☒ | QUARTERLY 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.) |
||||||||||
230 Park Avenue South | 10003 | ||||||||||
New York, New York
|
(Zip Code) | ||||||||||
(Address of principal executive offices) |
Title of Each Class | Trading Symbols | Name of Each Exchange on Which Registered | ||||||
Series A Common Stock | DISCA | The Nasdaq Global Select Market | ||||||
Series B Common Stock | DISCB | The Nasdaq Global Select Market | ||||||
Series C Common Stock | DISCK | The Nasdaq Global Select Market |
Series A Common Stock, par value $0.01 per share | 169,086,967 | ||||
Series B Common Stock, par value $0.01 per share | 6,512,378 | ||||
Series C Common Stock, par value $0.01 per share | 330,146,263 |
Page | |||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Advertising | $ | 1,637 | $ | 1,273 | $ | 3,052 | $ | 2,675 | |||||||||||||||
Distribution | 1,368 | 1,225 | 2,678 | 2,448 | |||||||||||||||||||
Other | 57 | 43 | 124 | 101 | |||||||||||||||||||
Total revenues | 3,062 | 2,541 | 5,854 | 5,224 | |||||||||||||||||||
Costs and expenses: | |||||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | 1,055 | 810 | 2,024 | 1,728 | |||||||||||||||||||
Selling, general and administrative | 952 | 635 | 2,003 | 1,280 | |||||||||||||||||||
Depreciation and amortization | 341 | 334 | 702 | 660 | |||||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | — | 38 | |||||||||||||||||||
Restructuring and other charges | 7 | 7 | 22 | 22 | |||||||||||||||||||
Gain on disposition | (72) | — | (72) | — | |||||||||||||||||||
Total costs and expenses | 2,283 | 1,824 | 4,679 | 3,728 | |||||||||||||||||||
Operating income | 779 | 717 | 1,175 | 1,496 | |||||||||||||||||||
Interest expense, net | (157) | (161) | (320) | (324) | |||||||||||||||||||
Loss on extinguishment of debt | (1) | (71) | (4) | (71) | |||||||||||||||||||
Loss from equity investees, net | (7) | (23) | (11) | (44) | |||||||||||||||||||
Other income (expense), net | 106 | (6) | 177 | (64) | |||||||||||||||||||
Income before income taxes | 720 | 456 | 1,017 | 993 | |||||||||||||||||||
Income tax expense | (2) | (156) | (108) | (286) | |||||||||||||||||||
Net income | 718 | 300 | 909 | 707 | |||||||||||||||||||
Net income attributable to noncontrolling interests | (38) | (25) | (84) | (53) | |||||||||||||||||||
Net income attributable to redeemable noncontrolling interests | (8) | (4) | (13) | (6) | |||||||||||||||||||
Net income available to Discovery, Inc. | $ | 672 | $ | 271 | $ | 812 | $ | 648 | |||||||||||||||
Net income per share allocated to Discovery, Inc. Series A, B and C common stockholders:
|
|||||||||||||||||||||||
Basic
|
$ | 1.02 | $ | 0.40 | $ | 1.23 | $ | 0.96 | |||||||||||||||
Diluted | $ | 1.01 | $ | 0.40 | $ | 1.22 | $ | 0.95 | |||||||||||||||
Weighted average shares outstanding:
|
|||||||||||||||||||||||
Basic | 506 | 508 | 501 | 513 | |||||||||||||||||||
Diluted | 664 | 674 | 666 | 680 | |||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net income | $ | 718 | $ | 300 | $ | 909 | $ | 707 | ||||||||||||||||||
Other comprehensive income (loss) adjustments, net of tax: | ||||||||||||||||||||||||||
Currency translation | 108 | 116 | (59) | (25) | ||||||||||||||||||||||
Derivatives | (112) | (15) | 125 | (174) | ||||||||||||||||||||||
Comprehensive income | 714 | 401 | 975 | 508 | ||||||||||||||||||||||
Comprehensive income attributable to noncontrolling interests
|
(38) | (25) | (84) | (53) | ||||||||||||||||||||||
Comprehensive income attributable to redeemable noncontrolling interests
|
(8) | (4) | (13) | (6) | ||||||||||||||||||||||
Comprehensive income attributable to Discovery, Inc.
|
$ | 668 | $ | 372 | $ | 878 | $ | 449 | ||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
June 30, 2021 | December 31, 2020 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 2,834 | $ | 2,091 | |||||||
Receivables, net | 2,657 | 2,537 | |||||||||
Content rights and prepaid license fees, net | 653 | 532 | |||||||||
Prepaid expenses and other current assets | 584 | 970 | |||||||||
Total current assets | 6,728 | 6,130 | |||||||||
Noncurrent content rights, net | 3,606 | 3,439 | |||||||||
Property and equipment, net | 1,239 | 1,206 | |||||||||
Goodwill | 13,013 | 13,070 | |||||||||
Intangible assets, net | 7,075 | 7,640 | |||||||||
Other noncurrent assets | 2,911 | 2,602 | |||||||||
Total assets | $ | 34,572 | $ | 34,087 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable and accrued liabilities | $ | 2,174 | $ | 2,190 | |||||||
Deferred revenues | 806 | 557 | |||||||||
Current portion of debt | 585 | 335 | |||||||||
Total current liabilities | 3,565 | 3,082 | |||||||||
Noncurrent portion of debt | 14,462 | 15,069 | |||||||||
Deferred income taxes | 1,447 | 1,534 | |||||||||
Other noncurrent liabilities | 1,790 | 2,019 | |||||||||
Total liabilities | 21,264 | 21,704 | |||||||||
Commitments and contingencies (See Note 16) | |||||||||||
Redeemable noncontrolling interests | 357 | 383 | |||||||||
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; 4 and 5 shares issued and outstanding
|
— | — | |||||||||
Series A common stock: $0.01 par value; 1,700 shares authorized; 170 and 163 shares issued; and 169 and 162 shares outstanding
|
2 | 2 | |||||||||
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; 559 and 547 shares issued; and 330 and 318 shares outstanding
|
5 | 5 | |||||||||
Additional paid-in capital | 11,000 | 10,809 | |||||||||
Treasury stock, at cost: 230 shares
|
(8,244) | (8,244) | |||||||||
Retained earnings | 9,360 | 8,543 | |||||||||
Accumulated other comprehensive loss | (585) | (651) | |||||||||
Total Discovery, Inc. stockholders' equity | 11,538 | 10,464 | |||||||||
Noncontrolling interests | 1,413 | 1,536 | |||||||||
Total equity | 12,951 | 12,000 | |||||||||
Total liabilities and equity | $ | 34,572 | $ | 34,087 | |||||||
The accompanying notes are an integral part of these consolidated financial statements. |
Six Months Ended June 30, | |||||||||||
2021 | 2020 | ||||||||||
Operating Activities | |||||||||||
Net income | $ | 909 | $ | 707 | |||||||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||||||
Content rights amortization and impairment | 1,516 | 1,355 | |||||||||
Depreciation and amortization | 702 | 660 | |||||||||
Deferred income taxes | (242) | (188) | |||||||||
Share-based compensation expense | 95 | 30 | |||||||||
Gain on sale of investments | (20) | — | |||||||||
Equity in losses of equity method investee companies, including cash distributions | 38 | 71 | |||||||||
Loss on extinguishment of debt | 4 | 71 | |||||||||
Impairment of goodwill and other intangible assets | — | 38 | |||||||||
Gain on disposition | (72) | — | |||||||||
Other, net | (104) | 42 | |||||||||
Changes in operating assets and liabilities, net of acquisitions and dispositions: | |||||||||||
Receivables, net | (141) | 122 | |||||||||
Content rights and payables, net | (1,701) | (1,386) | |||||||||
Accounts payable, accrued liabilities, deferred revenues and other noncurrent liabilities | 41 | (174) | |||||||||
Foreign currency, prepaid expenses and other assets, net | 78 | (22) | |||||||||
Cash provided by operating activities | 1,103 | 1,326 | |||||||||
Investing Activities | |||||||||||
Purchases of property and equipment | (167) | (217) | |||||||||
Proceeds from sales and maturities of investments | 348 | 65 | |||||||||
Investments in and advances to equity investments | (105) | (81) | |||||||||
Other investing activities, net | 120 | 79 | |||||||||
Cash provided by (used in) investing activities | 196 | (154) | |||||||||
Financing Activities | |||||||||||
Principal repayments of debt, including premiums to par value and discount payment | (339) | (2,164) | |||||||||
Borrowings from debt, net of discount and issuance costs | — | 1,979 | |||||||||
Distributions to noncontrolling interests and redeemable noncontrolling interests | (213) | (202) | |||||||||
Repurchases of stock | — | (527) | |||||||||
Purchase of redeemable noncontrolling interests | (31) | — | |||||||||
Principal repayments of revolving credit facility | — | (500) | |||||||||
Borrowings under revolving credit facility | — | 500 | |||||||||
Other financing activities, net | 45 | (84) | |||||||||
Cash used in financing activities | (538) | (998) | |||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (49) | 12 | |||||||||
Net change in cash, cash equivalents, and restricted cash | 712 | 186 | |||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 2,122 | 1,552 | |||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 2,834 | $ | 1,738 | |||||||
The accompanying notes are an integral part of these consolidated financial statements. |
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, 2020 | 13 | $ | — | 717 | $ | 7 | $ | 10,809 | $ | (8,244) | $ | 8,543 | $ | (651) | $ | 10,464 | $ | 1,536 | $ | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
— | — | — | — | — | — | 140 | — | 140 | 46 | 186 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | 70 | 70 | — | 70 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 32 | — | — | — | 32 | — | 32 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock conversion | (1) | — | 11 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax settlements associated with share-based plans
|
— | — | — | — | (68) | — | — | — | (68) | — | (68) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interests
|
— | — | — | — | — | — | — | — | — | (178) | (178) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of stock in connection with share-based plans
|
— | — | 8 | — | 186 | — | — | — | 186 | — | 186 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable noncontrolling interest adjustments to redemption value
|
— | — | — | — | (8) | — | (1) | — | (9) | — | (9) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2021 | 12 | $ | — | 736 | $ | 7 | $ | 10,951 | $ | (8,244) | $ | 8,682 | $ | (581) | $ | 10,815 | $ | 1,404 | $ | 12,219 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
— | — | — | — | — | — | 672 | — | 672 | 38 | 710 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | (4) | (4) | — | (4) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 41 | — | — | — | 41 | — | 41 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax settlements associated with share-based plans | — | — | — | — | (1) | — | — | — | (1) | — | (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | — | — | — | (29) | (29) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of stock in connection with share-based plans | — | — | — | — | 9 | — | — | — | 9 | — | 9 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Redeemable noncontrolling interest adjustments to redemption value | — | — | — | — | — | — | 6 | — | 6 | — | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2021 | 12 | $ | — | 736 | $ | 7 | $ | 11,000 | $ | (8,244) | $ | 9,360 | $ | (585) | $ | 11,538 | $ | 1,413 | $ | 12,951 | ||||||||||||||||||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
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, 2019 | 13 | $ | — | 715 | $ | 7 | $ | 10,747 | $ | (7,374) | $ | 7,333 | $ | (822) | $ | 9,891 | $ | 1,633 | $ | 11,524 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative effect of accounting change
|
— | — | — | — | — | — | 2 | — | 2 | — | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
— | — | — | — | — | — | 377 | — | 377 | 28 | 405 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | — | — | — | (300) | (300) | — | (300) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 21 | — | — | — | 21 | — | 21 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchases of stock | — | — | — | — | — | (523) | — | — | (523) | — | (523) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax settlements associated with share-based plans
|
— | — | — | — | (30) | — | — | — | (30) | — | (30) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interests
|
— | — | — | — | — | — | — | — | — | (170) | (170) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of stock in connection with share-based plans
|
— | — | 1 | — | 32 | — | — | — | 32 | — | 32 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other adjustments to stockholders' equity | — | — | — | — | — | — | — | — | — | 1 | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2020 | 13 | $ | — | 716 | $ | 7 | $ | 10,770 | $ | (7,897) | $ | 7,712 | $ | (1,122) | $ | 9,470 | $ | 1,492 | $ | 10,962 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative effect of accounting changes of an equity method investee
|
— | — | — | — | — | — | (3) | — | (3) | — | (3) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income available to Discovery, Inc. and attributable to noncontrolling interests
|
— | — | — | — | — | — | 271 | — | 271 | 25 | 296 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | — | — | — | 101 | 101 | — | 101 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based compensation | — | — | — | — | 25 | — | — | — | 25 | — | 25 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax settlements associated with share-based plans | — | — | — | — | (1) | — | — | — | (1) | — | (1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | — | — | — | (27) | (27) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of stock in connection with share-based plans
|
— | — | — | — | 2 | — | — | — | 2 | — | 2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other adjustments to stockholders' equity | — | — | — | — | 2 | — | — | — | 2 | 1 | 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2020 | 13 | $ | — | 716 | $ | 7 | $ | 10,798 | $ | (7,897) | $ | 7,980 | $ | (1,021) | $ | 9,867 | $ | 1,491 | $ | 11,358 | ||||||||||||||||||||||||||||||||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
Category | Balance Sheet Location | Ownership | June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Equity method investments: | ||||||||||||||||||||||||||
nC+ | Other noncurrent assets | 32% | $ | 156 | $ | 164 | ||||||||||||||||||||
Discovery Solar Ventures, LLC (a)
|
Other noncurrent assets | N/A | 80 | 83 | ||||||||||||||||||||||
All3Media | Other noncurrent assets | 50% | 83 | 76 | ||||||||||||||||||||||
Other | Other noncurrent assets | 240 | 184 | |||||||||||||||||||||||
Total equity method investments (b)
|
559 | 507 | ||||||||||||||||||||||||
Investments with readily determinable fair values | Prepaid expenses and other current assets | 5 | 32 | |||||||||||||||||||||||
Investments with readily determinable fair values | Other noncurrent assets | 97 | 54 | |||||||||||||||||||||||
Equity investments without readily determinable fair values: | ||||||||||||||||||||||||||
Group Nine Media (c)
|
Other noncurrent assets | 25% | 276 | 276 | ||||||||||||||||||||||
Sharecare | Other noncurrent assets | 2% | 82 | — | ||||||||||||||||||||||
Formula E (d)
|
Other noncurrent assets | 25% | 65 | 65 | ||||||||||||||||||||||
Other | Other noncurrent assets | 209 | 200 | |||||||||||||||||||||||
Total equity investments without readily determinable fair values | 632 | 541 | ||||||||||||||||||||||||
Total investments | $ | 1,293 | $ | 1,134 | ||||||||||||||||||||||
(a) Discovery Solar Ventures, LLC invests in limited liability companies that sponsor renewable energy projects related to solar energy. These investments are considered variable interest entities ("VIEs") of the Company and are accounted for under the equity method of accounting using the Hypothetical Liquidation at Book Value methodology for allocating earnings.
|
||||||||||||||||||||||||||
(b) Total equity method investments at June 30, 2021 presented above includes a $9 million investment recorded in other noncurrent liabilities.
|
||||||||||||||||||||||||||
(c) Overall ownership percentage for Group Nine Media is calculated on an outstanding shares basis. The amount shown herein includes a $20 million note receivable balance within Prepaid expenses and other current assets on the Company's consolidated balance sheets.
|
||||||||||||||||||||||||||
(d) Ownership percentage for Formula E includes holdings accounted for as an equity method investment and holdings accounted for as an equity investment without a readily determinable fair value.
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net gains (losses) recognized during the period on equity securities | $ | 29 | $ | 7 | $ | 62 | $ | (15) | ||||||||||||||||||
Less: Net gains recognized on equity securities sold | — | — | 16 | — | ||||||||||||||||||||||
Unrealized gains (losses) recognized during reporting period on equity securities still held at the reporting date | $ | 29 | $ | 7 | $ | 46 | $ | (15) |
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. |
June 30, 2021 | ||||||||||||||||||||||||||||||||
Category | Balance Sheet Location | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Cash equivalents: | ||||||||||||||||||||||||||||||||
Time deposits | Cash and cash equivalents | $ | — | $ | 29 | $ | — | $ | 29 | |||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Money market funds | Cash and cash equivalents | 40 | — | — | 40 | |||||||||||||||||||||||||||
Time deposits | Prepaid expenses and other current assets | — | 150 | — | 150 | |||||||||||||||||||||||||||
Mutual funds | Prepaid expenses and other current assets | 13 | — | — | 13 | |||||||||||||||||||||||||||
Company-owned life insurance contracts | Prepaid expenses and other current assets | — | 1 | — | 1 | |||||||||||||||||||||||||||
Mutual funds | Other noncurrent assets | 212 | — | — | 212 | |||||||||||||||||||||||||||
Company-owned life insurance contracts | Other noncurrent assets | — | 31 | — | 31 | |||||||||||||||||||||||||||
Total | $ | 265 | $ | 211 | $ | — | $ | 476 | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Deferred compensation plan | Accounts payable and accrued liabilities | $ | 24 | $ | — | $ | — | $ | 24 | |||||||||||||||||||||||
Deferred compensation plan | Other noncurrent liabilities | 235 | — | — | 235 | |||||||||||||||||||||||||||
Total | $ | 259 | $ | — | $ | — | $ | 259 |
December 31, 2020 | ||||||||||||||||||||||||||||||||
Category | Balance Sheet Location | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Cash equivalents: | ||||||||||||||||||||||||||||||||
Time deposits | Cash and cash equivalents | $ | — | $ | 7 | $ | — | $ | 7 | |||||||||||||||||||||||
Treasury securities | Cash and cash equivalents | 500 | — | — | 500 | |||||||||||||||||||||||||||
Equity securities: | ||||||||||||||||||||||||||||||||
Money market funds | Cash and cash equivalents | — | 150 | — | 150 | |||||||||||||||||||||||||||
Time deposits | Prepaid expenses and other current assets | — | 250 | — | 250 | |||||||||||||||||||||||||||
Mutual funds | Prepaid expenses and other current assets | 14 | — | — | 14 | |||||||||||||||||||||||||||
Company-owned life insurance contracts | Prepaid expenses and other current assets | — | 4 | — | 4 | |||||||||||||||||||||||||||
Mutual funds | Other noncurrent assets | 200 | — | — | 200 | |||||||||||||||||||||||||||
Company-owned life insurance contracts | Other noncurrent assets | — | 48 | — | 48 | |||||||||||||||||||||||||||
Total | $ | 714 | $ | 459 | $ | — | $ | 1,173 | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Deferred compensation plan | Accounts payable and accrued liabilities | $ | 28 | $ | — | $ | — | $ | 28 | |||||||||||||||||||||||
Deferred compensation plan | Other noncurrent liabilities | 220 | — | — | 220 | |||||||||||||||||||||||||||
Total | $ | 248 | $ | — | $ | — | $ | 248 | ||||||||||||||||||||||||
June 30, 2021 | December 31, 2020 | |||||||||||||
Produced content rights: | ||||||||||||||
Completed | $ | 9,401 | $ | 8,576 | ||||||||||
In-production | 674 | 731 | ||||||||||||
Coproduced content rights: | ||||||||||||||
Completed | 940 | 888 | ||||||||||||
In-production | 97 | 78 | ||||||||||||
Licensed content rights: | ||||||||||||||
Acquired | 1,198 | 1,312 | ||||||||||||
Prepaid | 683 | 556 | ||||||||||||
Content rights, at cost | 12,993 | 12,141 | ||||||||||||
Accumulated amortization | (8,734) | (8,170) | ||||||||||||
Total content rights, net | 4,259 | 3,971 | ||||||||||||
Current portion | (653) | (532) | ||||||||||||
Noncurrent portion | $ | 3,606 | $ | 3,439 | ||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Content amortization | $ | 772 | $ | 645 | $ | 1,515 | $ | 1,348 | ||||||||||||||||||
Other production charges | 103 | 22 | 183 | 106 | ||||||||||||||||||||||
Content impairments | 1 | 6 | 1 | 7 | ||||||||||||||||||||||
Total content expense | $ | 876 | $ | 673 | $ | 1,699 | $ | 1,461 |
U.S.
Networks |
International
Networks |
Total | ||||||||||||||||||||||||
December 31, 2020 | 10,813 | $ | 2,257 | $ | 13,070 | |||||||||||||||||||||
Dispositions | — | (3) | (3) | |||||||||||||||||||||||
Foreign currency translation and other | — | (54) | (54) | |||||||||||||||||||||||
June 30, 2021 | $ | 10,813 | $ | 2,200 | $ | 13,013 |
June 30, 2021 | December 31, 2020 | |||||||||||||
4.375% Senior Notes, semi-annual interest, due June 2021
|
$ | — | $ | 335 | ||||||||||
2.375% Senior Notes, euro denominated, annual interest, due March 2022
|
357 | 369 | ||||||||||||
3.300% Senior Notes, semi-annual interest, due May 2022
|
168 | 168 | ||||||||||||
3.500% Senior Notes, semi-annual interest, due June 2022
|
62 | 62 | ||||||||||||
2.950% Senior Notes, semi-annual interest, due March 2023
|
796 | 796 | ||||||||||||
3.250% Senior Notes, semi-annual interest, due April 2023
|
192 | 192 | ||||||||||||
3.800% Senior Notes, semi-annual interest, due March 2024
|
450 | 450 | ||||||||||||
2.500% Senior Notes, sterling denominated, annual interest, due September 2024
|
554 | 545 | ||||||||||||
3.900% Senior Notes, semi-annual interest, due November 2024
|
497 | 497 | ||||||||||||
3.450% Senior Notes, semi-annual interest, due March 2025
|
300 | 300 | ||||||||||||
3.950% Senior Notes, semi-annual interest, due June 2025
|
500 | 500 | ||||||||||||
4.900% Senior Notes, semi-annual interest, due March 2026
|
700 | 700 | ||||||||||||
1.900% Senior Notes, euro denominated, annual interest, due March 2027
|
713 | 739 | ||||||||||||
3.950% Senior Notes, semi-annual interest, due March 2028
|
1,700 | 1,700 | ||||||||||||
4.125% Senior Notes, semi-annual interest, due May 2029
|
750 | 750 | ||||||||||||
3.625% Senior Notes, semi-annual interest, due May 2030
|
1,000 | 1,000 | ||||||||||||
5.000% Senior Notes, semi-annual interest, due September 2037
|
548 | 548 | ||||||||||||
6.350% Senior Notes, semi-annual interest, due June 2040
|
664 | 664 | ||||||||||||
4.950% Senior Notes, semi-annual interest, due May 2042
|
285 | 285 | ||||||||||||
4.875% Senior Notes, semi-annual interest, due April 2043
|
516 | 516 | ||||||||||||
5.200% Senior Notes, semi-annual interest, due September 2047
|
1,250 | 1,250 | ||||||||||||
5.300% Senior Notes, semi-annual interest, due May 2049
|
750 | 750 | ||||||||||||
4.650% Senior Notes, semi-annual interest, due May 2050
|
1,000 | 1,000 | ||||||||||||
4.000% Senior Notes, semi-annual interest, due September 2055
|
1,732 | 1,732 | ||||||||||||
Total debt | 15,484 | 15,848 | ||||||||||||
Unamortized discount, premium and debt issuance costs, net (a)
|
(437) | (444) | ||||||||||||
Debt, net of unamortized discount, premium and debt issuance costs | 15,047 | 15,404 | ||||||||||||
Current portion of debt | (585) | (335) | ||||||||||||
Noncurrent portion of debt | $ | 14,462 | $ | 15,069 |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value | Fair Value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notional | Prepaid expenses and other current assets |
Other non-
current assets |
Accounts payable and accrued liabilities |
Other non-
current liabilities |
Notional | Prepaid expenses and other current assets |
Other non-
current assets |
Accounts payable and accrued liabilities |
Other non-
current liabilities |
||||||||||||||||||||||||||||||||||||||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange | $ | 1,200 | $ | 12 | $ | 13 | $ | 7 | $ | 11 | $ | 1,082 | $ | 2 | $ | 5 | $ | 14 | $ | 17 | |||||||||||||||||||||||||||||||||||||||
Interest rate swaps | 2,000 | 55 | — | 8 | — | 2,000 | — | 11 | — | 89 | |||||||||||||||||||||||||||||||||||||||||||||||||
Net investment hedges: (a)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cross-currency swaps | 3,557 | 46 | 47 | 29 | 115 | 3,544 | 34 | 41 | — | 154 | |||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange | 37 | — | — | — | — | 44 | 2 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
No hedging designation: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange | 941 | — | — | 16 | 37 | 1,035 | — | — | 2 | 26 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cross-currency swaps | 139 | 3 | — | — | 6 | 139 | 2 | — | — | 13 | |||||||||||||||||||||||||||||||||||||||||||||||||
Total
|
$ | 116 | $ | 60 | $ | 60 | $ | 169 | $ | 40 | $ | 57 | $ | 16 | $ | 299 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Gains (losses) recognized in accumulated other comprehensive loss:
|
||||||||||||||||||||||||||
Foreign exchange - derivative adjustments
|
$ | (7) | $ | (7) | $ | 30 | $ | 69 | ||||||||||||||||||
Interest rate - derivative adjustments
|
(134) | — | 126 | (272) | ||||||||||||||||||||||
Gains (losses) reclassified into income from accumulated other comprehensive loss:
|
||||||||||||||||||||||||||
Foreign exchange - advertising revenue
|
— | — | — | 1 | ||||||||||||||||||||||
Foreign exchange - distribution revenue
|
2 | 12 | (1) | 20 | ||||||||||||||||||||||
Foreign exchange - costs of revenues
|
— | 1 | — | 2 | ||||||||||||||||||||||
Interest rate - interest expense, net | (1) | 1 | (1) | 1 | ||||||||||||||||||||||
Three Months Ended June 30, | ||||||||||||||||||||||||||||||||
Amount of gain (loss) recognized in AOCI | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | ||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
Cross currency swaps | $ | (5) | $ | (33) | Interest expense, net | $ | 11 | $ | 11 | |||||||||||||||||||||||
Foreign exchange contracts | — | (2) | Other income (expense), net | — | — | |||||||||||||||||||||||||||
Sterling notes (foreign denominated debt) | (3) | 3 | N/A | — | — | |||||||||||||||||||||||||||
Total | $ | (8) | $ | (32) | $ | 11 | $ | 11 |
Six Months Ended June 30, | ||||||||||||||||||||||||||||||||
Amount of gain (loss) recognized in AOCI | Location of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | Amount of gain (loss) recognized in income on derivative (amount excluded from effectiveness testing) | ||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||
Cross currency swaps | $ | 47 | $ | 104 | Interest expense, net | $ | 21 | $ | 23 | |||||||||||||||||||||||
Foreign exchange contracts | — | 4 | Other income (expense), net | — | — | |||||||||||||||||||||||||||
Sterling notes (foreign denominated debt) | (8) | 33 | N/A | — | — | |||||||||||||||||||||||||||
Total | $ | 39 | $ | 141 | $ | 21 | $ | 23 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Cross-currency swaps | $ | 1 | (3) | 6 | 7 | |||||||||||||||||||||
Equity | — | — | — | 7 | ||||||||||||||||||||||
Foreign exchange derivatives | (2) | 7 | (27) | (37) | ||||||||||||||||||||||
Total in other income (expense), net | $ | (1) | $ | 4 | $ | (21) | $ | (23) |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||
Pretax
|
Tax benefit (expense) |
Net-of-tax
|
Pretax
|
Tax benefit (expense) |
Net-of-tax
|
||||||||||||||||||||||||||||||
Currency translation adjustments:
|
|||||||||||||||||||||||||||||||||||
Unrealized gains (losses):
|
|||||||||||||||||||||||||||||||||||
Foreign currency
|
$ | 121 | $ | (2) | $ | 119 | $ | 145 | $ | 10 | $ | 155 | |||||||||||||||||||||||
Net investment hedges
|
(13) | 2 | (11) | (38) | (1) | (39) | |||||||||||||||||||||||||||||
Total currency translation adjustments
|
108 | — | 108 | 107 | 9 | 116 | |||||||||||||||||||||||||||||
Derivative adjustments:
|
|||||||||||||||||||||||||||||||||||
Unrealized gains (losses)
|
(141) | 29 | (112) | (7) | 4 | (3) | |||||||||||||||||||||||||||||
Reclassifications from other comprehensive income to net income
|
(1) | 1 | — | (14) | 2 | (12) | |||||||||||||||||||||||||||||
Total derivative adjustments
|
(142) | 30 | (112) | (21) | 6 | (15) | |||||||||||||||||||||||||||||
Other comprehensive income (loss) adjustments
|
$ | (34) | $ | 30 | $ | (4) | $ | 86 | $ | 15 | $ | 101 |
Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||
Pretax | Tax benefit (expense) | Net-of-tax | Pretax | Tax benefit (expense) | Net-of-tax | ||||||||||||||||||||||||||||||
Currency translation adjustments: | |||||||||||||||||||||||||||||||||||
Unrealized gains (losses): | |||||||||||||||||||||||||||||||||||
Foreign currency | $ | (109) | $ | 14 | $ | (95) | $ | (164) | $ | 57 | $ | (107) | |||||||||||||||||||||||
Net investment hedges | 29 | 7 | 36 | 129 | (47) | 82 | |||||||||||||||||||||||||||||
Total currency translation adjustments | (80) | 21 | (59) | (35) | 10 | (25) | |||||||||||||||||||||||||||||
Derivative adjustments: | |||||||||||||||||||||||||||||||||||
Unrealized gains (losses) | 156 | (33) | 123 | (203) | 49 | (154) | |||||||||||||||||||||||||||||
Reclassifications from other comprehensive income to net income | 2 | — | 2 | (24) | 4 | (20) | |||||||||||||||||||||||||||||
Total derivative adjustments | 158 | (33) | 125 | (227) | 53 | (174) | |||||||||||||||||||||||||||||
Other comprehensive income (loss) adjustments | $ | 78 | $ | (12) | $ | 66 | $ | (262) | $ | 63 | $ | (199) |
Three Months Ended June 30, 2021 | |||||||||||||||||||||||
Currency Translation | Derivatives | Pension Plan and SERP Liability |
Accumulated
Other Comprehensive Loss |
||||||||||||||||||||
Beginning balance | $ | (722) | $ | 156 | $ | (15) | $ | (581) | |||||||||||||||
Other comprehensive income (loss)
|
108 | (112) | — | (4) | |||||||||||||||||||
Ending balance
|
$ | (614) | $ | 44 | $ | (15) | $ | (585) |
Three Months Ended June 30, 2020 | |||||||||||||||||||||||||||||
Currency Translation | Derivatives | Pension Plan and SERP Liability |
Accumulated
Other Comprehensive Loss |
||||||||||||||||||||||||||
Beginning balance | $ | (988) | $ | (127) | $ | (7) | $ | (1,122) | |||||||||||||||||||||
Other comprehensive income (loss) before reclassifications
|
116 | (3) | — | 113 | |||||||||||||||||||||||||
Reclassifications from accumulated other comprehensive loss to net income
|
— | (12) | — | (12) | |||||||||||||||||||||||||
Other comprehensive income (loss)
|
116 | (15) | — | 101 | |||||||||||||||||||||||||
Ending balance
|
$ | (872) | $ | (142) | $ | (7) | $ | (1,021) |
Six Months Ended June 30, 2021 | |||||||||||||||||||||||
Currency Translation | Derivatives | Pension Plan and SERP Liability | Accumulated Other Comprehensive Loss | ||||||||||||||||||||
Beginning balance | $ | (555) | $ | (81) | $ | (15) | $ | (651) | |||||||||||||||
Other comprehensive income (loss) before reclassifications | (59) | 123 | — | 64 | |||||||||||||||||||
Reclassifications from accumulated other comprehensive loss to net income | — | 2 | — | 2 | |||||||||||||||||||
Other comprehensive income (loss) | (59) | 125 | — | 66 | |||||||||||||||||||
Ending balance | $ | (614) | $ | 44 | $ | (15) | $ | (585) |
Six Months Ended June 30, 2020 | |||||||||||||||||||||||
Currency Translation | Derivatives | Pension Plan and SERP Liability | Accumulated Other Comprehensive Loss | ||||||||||||||||||||
Beginning balance | $ | (847) | $ | 32 | $ | (7) | $ | (822) | |||||||||||||||
Other comprehensive income (loss) before reclassifications | (25) | (154) | — | (179) | |||||||||||||||||||
Reclassifications from accumulated other comprehensive loss to net income | — | (20) | — | (20) | |||||||||||||||||||
Other comprehensive income (loss) | (25) | (174) | — | (199) | |||||||||||||||||||
Ending balance | $ | (872) | $ | (142) | $ | (7) | $ | (1,021) |
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||||
U.S. Networks | International Networks | Corporate, inter-segment eliminations, and other | Total | U.S. Networks | International Networks | Corporate, inter-segment eliminations, and other | Total | ||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
Advertising | $ | 1,119 | $ | 518 | $ | — | $ | 1,637 | $ | 997 | $ | 276 | $ | — | $ | 1,273 | |||||||||||||||||||||||||||||||
Distribution | 828 | 540 | — | 1,368 | 739 | 486 | — | 1,225 | |||||||||||||||||||||||||||||||||||||||
Other | 26 | 35 | (4) | 57 | 20 | 21 | 2 | 43 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,973 | $ | 1,093 | $ | (4) | $ | 3,062 | $ | 1,756 | $ | 783 | $ | 2 | $ | 2,541 |
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||||
U.S. Networks | International Networks | Corporate, inter-segment eliminations, and other | Total | U.S. Networks | International Networks | Corporate, inter-segment eliminations, and other | Total | ||||||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
Advertising | $ | 2,099 | $ | 953 | $ | — | $ | 3,052 | $ | 2,023 | $ | 652 | $ | — | $ | 2,675 | |||||||||||||||||||||||||||||||
Distribution | 1,624 | 1,054 | — | 2,678 | 1,447 | 1,001 | — | 2,448 | |||||||||||||||||||||||||||||||||||||||
Other | 56 | 73 | (5) | 124 | 42 | 53 | 6 | 101 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 3,779 | $ | 2,080 | $ | (5) | $ | 5,854 | $ | 3,512 | $ | 1,706 | $ | 6 | $ | 5,224 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
PRSUs | $ | (7) | $ | 5 | $ | 12 | $ | (12) | ||||||||||||||||||
RSUs | 29 | 20 | 51 | 37 | ||||||||||||||||||||||
Stock options | 16 | 7 | 26 | 16 | ||||||||||||||||||||||
SARs | (7) | 2 | 6 | (11) | ||||||||||||||||||||||
Total share-based compensation expense | $ | 31 | $ | 34 | $ | 95 | $ | 30 | ||||||||||||||||||
Tax benefit recognized | $ | 7 | $ | 5 | $ | 15 | $ | 7 |
Six Months Ended June 30, 2021 | ||||||||||||||
Awards | Weighted-Average Grant Price | |||||||||||||
Awards granted: | ||||||||||||||
PRSUs | 0.2 | $ | 58.18 | |||||||||||
RSUs | 2.7 | $ | 55.83 | |||||||||||
Stock options | 15.5 | $ | 40.25 | |||||||||||
Unrecognized Compensation Cost |
Weighted-Average Amortization Period
(years) |
|||||||||||||
PRSUs | $ | 4 | 0.5 | |||||||||||
RSUs | 290 | 2.6 | ||||||||||||
Stock options | 258 | 2.9 | ||||||||||||
SARs | 1 | 0.5 | ||||||||||||
Total unrecognized compensation cost | $ | 553 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income
|
$ | 718 | $ | 300 | $ | 909 | $ | 707 | |||||||||||||||
Less:
|
|||||||||||||||||||||||
Allocation of undistributed income to Series A-1 convertible preferred stock
|
(72) | (29) | (87) | (68) | |||||||||||||||||||
Net income attributable to noncontrolling interests
|
(38) | (25) | (84) | (53) | |||||||||||||||||||
Net income attributable to redeemable noncontrolling interests
|
(8) | (4) | (13) | (6) | |||||||||||||||||||
Redeemable noncontrolling interest adjustments of carrying value to redemption value (redemption value does not equal fair value) | — | 1 | — | 1 | |||||||||||||||||||
Net income allocated to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share
|
$ | 600 | $ | 243 | $ | 725 | $ | 581 | |||||||||||||||
|
|||||||||||||||||||||||
Allocation of net income: | |||||||||||||||||||||||
Series A, B and C common stockholders | $ | 515 | $ | 205 | $ | 618 | $ | 491 | |||||||||||||||
Series C-1 convertible preferred stockholders | 85 | 38 | 107 | 90 | |||||||||||||||||||
Total | 600 | 243 | 725 | 581 | |||||||||||||||||||
Add: | |||||||||||||||||||||||
Allocation of undistributed income to Series A-1 convertible preferred stockholders
|
72 | 29 | 87 | 68 | |||||||||||||||||||
Net income allocated to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share
|
$ | 672 | $ | 272 | $ | 812 | $ | 649 | |||||||||||||||
Denominator — weighted average: | |||||||||||||||||||||||
Series A, B and C common shares outstanding — basic | 506 | 508 | 501 | 513 | |||||||||||||||||||
Impact of assumed preferred stock conversion | 154 | 165 | 157 | 165 | |||||||||||||||||||
Dilutive effect of share-based awards | 4 | 1 | 8 | 2 | |||||||||||||||||||
Series A, B and C common shares outstanding — diluted | 664 | 674 | 666 | 680 | |||||||||||||||||||
Series C-1 convertible preferred stock outstanding — basic and diluted
|
4 | 5 | 4 | 5 | |||||||||||||||||||
|
|||||||||||||||||||||||
Basic net income per share allocated to:
|
|||||||||||||||||||||||
Series A, B and C common stockholders | $ | 1.02 | $ | 0.40 | $ | 1.23 | $ | 0.96 | |||||||||||||||
Series C-1 convertible preferred stockholders
|
$ | 19.71 | $ | 7.83 | $ | 23.90 | $ | 18.55 | |||||||||||||||
|
|||||||||||||||||||||||
Diluted net income per share allocated to:
|
|||||||||||||||||||||||
Series A, B and C common stockholders | $ | 1.01 | $ | 0.40 | $ | 1.22 | $ | 0.95 | |||||||||||||||
Series C-1 convertible preferred stockholders | $ | 19.60 | $ | 7.81 | $ | 23.61 | $ | 18.49 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Anti-dilutive share-based awards
|
16 | 27 | 6 | 24 | ||||||||||||||||||||||
Six Months Ended June 30, | ||||||||||||||
2021 | 2020 | |||||||||||||
Cash paid for taxes, net | $ | 249 | $ | 183 | ||||||||||
Cash paid for interest, net | 337 | 342 | ||||||||||||
Non-cash investing and financing activities: | ||||||||||||||
Accrued purchases of property and equipment | 32 | 38 | ||||||||||||
Assets acquired under finance lease and other arrangements | 50 | 67 |
June 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||
Cash, cash equivalents, and restricted cash: | ||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,834 | $ | 2,091 | ||||||||||||||||||||||
Restricted cash - other current assets | — | 31 | ||||||||||||||||||||||||
Total cash, cash equivalents, and restricted cash | $ | 2,834 | $ | 2,122 | ||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 |
2020 (a)
|
2021 |
2020 (a)
|
|||||||||||||||||||||||
Revenues and service charges: | ||||||||||||||||||||||||||
Liberty Group | $ | 165 | $ | 201 | $ | 340 | $ | 371 | ||||||||||||||||||
Equity method investees | 68 | 43 | 124 | 109 | ||||||||||||||||||||||
Other | 24 | 24 | 51 | 46 | ||||||||||||||||||||||
Total revenues and service charges | $ | 257 | $ | 268 | $ | 515 | $ | 526 | ||||||||||||||||||
Expenses | $ | (57) | $ | (16) | $ | (114) | $ | (90) | ||||||||||||||||||
Distributions to noncontrolling interests and redeemable noncontrolling interests | $ | (30) | $ | (29) | $ | (213) | $ | (202) | ||||||||||||||||||
June 30, 2021 | December 31, 2020 | |||||||||||||
Receivables | $ | 180 | $ | 177 | ||||||||||
Payables | $ | 22 | $ | 43 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
U.S. Networks | $ | 1,973 | $ | 1,756 | $ | 3,779 | $ | 3,512 | ||||||||||||||||||
International Networks | 1,093 | 783 | 2,080 | 1,706 | ||||||||||||||||||||||
Corporate, inter-segment eliminations and other | (4) | 2 | (5) | 6 | ||||||||||||||||||||||
Total revenues | $ | 3,062 | $ | 2,541 | $ | 5,854 | $ | 5,224 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
U.S. Networks | $ | 1,050 | $ | 1,062 | $ | 1,873 | $ | 2,078 | ||||||||||||||||||
International Networks | 215 | 193 | 366 | 400 | ||||||||||||||||||||||
Corporate, inter-segment eliminations and other | (148) | (128) | (285) | (238) | ||||||||||||||||||||||
Adjusted OIBDA | $ | 1,117 | $ | 1,127 | $ | 1,954 | $ | 2,240 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net income available to Discovery, Inc. | $ | 672 | $ | 271 | $ | 812 | $ | 648 | ||||||||||||||||||
Net income attributable to redeemable noncontrolling interests | 8 | 4 | 13 | 6 | ||||||||||||||||||||||
Net income attributable to noncontrolling interests
|
38 | 25 | 84 | 53 | ||||||||||||||||||||||
Income tax expense | 2 | 156 | 108 | 286 | ||||||||||||||||||||||
Income before income taxes | 720 | 456 | 1,017 | 993 | ||||||||||||||||||||||
Other (income) expense, net | (106) | 6 | (177) | 64 | ||||||||||||||||||||||
Loss from equity investees, net | 7 | 23 | 11 | 44 | ||||||||||||||||||||||
Loss on extinguishment of debt | 1 | 71 | 4 | 71 | ||||||||||||||||||||||
Interest expense, net | 157 | 161 | 320 | 324 | ||||||||||||||||||||||
Operating income | 779 | 717 | 1,175 | 1,496 | ||||||||||||||||||||||
Gain on disposition | (72) | — | (72) | — | ||||||||||||||||||||||
Restructuring and other charges | 7 | 7 | 22 | 22 | ||||||||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | — | 38 | ||||||||||||||||||||||
Depreciation and amortization | 341 | 334 | 702 | 660 | ||||||||||||||||||||||
Employee share-based compensation | 27 | 31 | 88 | 24 | ||||||||||||||||||||||
Transaction and integration costs | 35 | — | 39 | — | ||||||||||||||||||||||
Adjusted OIBDA | $ | 1,117 | $ | 1,127 | $ | 1,954 | $ | 2,240 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
U.S. Networks | $ | 1 | $ | — | $ | 1 | $ | 12 | ||||||||||||||||||
International Networks | 5 | 3 | 20 | 4 | ||||||||||||||||||||||
Corporate, inter-segment eliminations, and other | 1 | 4 | 1 | 6 | ||||||||||||||||||||||
Total restructuring and other charges | $ | 7 | $ | 7 | $ | 22 | $ | 22 |
U.S. Networks | International Networks | Corporate, inter-segment eliminations, and other | Total | |||||||||||||||||||||||
December 31, 2020 | $ | 23 | $ | 20 | $ | 15 | $ | 58 | ||||||||||||||||||
Employee termination accruals, net | 2 | 20 | — | 22 | ||||||||||||||||||||||
Cash paid | (14) | (22) | (9) | (45) | ||||||||||||||||||||||
June 30, 2021 | $ | 11 | $ | 18 | $ | 6 | $ | 35 |
Three Months Ended June 30, | ||||||||||||||||||||||||||
2021 | 2020 | % Change | % Change (ex-FX) | |||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Advertising | $ | 1,637 | $ | 1,273 | 29 | % | 26 | % | ||||||||||||||||||
Distribution | 1,368 | 1,225 | 12 | % | 10 | % | ||||||||||||||||||||
Other | 57 | 43 | 33 | % | 32 | % | ||||||||||||||||||||
Total revenues | 3,062 | 2,541 | 21 | % | 18 | % | ||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | 1,055 | 810 | 30 | % | 25 | % | ||||||||||||||||||||
Selling, general and administrative | 952 | 635 | 50 | % | 46 | % | ||||||||||||||||||||
Depreciation and amortization | 341 | 334 | 2 | % | — | % | ||||||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | NM | NM | ||||||||||||||||||||||
Restructuring and other charges | 7 | 7 | — | % | — | % | ||||||||||||||||||||
Gain on disposition | (72) | — | NM | NM | ||||||||||||||||||||||
Total costs and expenses | 2,283 | 1,824 | 25 | % | 21 | % | ||||||||||||||||||||
Operating income | 779 | 717 | 9 | % | 10 | % | ||||||||||||||||||||
Interest expense, net | (157) | (161) | (2) | % | ||||||||||||||||||||||
Loss on extinguishment of debt | (1) | (71) | (99) | % | ||||||||||||||||||||||
Loss from equity investees, net | (7) | (23) | (70) | % | ||||||||||||||||||||||
Other income (expense), net | 106 | (6) | NM | |||||||||||||||||||||||
Income before income taxes | 720 | 456 | 58 | % | ||||||||||||||||||||||
Income tax expense | (2) | (156) | (99) | % | ||||||||||||||||||||||
Net income | 718 | 300 | NM | |||||||||||||||||||||||
Net income attributable to noncontrolling interests | (38) | (25) | 52 | % | ||||||||||||||||||||||
Net income attributable to redeemable noncontrolling interests | (8) | (4) | NM | |||||||||||||||||||||||
Net income available to Discovery, Inc. | $ | 672 | $ | 271 | NM |
Six Months Ended June 30, | ||||||||||||||||||||||||||
2021 | 2020 | % Change | % Change (ex-FX) | |||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||
Advertising | $ | 3,052 | $ | 2,675 | 14 | % | 12 | % | ||||||||||||||||||
Distribution | 2,678 | 2,448 | 9 | % | 8 | % | ||||||||||||||||||||
Other | 124 | 101 | 23 | % | 21 | % | ||||||||||||||||||||
Total revenues | 5,854 | 5,224 | 12 | % | 10 | % | ||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | 2,024 | 1,728 | 17 | % | 13 | % | ||||||||||||||||||||
Selling, general and administrative | 2,003 | 1,280 | 56 | % | 53 | % | ||||||||||||||||||||
Depreciation and amortization | 702 | 660 | 6 | % | 4 | % | ||||||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | NM | NM | ||||||||||||||||||||||
Restructuring and other charges | 22 | 22 | — | % | — | % | ||||||||||||||||||||
Gain on disposition | (72) | — | NM | NM | ||||||||||||||||||||||
Total costs and expenses | 4,679 | 3,728 | 26 | % | 22 | % | ||||||||||||||||||||
Operating income | 1,175 | 1,496 | (21) | % | (20) | % | ||||||||||||||||||||
Interest expense, net | (320) | (324) | (1) | % | ||||||||||||||||||||||
Loss on extinguishment of debt | (4) | (71) | (94) | % | ||||||||||||||||||||||
Loss from equity investees, net | (11) | (44) | (75) | % | ||||||||||||||||||||||
Other income (expense), net | 177 | (64) | NM | |||||||||||||||||||||||
Income before income taxes | 1,017 | 993 | 2 | % | ||||||||||||||||||||||
Income tax expense | (108) | (286) | (62) | % | ||||||||||||||||||||||
Net income | 909 | 707 | 29 | % | ||||||||||||||||||||||
Net income attributable to noncontrolling interests | (84) | (53) | 58 | % | ||||||||||||||||||||||
Net income attributable to redeemable noncontrolling interests | (13) | (6) | NM | |||||||||||||||||||||||
Net income available to Discovery, Inc. | $ | 812 | $ | 648 | 25 | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Foreign currency (loss) gain, net | $ | (5) | $ | (18) | $ | 47 | $ | (29) | ||||||||||||||||||
(Losses) gains on derivative instruments, net | (1) | 4 | (21) | (23) | ||||||||||||||||||||||
Change in the value of investments with readily determinable fair value | 29 | 7 | 46 | (15) | ||||||||||||||||||||||
Change in the value of equity investments without readily determinable fair value | 81 | (2) | 81 | (2) | ||||||||||||||||||||||
Gain on sale of investment with readily determinable fair value | — | — | 16 | — | ||||||||||||||||||||||
(Loss) gain on sale of equity method investments | (1) | 3 | 4 | 3 | ||||||||||||||||||||||
Interest income | 2 | 1 | 3 | 5 | ||||||||||||||||||||||
Other expense, net | 1 | (1) | 1 | (3) | ||||||||||||||||||||||
Total other income (expense), net | $ | 106 | $ | (6) | $ | 177 | $ | (64) |
Three Months Ended June 30, | ||||||||||||||||||||
2021 | 2020 | % Change | ||||||||||||||||||
Net income available to Discovery, Inc. | $ | 672 | $ | 271 | NM | |||||||||||||||
Net income attributable to redeemable noncontrolling interests | 8 | 4 | NM | |||||||||||||||||
Net income attributable to noncontrolling interests | 38 | 25 | 52 | % | ||||||||||||||||
Income tax expense | 2 | 156 | (99) | % | ||||||||||||||||
Income before income taxes | 720 | 456 | 58 | % | ||||||||||||||||
Other (income) expense, net | (106) | 6 | NM | |||||||||||||||||
Loss from equity investees, net | 7 | 23 | (70) | % | ||||||||||||||||
Loss on extinguishment of debt | 1 | 71 | (99) | % | ||||||||||||||||
Interest expense, net | 157 | 161 | (2) | % | ||||||||||||||||
Operating income | 779 | 717 | 9 | % | ||||||||||||||||
Gain on disposition | (72) | — | NM | |||||||||||||||||
Restructuring and other charges | 7 | 7 | — | % | ||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | NM | |||||||||||||||||
Depreciation and amortization | 341 | 334 | 2 | % | ||||||||||||||||
Employee share-based compensation | 27 | 31 | (13) | % | ||||||||||||||||
Transaction and integration costs | 35 | — | NM | |||||||||||||||||
Adjusted OIBDA | $ | 1,117 | $ | 1,127 | (1) | % | ||||||||||||||
Adjusted OIBDA | ||||||||||||||||||||
U.S. Networks | $ | 1,050 | $ | 1,062 | (1) | % | ||||||||||||||
International Networks | 215 | 193 | 11 | % | ||||||||||||||||
Corporate, inter-segment eliminations, and other | (148) | (128) | (16) | % | ||||||||||||||||
Adjusted OIBDA | $ | 1,117 | $ | 1,127 | (1) | % |
Six Months Ended June 30, | ||||||||||||||||||||
2021 | 2020 | % Change | ||||||||||||||||||
Net income available to Discovery, Inc. | $ | 812 | $ | 648 | 25 | % | ||||||||||||||
Net income attributable to redeemable noncontrolling interests | 13 | 6 | NM | |||||||||||||||||
Net income attributable to noncontrolling interests | 84 | 53 | 58 | % | ||||||||||||||||
Income tax expense | 108 | 286 | (62) | % | ||||||||||||||||
Income before income taxes | 1,017 | 993 | 2 | % | ||||||||||||||||
Other (income) expense, net | (177) | 64 | NM | |||||||||||||||||
Loss from equity investees, net | 11 | 44 | (75) | % | ||||||||||||||||
Loss on extinguishment of debt | 4 | 71 | (94) | % | ||||||||||||||||
Interest expense, net | 320 | 324 | (1) | % | ||||||||||||||||
Operating income | 1,175 | 1,496 | (21) | % | ||||||||||||||||
Gain on disposition | (72) | — | NM | |||||||||||||||||
Restructuring and other charges | 22 | 22 | — | % | ||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | NM | |||||||||||||||||
Depreciation and amortization | 702 | 660 | 6 | % | ||||||||||||||||
Employee share-based compensation | 88 | 24 | NM | |||||||||||||||||
Transaction and integration costs | 39 | — | NM | |||||||||||||||||
Adjusted OIBDA | $ | 1,954 | $ | 2,240 | (13) | % | ||||||||||||||
Adjusted OIBDA | ||||||||||||||||||||
U.S. Networks | $ | 1,873 | $ | 2,078 | (10) | % | ||||||||||||||
International Networks | 366 | 400 | (9) | % | ||||||||||||||||
Corporate, inter-segment eliminations, and other | (285) | (238) | (20) | % | ||||||||||||||||
Adjusted OIBDA | $ | 1,954 | $ | 2,240 | (13) | % |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||
Advertising | $ | 1,119 | $ | 997 | 12 | % | $ | 2,099 | $ | 2,023 | 4 | % | ||||||||||||||||||||||||||
Distribution | 828 | 739 | 12 | % | 1,624 | 1,447 | 12 | % | ||||||||||||||||||||||||||||||
Other | 26 | 20 | 30 | % | 56 | 42 | 33 | % | ||||||||||||||||||||||||||||||
Total revenues | 1,973 | 1,756 | 12 | % | 3,779 | 3,512 | 8 | % | ||||||||||||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | 452 | 442 | 2 | % | 880 | 889 | (1) | % | ||||||||||||||||||||||||||||||
Selling, general and administrative | 471 | 252 | 87 | % | 1,026 | 545 | 88 | % | ||||||||||||||||||||||||||||||
Adjusted OIBDA | 1,050 | 1,062 | (1) | % | 1,873 | 2,078 | (10) | % | ||||||||||||||||||||||||||||||
Employee share-based compensation
|
(1) | — | (1) | — | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 225 | 225 | 449 | 451 | ||||||||||||||||||||||||||||||||||
Restructuring and other charges | 1 | — | 1 | 12 | ||||||||||||||||||||||||||||||||||
Inter-segment eliminations | (2) | 1 | (2) | 2 | ||||||||||||||||||||||||||||||||||
Gain on disposition | (77) | — | (77) | — | ||||||||||||||||||||||||||||||||||
Operating income | $ | 904 | $ | 836 | $ | 1,503 | $ | 1,613 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | % Change | % Change (ex-FX) | 2021 | 2020 | % Change | % Change (ex-FX) | |||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Advertising | $ | 518 | $ | 276 | 88 | % | 70 | % | $ | 953 | $ | 652 | 46 | % | 35 | % | ||||||||||||||||||||||||||||||||||
Distribution | 540 | 486 | 11 | % | 6 | % | 1,054 | 1,001 | 5 | % | 2 | % | ||||||||||||||||||||||||||||||||||||||
Other | 35 | 21 | 67 | % | 64 | % | 73 | 53 | 38 | % | 34 | % | ||||||||||||||||||||||||||||||||||||||
Total revenues | 1,093 | 783 | 40 | % | 31 | % | 2,080 | 1,706 | 22 | % | 16 | % | ||||||||||||||||||||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | 603 | 365 | 65 | % | 51 | % | 1,146 | 835 | 37 | % | 27 | % | ||||||||||||||||||||||||||||||||||||||
Selling, general and administrative | 275 | 225 | 22 | % | 14 | % | 568 | 471 | 21 | % | 13 | % | ||||||||||||||||||||||||||||||||||||||
Adjusted OIBDA | 215 | 193 | 11 | % | 11 | % | 366 | 400 | (9) | % | (5) | % | ||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 87 | 84 | 191 | 166 | ||||||||||||||||||||||||||||||||||||||||||||||
Impairment of goodwill and other intangible assets | — | 38 | — | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and other charges | 5 | 3 | 20 | 4 | ||||||||||||||||||||||||||||||||||||||||||||||
Transaction and integration costs | — | — | 4 | — | ||||||||||||||||||||||||||||||||||||||||||||||
Inter-segment eliminations | 2 | — | 2 | — | ||||||||||||||||||||||||||||||||||||||||||||||
Loss on disposition | 5 | — | 5 | — | ||||||||||||||||||||||||||||||||||||||||||||||
Operating income | $ | 116 | $ | 68 | $ | 144 | $ | 192 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | % Change | 2021 | 2020 | % Change | |||||||||||||||||||||||||||||||||
Revenues
|
$ | (4) | $ | 2 | NM | $ | (5) | $ | 6 | NM | ||||||||||||||||||||||||||||
Costs of revenues, excluding depreciation and amortization | — | 3 | NM | (2) | 4 | NM | ||||||||||||||||||||||||||||||||
Selling, general and administrative | 144 | 127 | 13 | % | 282 | 240 | 18 | % | ||||||||||||||||||||||||||||||
Adjusted OIBDA | (148) | (128) | (16) | % | (285) | (238) | (20) | % | ||||||||||||||||||||||||||||||
Employee share-based compensation | 28 | 31 | 89 | 24 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 29 | 25 | 62 | 43 | ||||||||||||||||||||||||||||||||||
Restructuring and other charges | 1 | 4 | 1 | 6 | ||||||||||||||||||||||||||||||||||
Transaction and integration costs | 35 | — | 35 | — | ||||||||||||||||||||||||||||||||||
Inter-segment eliminations | — | (1) | — | (2) | ||||||||||||||||||||||||||||||||||
Operating loss | $ | (241) | $ | (187) | $ | (472) | $ | (309) |
Six Months Ended June 30, | ||||||||||||||
2021 | 2020 | |||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | $ | 2,122 | $ | 1,552 | ||||||||||
Cash provided by operating activities | 1,103 | 1,326 | ||||||||||||
Cash provided by (used in) investing activities | 196 | (154) | ||||||||||||
Cash used in financing activities | (538) | (998) | ||||||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (49) | 12 | ||||||||||||
Net change in cash, cash equivalents, and restricted cash | 712 | 186 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period | $ | 2,834 | $ | 1,738 |
June 30, 2021 | December 31, 2020 | |||||||||||||
Current assets | $ | 3,390 | $ | 2,308 | ||||||||||
Non-guarantor intercompany trade receivables, net | $ | 185 | $ | 217 | ||||||||||
Noncurrent assets | $ | 5,997 | $ | 5,905 | ||||||||||
Current liabilities | $ | 1,131 | $ | 915 | ||||||||||
Noncurrent liabilities | $ | 15,863 | $ | 16,500 |
Six months ended June 30, 2021 | ||||||||||||||
Revenues | $ | 1,054 | ||||||||||||
Operating income | $ | 578 | ||||||||||||
Net income | $ | 286 | ||||||||||||
Net income available to Discovery, Inc. | $ | 275 |
Exhibit No. | Description | |||||||
2.1 |
|
|||||||
2.2 |
|
|||||||
10.1 | ||||||||
10.2 | ||||||||
10.3 | ||||||||
10.4 | ||||||||
10.5 | ||||||||
10.6 | ||||||||
10.7 | ||||||||
10.8 |
|
|||||||
10.9 | ||||||||
22 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document (filed herewith)† | |||||||
101.CAL |
Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)†
|
|||||||
101.DEF |
Inline XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)†
|
|||||||
101.LAB |
Inline XBRL Taxonomy Extension Label Linkbase Document (filed herewith)†
|
|||||||
101.PRE |
Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)†
|
|||||||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
DISCOVERY, INC.
(Registrant)
|
||||||||||||||||||||
Date: August 3, 2021 | By: | /s/ David M. Zaslav | ||||||||||||||||||
David M. Zaslav | ||||||||||||||||||||
President and Chief Executive Officer | ||||||||||||||||||||
Date: August 3, 2021 | By: | /s/ Gunnar Wiedenfels | ||||||||||||||||||
Gunnar Wiedenfels | ||||||||||||||||||||
Chief Financial Officer |
DISCOVERY COMMUNICATIONS, LLC | |||||
By: /s/ Fraser Woodford
Name: Fraser Woodford
Title: Executive Vice President, Treasury and Corporate Finance |
DISCOVERY, INC. | |||||
By: /s/ Fraser Woodford
Name: Fraser Woodford
Title: Executive Vice President, Treasury and Corporate Finance |
SCRIPPS NETWORKS INTERACTIVE, INC. | |||||
By: /s/ Fraser Woodford
Name: Fraser Woodford
Title: Executive Vice President, Treasury and Corporate Finance |
BANK OF AMERICA, N.A., as Administrative Agent | |||||
By: /s/ Angela Larkin
Name: Angela Larkin
Title: Vice President |
JPMorgan Chase Bank, N.A.
as a Lender
|
|||||
By: /s/ John Kowalczuk
Name: John Kowlczuk
Title: Executive Director |
Bank of America, N.A.
as a Lender
|
|||||
By: /s/ Laura L. Olson
Name: Laura L. Olson
Title: Director |
BARCLAYS BANK PLC
as a Lender
|
|||||
By: /s/ Arvind Admal
Name: Arvind Admal
Title: Vice President |
BNP PARIBAS
as a Lender
|
|||||
By: /s/ Nicole Rodriguez
Name: Nicole Rodriguez
Title: Director |
|||||
By: /s/ Nicolas Doche
Name: Nicolas Doche
Title: Vice President |
DEUTSCHE BANK AG NEW YORK BRANCH
as a Lender
|
|||||
By: /s/ Ming K. Chu
Name: Ming K. Chu
Title: Director |
|||||
By: /s/ Marko Lukin
Name: Marko Lukin
Title: Vice President |
MIZUHO BANK, LTD.
as a Lender
|
|||||
By: /s/ John Davies
Name: John Davies
Title: Authorized Signatory |
ROYAL BANK OF CANADA
as a Lender
|
|||||
By: /s/ Alfonse Simone
Name: Alfonse Simone
Title: Authorized Signatory |
BANCO SANTANDER, S.A., NEW YORK BRANCH
as a Lender
|
|||||
By: /s/ Pablo Urgoiti
Name: Pablo Urgoiti
Title: Managing Director |
|||||
By: /s/ Rita Walz-Cuccioli
Name: Rita Walz-Cuccioli
Title: Executive Director |
COMMERZBANK AG, NEW YORK BRANCH
as a Lender
|
|||||
By: /s/ Matthew Ward
Name: Matthew Ward
Title: Managing Director |
|||||
By: /s/ Bianca Notari
Name: Bianca Notari
Title: Vice President |
MUFG Bank, Ltd.
as a Lender
|
|||||
By: /s/ Marlon Mathews
Name: Marlon Mathews
Title: Director |
THE BANK OF NOVA SCOTIA
as a Lender
|
|||||
By: /s/ Michelle C. Phillips
Name: Michelle C. Phillips
Title: Managing Director |
The Toronto-Dominion Bank, New York Branch
as a Lender
|
|||||
By: /s/ Brian MacFarlane
Name: Brian MacFarlane
Title: Authorized Signatory |
PNC BANK, NATIONAL ASSOCIATION
as a Lender
|
|||||
By: /s/ R. Ruining Nguyen
Name: R. Ruining Nguyen
Title: Senior Vice President |
Fifth Third Bank, National Association
as a Lender
|
|||||
By: /s/ Suzanne Rode
Name: Suzanne Rode
Title: Managing Director |
U.S. Bank National Association
as a Lender
|
|||||
By: /s/ Susan Bader
Name: Susan Bader
Title: Senior Vice President |
Goldman Sachs Bank USA
as a Lender
|
|||||
By: /s/ Dan Martis
Name: Dan Martis
Title: Authorized Signatory |
CITIBANK, N.A.
as a Lender
|
|||||
By: /s/ Michael Vondriska
Name: Michael Vondriska
Title: Vice President |
CREDIT SUISSE AG, New York Branch
as a Lender
|
|||||
By: /s/ Doreen Barr
Name: Doreen Barr
Title: Authorized Signatory |
|||||
By: /s/ Komal Shah
Name: Komal Shah
Title: Authorized Signatory |
TRUIST BANK
as a Lender
|
|||||
By: /s/ Cynthia W. Burton
Name: Cynthia W. Burton
Title: Director |
WELLS FARGO BANK, NATIONAL ASSOCIATION
as a Lender
|
|||||
By: /s/ Nicholas Grocholski
Name: Nicholas Grocholski
Title: Managing Director |
Sumitomo Mitsui Banking Corporation
as a Lender
|
|||||
By: /s/ Gail Motonaga
Name: Gail Motonaga
Title: Executive Director |
ING Bank N.V., Dublin Branch
as a Lender
|
|||||
By: /s/ Sean Hassett
Name: Sean Hassett
Title: Director |
|||||
By: /s/ Ciaran Dunne
Name: Ciaran Dunne
Title: Director |
Registered Senior Notes Issued Under | Issuer | Guarantors | ||||||||||||
Indenture dated August 19, 2009 | Discovery Communications, LLC | Discovery, Inc., Scripps Networks Interactive, Inc. |
Date: August 3, 2021 | By: | /s/ David M. Zaslav | ||||||||||||||||||
David M. Zaslav | ||||||||||||||||||||
President and Chief Executive Officer |
Date: August 3, 2021 | 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: August 3, 2021 | 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: August 3, 2021 | By: | /s/ Gunnar Wiedenfels | ||||||||||||||||||
Gunnar Wiedenfels | ||||||||||||||||||||
Chief Financial Officer
|