/or position to whom/which Executive reports and, if Company deems it necessary, subject to Section IV(D)(1)(b) hereof, the location where Executive works.
|
C.
|
Executive hereby accepts such employment and agrees to render the services described above. Throughout his employment with Company, Executive agrees to serve Company faithfully and to the best of his ability, and to devote his full business time and energy to perform the duties arising under this Agreement in a professional manner that does not discredit, but furthers the interests of Company.
|
A.
|
Subject to Section IV, Executive’s term of employment shall be three (3) years beginning on September 17, 2018 and ending September 16, 2021 (“Term of Employment”).
|
B.
|
Company shall have the option to enter negotiations with Executive to renew this Agreement with Executive for an additional term. If Company wishes to exercise its option to enter negotiations with Executive to renew this Agreement, it will give Executive written notice of its intent to enter such negotiations to renew not later than ninety (90) days prior to the end of the Term of Employment. Executive and Company agree then to negotiate with each other exclusively and in good faith until the end of the Term of Employment. The Term of Employment may not, however, be extended unless by mutual agreement of the Company and Executive as to all of the material terms and conditions of the extension. In the event the parties do not enter into an agreement to extend this Agreement for an additional term, this Agreement shall expire and the Term of Employment shall end on September 16, 2021; provided, however, that if the Company elects not to renew this Agreement, Executive shall be eligible for a Severance Payment pursuant to Section IV(D)(2) herein. If Company has offered renewal of this Agreement, but Executive declines the offer and terminates employment at the end of the Term of Employment, Executive will not be eligible for any severance pay from the Company but will be eligible for a Noncompetition Payment (as defined by, and in accordance with, Section VI (G), below).
|
A.
|
Base Salary
.
Company agrees to provide Executive with an annual base salary of ONE MILLION FOUR HUNDRED THOUSAND DOLLARS ($1,400,000). Beginning September 17, 2018, this sum will be paid over the course of twelve (12) months, in increments paid on regular Company paydays, less such sums as the law requires Company to deduct or withhold. Executive’s future salary increases will be reviewed and decided in accordance with Company’s standard practices and procedures.
|
B.
|
Bonus/Incentive Payment
.
In addition to the base salary paid to Executive pursuant to Section III(A), Executive shall be eligible for an annual incentive payment target of ONE HUNDRED TWENTY percent (120%) of his base salary. The portion of the incentive payment to be received by Executive will be determined in accordance with Company’s applicable incentive or bonus plan in effect at that time (e.g., subject to reduction for Company under-performance and increase for Company over-performance) and will be paid in the accordance with the applicable incentive or bonus plan. Notwithstanding the foregoing, Executive’s prorated bonus with respect to 2018 (related to his service from September 17, 2018 to December 31, 2018) shall be calculated at at least target financial performance and shall not be subject to reduction for Company under-performance.
|
C.
|
Benefits
. Executive shall be entitled to participate in and to receive any and all benefits generally available to executives at Executive’s level in the company in accordance with the terms and conditions of the applicable plan or arrangement. Executive shall be eligible for business travel and entertainment reimbursement and/or direct payment in accordance with Company’s travel and entertainment policy as applied to similarly-situated executives at Executive’s level. Company shall provide Executive with a suitable two bedroom corporate apartment in New York, New York for the first ten calendar months of the Term of Employment (through June 2019), and a three bedroom corporate apartment in London, England for July and August 2019. The Company will gross up these benefits and reimbursements for associated income taxes borne by Executive with respect to such reimbursements.
|
D.
|
Equity Program
.
Executive will be recommended for an award of Restriced Stock Units (“RSUs”) under
the Discovery Communications, Inc. 2013 Incentive Plan (the “Stock Plan”), within 90 days of Executive’s first day of employment
. The recommended number of units will be calculated by dividing the target value of THREE MILLION DOLLARS ($3,000,000) by the closing price of Discovery Series A common stock. The award, which is subject to approval by the Compensation Committee, will vest over a period of four (4) years, in three (3) substantially equal installments beginning on the second anniversary of the date of grant. The award will be subject to the terms and conditions of the Stock Plan and the implementing award agreement. Beginning in 2019, Executive shall be considered for annual equity awards under Company’s standard process for similarly-situated senior executives.
|
E.
|
Relocation
.
Executive shall receive and be afforded relocation benefits provided to similarly situated executives in the Company in accordance with Discovery’s applicable relocation policy, as the same may be modified from time to time, provided that these benefits shall be available within 24 months after Executive’s first day of employment.
|
F.
|
Sign on Bonus
. Company shall make a one-time sign on bonus in the amount of TWO HUNDRED THOUSAND DOLLARS ($200,000), less required withholdings, paid within thirty (30) days of the Start Date.
|
G.
|
Supplemental Retirement Plan
. Company shall make a special company contribution to the Discovery Communications Supplemental Deferred Compensation Plan (referred to as the “Supplemental Retirement Plan,” or “SRP”) in the amount of SIX HUNDRED THOUSAND DOLLARS ($600,000) (the “Special SRP Contribution”). The Special SRP Contribution shall be made within thirty (30) days of Executive’s first day of employment, and subject to the following vesting schedule, each vesting subject to Executive being employed by Company as of the relevant date (except as provided in Section IV(D), below):
|
1.
|
$200,000 shall vest on September 17, 2019;
|
2.
|
$200,000 shall vest on September 17, 2020;
|
3.
|
$200,000 shall vest on September 16, 2021.
|
A.
|
Death
.
If Executive should die during the Term of Employment, this Agreement will terminate. No further amounts or benefits shall be payable except earned but unpaid base salary and those benefits that may vest in accordance with the controlling documents for other relevant Company benefits programs, which shall be paid in accordance with the terms of such other Company benefit programs, including the terms governing the time and manner of payment (the “Accrued Benefits”).
|
B.
|
Inability To Perform Duties
.
If, during the Term of Employment, Executive should become physically or mentally disabled, such that he is unable to perform his duties under Sections I (A) and (C) hereof for (i) a period of six (6) consecutive months or (ii) for shorter periods that add up to six (6) months in any eight (8)-month period, by written notice to the Executive, Company may terminate this Agreement. Notwithstanding the foregoing, Executive’s employment shall terminate upon Executive incurring a “separation from service” under the medical leave rules of Section 409A. In that case, no further amounts or benefits shall be payable to Executive except for the Accrued Benefits.
|
C.
|
Termination For Cause
.
|
1.
|
Company may terminate Executive’s employment and this Agreement for Cause by written notice.
Cause shall mean under this paragraph: (i) the conviction of, or nolo contendere or guilty plea, to a felony (whether any right to appeal has been or may be exercised); (ii) conduct constituting embezzlement, material misappropriation or fraud, whether or not related to Executive’s employment with the Company; (iii) conduct constituting a financial crime, material act of dishonesty or conduct in violation of Company’s Code of Ethics; (iv) improper conduct substantially prejudicial to the Company’s business; (v) willful unauthorized disclosure or use of Company confidential information; (vi) material improper destruction of Company property; or (vii) willful misconduct in connection with the performance of Executive's duties.
|
2.
|
In the event that Executive materially neglects his duties under Sections I(A) or (C) hereof or engages in other conduct that constitutes a breach by Executive of this Agreement (collectively “Breach”), Company shall so notify Executive in writing. Executive will be afforded a one-time-only opportunity to cure the noted Breach within ten (10) days from receipt of this notice. If no cure is achieved within this time, or if Executive engages in the same Breach a second time after once having been given the opportunity to cure, Company may terminate this Agreement by written notice to Executive.
|
3.
|
Any termination of employment pursuant to Sections IV(C)(1) or Section IV(C)(2) hereof shall be considered a termination of Executive’s employment “For Cause” (or for “Cause”) and upon such termination, Executive shall only be entitled to receive any amounts or benefits hereunder that have been earned or vested at the time of such termination in accordance with the terms of the applicable governing Company plan(s), (including the provisions of such plan(s) governing the time and manner of payment), and/or as may be required by law. “Cause” as used in any such Company plan shall be deemed to mean solely the commission of the acts described in Sections IV(C)(1) or Section IV(C)(2) hereof (after giving effect to the cure opportunity described therein).
|
D.
|
Termination Of Agreement By Executive for Good Reason/Termination of Agreement by Company Not For Cause
.
|
1.
|
Company may terminate Executive’s employment and this Agreement not for Cause (as “cause” is defined above), and Executive may terminate his employment and this Agreement for “good reason” as defined herein. “Good Reason” for purposes of this Agreement shall only mean the occurrence of any of the following events without Executive’s consent: (a) a material reduction in Executive’s duties or responsibilities; (b) Company’s material change in the location of the Company office where Executive works (i.e., relocation to a location outside the New York, NY metropolitan area); or (c) Company’s material breach of this Agreement;, provided, however, that Executive must provide the Company with written notice of the existence of the change constituting Good Reason within sixty (60) days of any such event having occurred, and allow the Company thirty (30) days to cure the same. If Company so cures the change, Executive shall not have a basis for terminating his employment for Good Reason with respect to such cured change. Executive must terminate his employment in writing within five (5) days following the expiration of Company’s cure period for the termination to be on account of Good Reason or such right shall be deemed waived.
|
2.
|
If Company terminates Executive’s employment and this Agreement not for Cause, or if Executive terminates his employment and this Agreement for Good Reason then, subject to Section (IV)(D)(3), the following payments (“Severance Payment”) will be made:
|
3.
|
No Severance Payment will be made if Executive fails to sign a release substantially in the form attached hereto as Exhibit A. Such release must be executed and become effective within the sixty (60) calendar day period following the date of Executive’s “separation from service” within the meaning of Section 409A (the last day of such period being the “Release Deadline”). No Severance Payment will be made if Executive violates the provisions of Section VI hereof, in which case all Severance Payment shall cease, and those already made shall be forfeited.
|
4.
|
Company agrees that if, at the time Executive is terminated not For Cause, or Executive terminates his employment for Good Reason, Company has a standard severance policy in effect that would be applicable in the absence of this Agreement (i.e., applicable to the circumstances surrounding the termination) and that would result in Executive’s receiving a sum greater than this Severance Payment, Executive will receive whichever is the greater of these two payments; provided, that if (i) the standard severance policy would provide for a sum greater than the Severance Payment, and (ii) the payment schedule under the Severance Policy is different from the payment schedules for the Severance Payment and would result in an impermissible acceleration or delay in payment in violation of the time and manner of payment requirements of Section 409A, then the payment schedule provided in the Company’s standard severance policy shall only apply to the portion of the amount payable under the standard severance policy that exceeds the Severance Payment.
|
5.
|
If Executive terminates this Agreement before the Term of Employment has expired for a reason other than those stated in Section IV(D)(1) hereof, it will be deemed a material breach of this Agreement. Executive agrees that, in that event, in addition to any other rights and remedies which Company may have as a result of such breach, he will forfeit all right and obligations to be compensated for any remaining portion of his annualized base salary, Severance Payment, bonus/incentive payment that may otherwise be due under this Agreement, pursuant to other Company plans or policies, or otherwise, except as may be required by law. Executive further agrees that this breach would cause substantial harm to the Company’s business and prospects. Executive agrees that Executive committing this breach shall mean that he owes Company the prompt payment of cash equivalent to six (6) months of base salary (on a gross basis before taxes). Furthermore, Executive acknowledges and agrees that the full damages for Executive’s breach are not subject to calculation and that the amount owed under the preceding sentence, therefore, will only reimburse Company for a portion of the damage done. For this reason, Company shall remain entitled to recover from Executive any and all damages Company has suffered and, in addition, Company will be entitled to injunctive relief. The parties agree that the repayment described in this Section IV(D) is expressly not Company’s exclusive or sole remedy.
|
E.
|
Right To Offset
.
In the event that Executive secures employment or any consulting or contractor or business arrangement for services he performs during the period that any payment from Company is continuing or due under Section IV(D) hereof, Executive shall have the obligation to timely notify Company of the source and amount of payment (“Offset Income”). Company shall have the right to reduce the amounts it would otherwise have to pay Executive by the Offset Income. Executive acknowledges and agrees that any deferred compensation for his services from another source that are performed while receiving Severance Payment from Company, will be treated as Offset Income (regardless of when Executive chooses to receive such compensation). In addition, to the extent that Executive’s compensation arrangement for the services include elements that are required to be paid later in the term of the arrangement (e.g., bonus or other payments that are earned in full or part based on performance or service requirements for the period during which the Severance Payment is made), the Company may calculate the Offset Income by annualizing or by using any other reasonable methodology to attribute the later payments to the applicable period of the Severance Payment. Executive agrees to provide Company with information sufficient to determine the calculation of the Offset Income, including compensation excerpts of any employment agreement or other contract for services, Form W-2s, and any other documentation that the Company reasonably may require, and that failure to provide timely notice to the Company of Offset Income or to respond to inquiries from Company regarding any such Offset Income shall be deemed a material breach of this Agreement. Executive also agrees that Company shall have the right to inquire of third party individuals and entities regarding potential Offset Income and to inform such parties of Company’s right of offset under this Agreement with Executive. Accordingly, Executive agrees that no further Severance Payment from Company will be made until or unless this breach is cured and that all payments from Company already made to Executive, during the time he failed to disclose his Offset Income, shall be forfeited and must be returned to Company upon its demand. Any offsets made by the Company pursuant to this Section IV(E) shall be made at the same time and in the same amount as a Severance Payment amount is otherwise payable (applying the Offset Income to the Company’s payments in the order each are paid) so as not to accelerate or delay the payment of any Severance Payment installment. Furthermore, in the event that Executive provides Competitive Services during the first six months after the expiration of the Restricted Period (both as defined in Section VI), and fails to obtain the Company’s prior written consent to do so, Executive shall not be entitled to any Severance Payment during any period of such six-month period in which he is providing Competitive Services.
|
F.
|
Mitigation
. In the event of termination of employment pursuant to Section IV(D) herein, and during the period that any payment from Company is continuing or due under Section IV(D), Executive shall be under a continuing obligation to seek other employment, including taking all reasonable steps to identify and apply for any comparable, available jobs for which Executive is qualified. At the Company's request, Executive may be required to furnish to the Company proof that Executive has engaged in efforts consistent with this paragraph, and Executive agrees to comply with any such request. Executive further agrees that the Company may follow-up with reasonable inquiries to third parties to confirm Executive’s mitigation efforts. Should the Company determine in good faith that Executive failed to take reasonable steps to secure alternative employment consistent with this paragraph, the Company shall be entitled to cease any payments due to Executive pursuant to Section IV(D)(2).
|
A.
|
Executive acknowledges his fiduciary duty to Company. As a condition of employment, Executive agrees to protect and hold in a fiduciary capacity for the benefit of Company all confidential information, knowledge or data, including the terms of this Agreement and, without limitation, all trade secrets relating to Company or any of its subsidiaries, and their respective businesses, (i) obtained by the Executive during his employment by Company or otherwise and (ii) that is not otherwise publicly known (other than by reason of an unauthorized act by the Executive). After termination of the Executive's employment with Company, Executive shall not communicate or divulge any such information, knowledge or data to anyone other than Company and those designated by it, without the prior written consent of Company.
For the avoidance of doubt, and notwithstanding the foregoing, nothing herein or in this Agreement shall (x) prohibit Executive from communicating with a government agency, regulator or legal authority concerning any possible violations of federal or state law or regulation, or (y) prevent or limit Executive from discussing his terms and conditions of employment. Nothing herein or in this Agreement, however, authorizes the disclosure of information Executive obtained through a communication that was subject to the attorney-client privilege, unless disclosure of the information would otherwise be permitted by an applicable law or rule.
|
B.
|
In the event that Executive is compelled, pursuant to a subpoena or other order of a court or other body having jurisdiction over such matter, to produce any information relevant to Company, whether confidential or not, Executive agrees to provide Company with written notice of this subpoena or order so that Company may timely move to quash if appropriate unless such notice to Company is prohibited by law or procedure.
|
C.
|
Executive also agrees to cooperate with Company in any legal action for which his participation is needed. Company agrees to try to schedule all such meetings so that they do not unduly interfere with Executive's pursuits after he is no longer in Company’s employ.
|
A.
|
Executive covenants that during his employment with Company and, for a period of twelve (12) months after the conclusion of Executive’s employment with Company (the “Restricted Period”), he will not, directly or indirectly, on his own behalf or on behalf of any entity or individual, engage in the following activities within the Restricted Territory: any business activities involving distribution or licensing of nonfiction, scripted, sports, lifestyle, or general entertainment television (whether in cable, broadcast, free to air, direct to consumer or “over the top,” or any other distribution method), or business activities otherwise competitive with any area of the Company for which Executive had direct and material management responsibilities during the three years prior to the termination date (“Competitive Services”). The Restricted Territory is the United States and any other country for which the Executive had management responsibility (e.g., supervised employees located in that country or was involved in business or programming operations in that country) at any time during the three (3) years prior to the Executive’s separation from employment. This provision shall not prevent Executive from owning stock in any publicly-traded company. Executive agrees that this Section VI (A) is a material part of this Agreement, breach of which will cause Company irreparable harm and damages, the loss of which cannot be adequately compensated at law. In the event that the provisions of this paragraph should ever be deemed to exceed the limitations permitted by applicable laws, Executive and Company agree that such provisions shall be reformed to the maximum limitations permitted by the applicable laws. In the event that the Executive is placed on “garden leave” pursuant to Section IV (D) prior to separation and the period of Base Salary Continuation is less than twelve months, the Restricted Period shall be six months or the period of Base Salary Continuation, whichever is shorter.
|
B.
|
If Executive wishes to pursue Competitive Services during the Restricted Period and to obtain the written consent of the Company before doing so, Executive may request consent from the Company by providing written evidence, including assurances from Executive and his potential employer, that the fulfillment of Executive’s duties in such proposed work or activity would not involve any use, disclosure, or reliance upon the confidential information or trade secrets of the Company.
|
C.
|
During his employment and for a period of eighteen (18) months following the conclusion of Executive's employment with Company, Executive covenants that he will not directly or indirectly solicit, recruit, interfere with otherwise attempt to entice, any employees of Company or its subsidiary and affiliated companies to leave their employment.
|
D.
|
During his employment and for a twelve (12) month period following the conclusion of Executive's employment with Company, Executive covenants that he will not directly or indirectly solicit, recruit, interfere with or otherwise attempt to entice, solicit, induce or encourage any vendor, producer, independent contractor, or business partner to terminate its business relationship with Company or its subsidiary and affiliated companies.
|
E.
|
During the period Executive is employed by Company, Executive covenants and agrees not to engage in any other business activities whatsoever, or to directly or indirectly render services of a business, commercial or professional nature to any other business entity or organization, regardless of whether Executive is compensated for these services. The only exception to this provision is if Executive obtains the prior written consent of Company’s President and Chief Executive Officer.
|
F.
|
Throughout the period that Executive is an employee of Company, Executive agrees to disclose to Company any direct investments (i.e., an investment in which Executive has made the decision to invest in a particular company) he has in a company that is a competitor of Company (“Competitor”) or that Company is doing business with during the Term of Employment (“Partner”), if such direct investments result in Executive or Executive’s immediate family members, and/or a trust established by Executive or Executive’s immediate family members, owning five percent or more of such a Competitor or Partner. This Section VI(F) shall not prohibit Executive, however, from making passive investments (i.e., where Executive does not make the decision to invest in a particular company, even if those mutual funds, in turn, invest in such a Competitor or Partner). Regardless of the nature of Executive’s investments, Executive herein agrees that his investments may not materially interfere with Executive’s obligations and ability to provide services under this Agreement.
|
G.
|
If Company offers renewal of this Agreement, Executive declines such renewal offer from the Company, and Executive terminates employment at the end of the Term of Employment, Executive will be eligible for a Noncompetition Payment. Provided that
Executive signs a release in the form attached hereto, and such release is executed and becomes effective on or before the Release Deadline (as defined in Section IV(D)(2)),
on
the Release Deadline, Company will commence to pay Executive an amount equal to 50% of Executive’s annual base salary for the Restricted Period
.
The Noncompetition Payment shall be paid in substantially equal increments on regular Company paydays, less required deductions and withholdings, until the balance is paid in full, provided that Executive complies with the provisions of this Section VI.
|
H.
|
In the event that Executive violates any provision of this Section VI, and, in the case of a violation while Executive is an active employee, Executive fails to cure such violation within thirty (30) days after written notice from the Company of the same, in addition to any injunctive relief and damages to which Executive acknowledges Company would be entitled, all Severance Payment or Noncompetition Payment to Executive, if any, shall cease, and those already made will be forfeited.
|
I.
|
Prior to the conclusion of Executive’s employment with Company, Executive shall return all Company property and materials, including without limitation, equipment, such as laptop computers and mobile telephones, and documentation, such as files (including originals and copies), notes, e-mail accounts and computer disks.
|
A.
|
Submission To Arbitration
.
Company and Executive agree to submit to arbitration all claims, disputes, issues or controversies between Company and Executive or between Executive and other employees of Company or its subsidiaries or affiliates (collectively "Claims") directly or indirectly relating to or arising out of Executive's employment with Company or the termination of such employment including, but not limited to Claims under Title VII of the Civil Rights Act of 1964, as amended, the Civil Rights Act of 1991, the Age Discrimination in Employment Act of 1967, the Americans With Disabilities Act of 1990, Section 1981 of the Civil Rights Act of 1966, as amended, the Family Medical Leave Act, the Employee Retirement Income Security Act, any Claim arising out of this Agreement, and any similar federal, state or local law, statute, regulation or common law doctrine.
|
B.
|
Use Of AAA. Choice of Law.
All Claims for arbitration shall be presented to the American Arbitration Association (“AAA”) in accordance with its applicable rules. The arbitrator(s) shall be directed to apply the substantive law of federal and state courts sitting in Maryland, without regard to conflict of law principles. Any arbitration, pursuant to this Agreement, shall be deemed an arbitration proceeding subject to the Federal Arbitration Act.
|
C.
|
Binding Effect
.
Arbitration will be binding and will afford parties the same options for damage awards as would be available in court. Executive and Company agree that discovery will be allowed and all discovery disputes will be decided exclusively by arbitration.
|
D.
|
Damages and Costs
.
Any damages shall be awarded only in accord with applicable law. The arbitrator may only order reinstatement of the Executive if money damages are insufficient. The parties shall share equally in all fees and expenses of arbitration. However, each party shall bear the expense of its own counsel, experts, witnesses and preparation and presentation of proof.
|
A.
|
The validity and construction of this Agreement or any of its provisions shall be determined under the laws of Maryland. The invalidity or unenforceability of any provision of this Agreement shall not affect or limit the validity and enforceability of the other provisions.
|
B.
|
If any provision of this Agreement is held by a court of competent jurisdiction to be invalid, void or unenforceable, the remaining provisions shall nevertheless continue in full force without being impaired or invalidated.
|
C.
|
Executive warrants that (1) his employment under this Employment Agreement will not violate or conflict in any way with any other contract or agreement to which Executive is bound; (2) Executive will do nothing on behalf of Company that violates or conflicts with any such contract or agreement; and (3) Executive will indemnify Company for any liability, damages, costs, or attorneys’ fees that Company suffers as a result of any such violation or conflict.
|
D.
|
Executive expressly acknowledges that Company has advised Executive to consult with independent legal counsel of his choosing to review and explain to Executive the legal effect of the terms and conditions of this Agreement prior to Executive’s signing this Agreement.
|
E.
|
This Agreement supersedes any and all other agreements, either oral or in writing, between the parties with respect to the employment of Executive by Company, and contains all of the covenants and agreements between the parties with respect to such employment in any manner whatsoever. Each party to this Agreement acknowledges that no representations, inducements, promises or agreements, orally or otherwise, have been made by any party, or anyone acting on behalf of any party, that are not stated in this Agreement, and that no other agreement, statement or promise not contained in this Agreement shall be valid or binding.
|
F.
|
Any modifications to this Agreement will be effective only if in writing and signed by the party to be charged.
|
G.
|
Any payments to be made by Company hereunder shall be made subject to applicable law, including required deductions and withholdings.
|
H.
|
Section 409A of the Code.
|
1.
|
It is intended that the provisions of this Agreement comply with Section 409A of the Code and the regulations and guidance promulgated thereunder (collectively, “Code Section 409A”), and all provisions of this Agreement shall be construed in a manner consistent with the requirements for avoiding taxes or penalties under Code Section 409A. Notwithstanding the foregoing, the Company shall have no liability with regard to any failure to comply with Code Section 409A so long as it has acted in good faith with regard to compliance therewith.
|
2.
|
If under this Agreement, an amount is to be paid in two or more installments, for purposes of Code Section 409A, each installment shall be treated as a separate payment.
|
3.
|
A termination of employment shall not be deemed to have occurred for purposes of any provision of this Agreement providing for the payment of amounts or benefits upon or following a termination of employment unless such termination is also a “Separation from Service” within the meaning of Code Section 409A and, for purposes of any such provision of this Agreement, references to a “resignation,” “termination,” “termination of employment” or like terms shall mean Separation from Service.
|
4.
|
If Executive is deemed on the date of termination of his employment to be a “specified employee”, within the meaning of that term under Section 409A(a)(2)(B) of the Code and using the identification methodology selected by the Company from time to time, or if none, the default methodology, then:
|
a.
|
With regard to any payment, the providing of any benefit or any distribution of equity upon separation from service that constitutes “deferred compensation” subject to Code Section 409A, such payment, benefit or distribution shall not be made or provided prior to the earlier of (i) the expiration of the six-month period measured from the date of the Executive’s Separation from Service or (ii) the date of the Executive’s death; and
|
b.
|
On the first day of the seventh month following the date of Executive’s Separation from Service or, if earlier, on the date of his death, (x) all payments delayed pursuant to this Section VIII(H)(4) (whether they would otherwise have been payable in a single sum or in installments in the absence of such delay) shall be paid or reimbursed to the Executive in a lump sum, and any remaining payments and benefits due under this Agreement shall be paid or provided in accordance with the normal dates specified from them herein and (y) all distributions of equity delayed pursuant to this Section VIII(H)(4) shall be made to Executive.
|
5.
|
With regard to any provision herein that provides for reimbursement of costs and expenses or in-kind benefits, except as permitted by Code Section 409A, (i) the right to reimbursement or in-kind benefits shall not be subject to liquidation or exchange for another benefit, (ii) the amount of expenses eligible for reimbursement, of in-kind benefits, provided during any taxable year shall not affect the expenses eligible for reimbursement, or in-kind benefits to be provided, in any other taxable year, provided that the foregoing clause (ii) shall not be violated without regard to expenses reimbursed under any arrangement covered by Section 105(b) of the Code solely because such expenses are subject to a limit related to the period the arrangement is in effect and (iii) such payments shall be made on or before the last day of the Executive’s taxable year following the taxable year in which the expense occurred.
|
6.
|
Whenever a payment under this Agreement specifies a payment period with reference to a number of days (e.g., “payment shall be made within thirty (30) days following the date of termination), the actual date of payment within the specified period shall be within the sole discretion of the Company.
|
I.
|
This Agreement shall be binding upon and inure to the benefit of the parties and their respective successors, heirs (in the case of the Executive) and assigns. The rights or obligations under this Agreement may not be assigned or transferred by either party, except that such rights or obligations may be assigned or transferred pursuant to a merger or consolidation in which the Company is not the continuing entity, or the sale or liquidation of all or substantially all of the assets of the Company; provided, however, that the assignee or transferee is the successor to all or substantially all of the assets of the Company and such assignee or transferee assumes the liabilities, obligations and duties of the Company, as contained in this Agreement, either contractually or as a matter of law.
|
J.
|
This Agreement may be executed with electronic signatures, in any number of counterparts, as shall subsequently be executed with actual signatures. The electronically signed Agreement shall constitute one original agreement. Duplicates and electronically signed copies of this Agreement shall be effective and fully enforceable as of the date signed and sent.
|
K.
|
All notices and other communications to be made or otherwise given hereunder shall be in writing and shall be deemed to have been given when the same are (i) addressed to the other party at the mailing address, facsimile number or email address indicated below, and (ii) either: (a) personally delivered or mailed, registered or certified mail, first class postage-prepaid return receipt requested, (b) delivered by a reputable private overnight courier service utilizing a written receipt or other written proof of delivery, to the applicable party, (c) faxed to such party, or (d) sent by electronic email. Any notice sent in the manner set forth above by United States Mail shall be deemed to have been given and received three (3) days after it has been so deposited in the United States Mail, and any notice sent in any other manner provided above shall be deemed to be given when received. The substance of any such notice shall be deemed to have been fully acknowledged in the event of refusal of acceptance by the party to whom the notice is addressed. Until further notice given in according with the foregoing, the respective addresses, fax numbers and email addresses for the parties are as follows:
|
Entity
|
|
Place of Formation
|
2601223 Ontario, Inc.
|
|
Canada
|
3D NetCo LLC
|
|
Delaware, US
|
7TV Joint Venture GmbH
|
|
Germany
|
Adventure Race Productions, Inc.
|
|
Delaware, US
|
Airtime Sales AB
|
|
Sweden
|
All Music s.r.l.
|
|
Italy
|
AMHI, LLC
|
|
Delaware, US
|
Animal Planet (Asia), L.L.C.
|
|
Delaware, US
|
Animal Planet (Japan) LLP
|
|
Delaware, US
|
Animal Planet (Latin America), L.L.C.
|
|
Delaware, US
|
Animal Planet North America, Inc.
|
|
Delaware, US
|
Animal Planet Televizyon Yayincilik Anonim Sirketi
|
|
Turkey
|
Animal Planet, L.L.C.
|
|
Delaware, US
|
Animal Planet, LP
|
|
Delaware, US
|
AprodO Development, LLC
|
|
Delaware, US
|
AprodO, LLC
|
|
Delaware, US
|
Avrupa Spor Televizyon Yayıncılık Anonim Şirketi
|
|
Turkey
|
Beacon Solutions, Inc.
|
|
Delaware, US
|
Big Sky Cottage, LLC
|
|
Montana, US
|
Cable Program Management Company, G.P.
|
|
Delaware, US
|
Canadian AP Ventures Company
|
|
Canada
|
Carnation Home, LLC
|
|
Ohio, US
|
Cavalier Cabin, LLC
|
|
Virginia, US
|
Collective Cabin, LLC
|
|
Florida, US
|
Comida Holdings, LLC
|
|
Delaware, US
|
Convex Conversion, LLC
|
|
Delaware, US
|
Cooking Channel, LLC
|
|
Delaware, US
|
CPMCO Holdings, LLC
|
|
Delaware, US
|
DHC Discovery, Inc.
|
|
Colorado, US
|
DHC Ventures, LLC
|
|
Delaware, US
|
DigitalO, LLC
|
|
Delaware, US
|
Entity
|
|
Place of Formation
|
Discovery (Barbados) Finance Srl
|
|
Barbados
|
Discovery (Barbados) Holdings 2 SRL
|
|
Barbados
|
Discovery (Barbados) Holdings 3 SRL
|
|
Barbados
|
Discovery (Barbados) Holdings SRL
|
|
Barbados
|
Discovery 3D Holding, Inc.
|
|
Delaware, US
|
Discovery Advertising Sales Taiwan Pte Ltd- Taiwan Branch
|
|
Taiwan
|
Discovery Advertising Sales Taiwan Pte. Ltd.
|
|
Singapore
|
Discovery AP Acquisition, Inc.
|
|
Delaware, US
|
Discovery Asia, LLC
|
|
Delaware, US
|
Discovery Asia, LLC, China Branch
|
|
Singapore
|
Discovery Channel (Mauritius) Private Limited
|
|
Mauritius
|
Discovery Civilization North America, Inc.
|
|
Delaware, US
|
Discovery Communications Argentina S.R.L.
|
|
Argentina
|
Discovery Communications Benelux B.V.
|
|
Netherlands
|
Discovery Communications Bulgaria EOOD
|
|
Bulgaria
|
Discovery Communications Chile Spa
|
|
Chile
|
Discovery Communications Colombia Ltda
|
|
Columbia
|
Discovery Communications Deutschland GmbH & Co KG
|
|
Germany
|
Discovery Communications Europe Limited
|
|
United Kingdom
|
Discovery Communications Europe Limited, in the Republic of Kazakhstan
|
|
Kazakhstan
|
Discovery Communications Holding, LLC
|
|
Delaware, US
|
Discovery Communications India
|
|
India
|
Discovery Communications Ltd., L.L.C.
|
|
Delaware, US
|
Discovery Communications Nordic ApS
|
|
Denmark
|
Discovery Communications Ukraine LLC
|
|
Ukraine
|
Discovery Communications Ventures, LLC
|
|
Delaware, US
|
Discovery Communications, LLC
|
|
Delaware, US
|
Discovery Content Verwaltungs GmbH
|
|
Germany
|
Discovery Corporate Services Limited
|
|
United Kingdom
|
Discovery Czech Republic S.r.o
|
|
Czech Republic
|
Discovery Czech Republic S.r.o, Ukraine Branch
|
|
Ukraine
|
Discovery Digital (Beijing) Commerical Consultancy Co., Ltd
|
|
China
|
Discovery doo Beograd-Stari grad
|
|
Serbia
|
Entity
|
|
Place of Formation
|
Discovery Enterprises, LLC
|
|
Delaware, US
|
Discovery Entertainment Services, Inc.
|
|
Delaware, US
|
Discovery Extreme Holdings, LLC
|
|
Delaware, US
|
Discovery Extreme Music Publishing, LLC
|
|
Delaware, US
|
Discovery Foreign Holdings, Inc.
|
|
Delaware, US
|
Discovery France Holdings II SAS
|
|
France
|
Discovery France Holdings SAS
|
|
France
|
Discovery Germany, L.L.C.
|
|
Delaware, US
|
Discovery Golf, Inc.
|
|
Delaware, US
|
Discovery G9 Holdings, LLC
|
|
Delaware, US
|
Discovery Health Channel, LLC
|
|
Delaware, US
|
Discovery Health North America, Inc.
|
|
Delaware, US
|
Discovery Health NS, ULC
|
|
Canada
|
Discovery Health Ventures, LLC
|
|
Delaware, US
|
Discovery Holding Company
|
|
Delaware, US
|
Discovery Hungary Media Szolgltat Kft
|
|
Hungary
|
Discovery Italia S.r.l.
|
|
Italy
|
Discovery Japan Inc.
|
|
Japan
|
Discovery Kids North America, Inc.
|
|
Delaware, US
|
Discovery Latin America Holdings, LLC
|
|
Delaware, US
|
Discovery Latin America Investments, LLC
|
|
Delaware, US
|
Discovery Latin America, L.L.C.
|
|
Delaware, US
|
Discovery Licensing, Inc.
|
|
Delaware, US
|
Discovery Lightning Investments Ltd
|
|
United Kingdom
|
Discovery Luxembourg 1 S.a.r.l, Irish Branch
|
|
Ireland
|
Discovery Luxembourg 1 S.a.r.l.
|
|
Luxembourg
|
Discovery Luxembourg 3 S.a.r.l, Irish Branch
|
|
Ireland
|
Discovery Luxembourg 3 S.a.r.l.
|
|
Luxembourg
|
Discovery Luxembourg 4 S.a.r.l, Irish Branch
|
|
Ireland
|
Discovery Luxembourg 4 S.a.r.l.
|
|
Luxembourg
|
Discovery Luxembourg Holdings 1 S.a.r.l.
|
|
Luxembourg
|
Discovery Luxembourg Holdings 2 S.a.r.l.
|
|
Luxembourg
|
Discovery Media Private Limited
|
|
India
|
Discovery Media Ventures Limited
|
|
United Kingdom
|
Entity
|
|
Place of Formation
|
Discovery Medya Hizmetleri Limited Sirketi
|
|
Turkey
|
Discovery Mexico Holdings, LLC
|
|
Delaware, US
|
Discovery Networks Asia-Pacific Pte. Ltd.
|
|
Singapore
|
Discovery Networks Brasil Agenciamento e Representação Ltda.
|
|
Brazil
|
Discovery Networks Caribbean, Inc.
|
|
Barbados
|
Discovery Networks Denmark ApS
|
|
Denmark
|
Discovery Networks Finland Oy
|
|
Finland
|
Discovery Networks International Holdings Limited
|
|
United Kingdom
|
Discovery Networks International LLC
|
|
Colorado, US
|
Discovery Networks Korea Limited
|
|
Korea, Republic of
|
Discovery Networks OOO
|
|
Russian Federation
|
Discovery Networks Mexico S. de R.L. de C.V.
|
|
Mexico
|
Discovery Networks Norge Holding AS
|
|
Norway
|
Discovery Networks Norway AS
|
|
Norway
|
Discovery Networks Sweden AB
|
|
Sweden
|
Discovery Networks, S.L.
|
|
Spain
|
Discovery New York, Inc.
|
|
Delaware, US
|
Discovery OWN Holdings, LLC
|
|
Delaware, US
|
Discovery Patent Licensing, LLC
|
|
Delaware, US
|
Discovery Pet Online Administration, Inc.
|
|
Delaware, US
|
Discovery Pet Online Services, LLC
|
|
Delaware, US
|
Discovery Pet Video, LLC
|
|
Delaware, US
|
Discovery Polska Sp. Z.o.o.
|
|
Poland
|
Discovery Productions Group, Inc.
|
|
Delaware, US
|
Discovery Productions, LLC
|
|
Delaware, US
|
Discovery Publishing, Inc.
|
|
Delaware, US
|
Discovery Realty, LLC
|
|
Delaware, US
|
Discovery Retail Cafes, LLC
|
|
Delaware, US
|
Discovery Romania S.r.l
|
|
Romania
|
Discovery SC Investment, Inc.
|
|
Delaware, US
|
Discovery Science Televizyon Yayincilik Anonim Sirketi
|
|
Turkey
|
Discovery Services Australia Pty Ltd
|
|
Australia
|
Discovery Services Hong Kong Limited
|
|
Hong Kong
|
Entity
|
|
Place of Formation
|
Discovery Services, Inc.
|
|
Delaware, US
|
Discovery Solar Ventures, LLC
|
|
Delaware, US
|
Discovery South America Holdings, LLC
|
|
Delaware, US
|
Discovery Studios, LLC
|
|
Delaware, US
|
Discovery Talent Services, LLC
|
|
Delaware, US
|
Discovery Television Center, LLC
|
|
Delaware, US
|
Discovery Televizyon Yayncilik Anonim Sirketi
|
|
Turkey
|
Discovery Thailand Holdings, LLC
|
|
Delaware, US
|
Discovery Times Channel, LLC
|
|
Delaware, US
|
Discovery Trademark Holding Company, Inc.
|
|
Delaware, US
|
Discovery TV Journalism Productions, LLC
|
|
Delaware, US
|
Discovery Wings, LLC
|
|
Delaware, US
|
Discovery World Television, Inc.
|
|
Maryland, US
|
Discovery, Inc.
|
|
Delaware, US
|
Discovery.com, LLC
|
|
Delaware, US
|
Discoverytravel.com, LLC
|
|
Delaware, US
|
DLA Holdings LLC
|
|
Delaware, US
|
DLG Acquisitions Limited
|
|
United Kingdom
|
DLG Financing 1 Limited
|
|
United Kingdom
|
DLG Financing 2 Limited
|
|
United Kingdom
|
DNAP Networks (Malaysia) Sdn. Bhd.
|
|
Malaysia
|
DNE Music Publishing Limited
|
|
United Kingdom
|
DNE Music Publishing Limited, Kazakhstan Branch
|
|
Kazakhstan
|
DNI Europe Holdings Limited
|
|
United Kingdom
|
DNI Finance 1 Limited
|
|
United Kingdom
|
DNI Finance 2 Limited
|
|
United Kingdom
|
DNI Foreign Holdings Limited
|
|
United Kingdom
|
DNI German Holdings I Limited
|
|
United Kingdom
|
DNI German Holdings II Limited
|
|
United Kingdom
|
DNI Global LLP
|
|
United Kingdom
|
DNI Global LLP, Jersey Branch
|
|
Jersey
|
DNI Group Holdings LLC
|
|
Delaware, US
|
DNI Holdings (Jersey) Limited
|
|
Jersey
|
Entity
|
|
Place of Formation
|
DNI Ireland Holdings 3 Limited
|
|
Ireland
|
DNI Jersey 1 Limited
|
|
Jersey
|
DNI Jersey 2 Limited
|
|
Jersey
|
DNI Jersey 3 Limited
|
|
Jersey
|
DNI Licensing Ltd
|
|
United Kingdom
|
DNI Netherlands Holdings 1 Limited
|
|
Ireland
|
DNI Netherlands Holdings 2 Limited
|
|
Ireland
|
DNI US Limited
|
|
United Kingdom
|
Dplay Entertainment Limited
|
|
United Kingdom
|
Dramatic Edge Music Publishing, LLC
|
|
Delaware, US
|
Dream Spirit, LLC
|
|
Washington, US
|
DSC Japan, L.L.C.
|
|
Delaware, US
|
DTHC, Inc.
|
|
Delaware, US
|
EL-TRADE sp. z o.o.
|
|
Poland
|
Enformasyon Reklamcilik ve Filmcilik Sanayi ve Ticaret A.S
|
|
Turkey
|
Epic Modern Music Publishing, LLC
|
|
Delaware, US
|
ESP Media Distribution Portugal S.A.
|
|
Portugal
|
Eurosport Events Limited
|
|
United Kingdom
|
Eurosport Media SA
|
|
Switzerland
|
Eurosport SAS
|
|
France
|
Eurosportnews Distribution Ltd
|
|
Hong Kong
|
Fix My Life, LLC
|
|
Delaware, US
|
FNLA, LLC
|
|
Delaware, US
|
Food Network Holdings, LLC
|
|
Delaware, US
|
Food Network Magazine, LLC
|
|
Delaware, US
|
Full Home Clear Eyes, LLC
|
|
Texas, US
|
GeoNova Publishing, Inc.
|
|
Delaware, US
|
Global Mindset Music, LLC
|
|
Delaware, US
|
Green Content Sp. z o.o.
|
|
Poland
|
Gulliver Media Holdings, LLC
|
|
Delaware, US
|
HGTV Magazine, LLC
|
|
Delaware, US
|
HowStuffWorks, LLC
|
|
Delaware, US
|
Hub Television Networks, LLC
|
|
Delaware, US
|
Entity
|
|
Place of Formation
|
Incentive Management Services, LLC
|
|
Delaware, US
|
JV Network, LLC
|
|
Delaware, US
|
JV Programs, L.L.C.
|
|
Delaware, US
|
Lex Sportel Vision Private Limited
|
|
India
|
Liberty Animal, Inc.
|
|
Delaware, US
|
Lifestyle Domain Holdings, Inc.
|
|
Delaware, US
|
Listening Works, LLC
|
|
Delaware, US
|
Liv (Latin America), LLC
|
|
Delaware, US
|
M Distribucion Chile Spa
|
|
Chile
|
Mangia Networks S.r.l.
|
|
Italy
|
MDTV Distribution Iberia, S.L.
|
|
Spain
|
Minnetonka Mansion, LLC
|
|
Minnesota, US
|
Motor Trend Group, LLC
|
|
Delaware, US
|
MyOWN.com, LLC
|
|
Delaware, US
|
MyOWN Production Co., LLC
|
|
Delaware, US
|
Network USA Incorporated
|
|
Maryland, US
|
Networks Holdings, Inc.
|
|
Delaware, US
|
NTL Radomsko sp. z o.o.
|
|
Poland
|
NuprodO, LLC
|
|
Delaware, US
|
N-Vision B.V.
|
|
Netherlands
|
Ocourses, LLC
|
|
Delaware, US
|
Ospecials, LLC
|
|
Delaware, US
|
OWN Affiliate Sub, LLC
|
|
Delaware, US
|
OWN Digital, LLC
|
|
Delaware, US
|
OWN LLC
|
|
Delaware, US
|
OWN: Oprah Winfrey Network LLC
|
|
Delaware, US
|
OWN Productions, LLC
|
|
Delaware, US
|
Patagonia Adventures, LLC
|
|
Delaware, US
|
Play Sports Group Limited
|
|
United Kingdom
|
Play Sports Network Limited
|
|
United Kingdom
|
Polish Television Holding B.V.
|
|
Netherlands
|
Polski Operator Telewizyjny sp. z o.o.
|
|
Poland
|
PromO Productions, LLC
|
|
Delaware, US
|
RealGravity Inc.
|
|
California, US
|
Entity
|
|
Place of Formation
|
Red Leaf, LLC
|
|
Vermont, US
|
Run-of-Shows, LLC
|
|
Delaware, US
|
Scripps Down Under Pty Ltd
|
|
Australia
|
Scripps Intermediação e Participações do Brasil Ltda.
|
|
Brazil
|
Scripps International Media Holdings, LLC
|
|
Delaware
|
Scripps Media Investments I S.a.r.l.
|
|
Luxembourg
|
Scripps Media Investments III S.a.r.l.
|
|
Luxembourg
|
Scripps Media Luxembourg S.a.r.l.
|
|
Luxembourg
|
Scripps Media Sdn. Bhd.
|
|
Malaysia
|
Scripps Networks Interactive (Asia) Pte. Ltd.
|
|
Singapore
|
Scripps Networks Interactive, Inc.
|
|
Ohio, US
|
Scripps Networks International (UK) Limited
|
|
United Kingdom
|
Scripps Networks International Argentina S.R.L.
|
|
Argentina
|
Scripps Networks Polska sp. z.o.o
|
|
Poland
|
Scripps Networks, LLC
|
|
Delaware, US
|
Series With Intent Productions, LLC
|
|
Delaware, US
|
Setanta Sports Asia Limited
|
|
Ireland
|
Shift Active Media Limited
|
|
United Kingdom
|
ShortyO Productions, LLC
|
|
Delaware, US
|
Silver Triangle Realty Trust 1999-1
|
|
Minnesota
|
SMI (Cayman)
|
|
Cayman Islands
|
Southbank Media Ltd.
|
|
United Kingdom
|
Spoon Media Inc.
|
|
Delaware, US
|
SporTV Medya Hizmetleri Anonim Sirketi
|
|
Turkey
|
STAVKA sp. z o.o.
|
|
Poland
|
Super Soul Sessions LLC
|
|
Delaware, US
|
Super Soul Sunday LLC
|
|
Delaware, US
|
Takhayal Entertainment FZ LLC
|
|
United Arab Emirates
|
Takhayal for Art Production JSC
|
|
Egypt
|
Takhayal Television FZ LLC
|
|
United Arab Emirates
|
TCM Parent, LLC
|
|
Delaware, US
|
TCM Sub, LLC
|
|
Delaware, US
|
Television Food Network, G.P.
|
|
Delaware, US
|
The Living Channel New Zealand Limited
|
|
New Zealand
|
Entity
|
|
Place of Formation
|
The Representative Office of Eurosport in the Republic of Kazakhstan
|
|
Kazakhstan
|
The Travel Channel, L.L.C.
|
|
Delaware, US
|
The Voice TV Norge AS
|
|
Norway
|
There's No Time Like The Crescent, LLC
|
|
South Carolina, US
|
TIVIEN sp. z o.o.
|
|
Poland
|
Travel Channel India Private Limited
|
|
India
|
Travel Daily News, Inc.
|
|
Delaware, US
|
TVN Digital S.A.
|
|
Poland
|
TVN Media sp. z o.o.
|
|
Poland
|
TVN S.A.
|
|
Poland
|
UKTV Media Holdings Limited
|
|
United Kingdom
|
UKTV Media Limited
|
|
United Kingdom
|
Ulysses U.K. Inc.
|
|
Delaware, US
|
Urban Retreat, LLC
|
|
Delaware, US
|
Value Proposition Publishing, LLC
|
|
Delaware, US
|
Wasu Discovery Consulting (HangZhou) Co. Ltd
|
|
China
|
Where Are They Now LLC
|
|
Delaware, US
|
1.
|
I have reviewed this
Annual
Report on Form
10-K
of Discovery, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
|
|
|
|
|
Date: March 1, 2019
|
|
|
|
By:
|
|
/s/ David M. Zaslav
|
|
|
|
|
|
|
David M. Zaslav
|
|
|
|
|
|
|
President and Chief Executive Officer
|
1.
|
I have reviewed this
Annual
Report on Form
10-K
of Discovery, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
|
|
|
|
|
|
Date: March 1, 2019
|
|
|
By:
|
|
/s/ Gunnar Wiedenfels
|
|
|
|
|
|
Gunnar Wiedenfels
|
|
|
|
|
|
Chief Financial Officer
|
1.
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Discovery.
|
|
|
|
|
|
|
|
Date: March 1, 2019
|
|
|
|
By:
|
|
/s/ David M. Zaslav
|
|
|
|
|
|
|
David M. Zaslav
|
|
|
|
|
|
|
President and Chief Executive Officer
|
1.
|
the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Discovery.
|
|
|
|
|
|
|
|
Date: March 1, 2019
|
|
|
|
By:
|
|
/s/ Gunnar Wiedenfels
|
|
|
|
|
|
|
Gunnar Wiedenfels
|
|
|
|
|
|
|
Chief Financial Officer
|