|
þ
|
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
|
|
47-3373056
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
|
þ
|
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
|
Smaller reporting company
|
o
|
|
|
|
Emerging growth company
|
o
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A Common Stock
|
MSG
|
New York Stock Exchange
|
Class A Common Stock par value $0.01 per share
|
—
|
19,228,993
|
|
Class B Common Stock par value $0.01 per share
|
—
|
4,529,517
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2019 |
|
June 30,
2018 |
||||
|
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
|
||||
Current Assets:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
1,153,060
|
|
|
$
|
1,225,638
|
|
Restricted cash
|
|
29,033
|
|
|
30,982
|
|
||
Short-term investments
|
|
110,924
|
|
|
—
|
|
||
Accounts receivable, net
|
|
195,851
|
|
|
100,725
|
|
||
Net related party receivables
|
|
1,429
|
|
|
567
|
|
||
Prepaid expenses
|
|
55,065
|
|
|
28,761
|
|
||
Other current assets
|
|
69,189
|
|
|
28,996
|
|
||
Total current assets
|
|
1,614,551
|
|
|
1,415,669
|
|
||
Investments and loans to nonconsolidated affiliates
|
|
91,361
|
|
|
209,951
|
|
||
Property and equipment, net of accumulated depreciation and amortization of $785,712 and $713,357 as of March 31, 2019 and June 30, 2018, respectively
|
|
1,317,688
|
|
|
1,253,671
|
|
||
Amortizable intangible assets, net
|
|
226,949
|
|
|
243,806
|
|
||
Indefinite-lived intangible assets
|
|
175,985
|
|
|
175,985
|
|
||
Goodwill
|
|
392,513
|
|
|
392,513
|
|
||
Other assets
|
|
99,406
|
|
|
44,578
|
|
||
Total assets
|
|
$
|
3,918,453
|
|
|
$
|
3,736,173
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
See accompanying notes to consolidated financial statements.
|
|
|
March 31,
2019 |
|
June 30,
2018 |
||||
|
|
(Unaudited)
|
|
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
||||||
Current Liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
24,776
|
|
|
$
|
28,939
|
|
Net related party payables, current
|
|
32,195
|
|
|
13,675
|
|
||
Current portion of long-term debt, net of deferred financing costs
|
|
12,097
|
|
|
4,365
|
|
||
Accrued liabilities:
|
|
|
|
|
||||
Employee related costs
|
|
152,026
|
|
|
123,992
|
|
||
Other accrued liabilities
|
|
205,047
|
|
|
180,272
|
|
||
Collections due to promoters
|
|
72,560
|
|
|
89,513
|
|
||
Deferred revenue
|
|
282,125
|
|
|
324,749
|
|
||
Total current liabilities
|
|
780,826
|
|
|
765,505
|
|
||
Related party payables, noncurrent
|
|
172
|
|
|
—
|
|
||
Long-term debt, net of deferred financing costs
|
|
90,984
|
|
|
101,335
|
|
||
Defined benefit and other postretirement obligations
|
|
39,492
|
|
|
49,240
|
|
||
Other employee related costs
|
|
63,907
|
|
|
53,501
|
|
||
Deferred tax liabilities, net
|
|
91,080
|
|
|
78,968
|
|
||
Other liabilities
|
|
71,277
|
|
|
56,905
|
|
||
Total liabilities
|
|
1,137,738
|
|
|
1,105,454
|
|
||
Commitments and contingencies (see Note 9)
|
|
|
|
|
||||
Redeemable noncontrolling interests
|
|
71,759
|
|
|
76,684
|
|
||
The Madison Square Garden Company Stockholders’ Equity:
|
|
|
|
|
||||
Class A Common stock, par value $0.01, 120,000 shares authorized; 19,229 and 19,136 shares outstanding as of March 31, 2019 and June 30, 2018, respectively
|
|
204
|
|
|
204
|
|
||
Class B Common stock, par value $0.01, 30,000 shares authorized; 4,530 shares outstanding as of March 31, 2019 and June 30, 2018
|
|
45
|
|
|
45
|
|
||
Preferred stock, par value $0.01, 15,000 shares authorized; none outstanding as of March 31, 2019 and June 30, 2018
|
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
|
2,830,411
|
|
|
2,817,873
|
|
||
Treasury stock, at cost, 1,219 and 1,312 shares as of March 31, 2019 and June 30, 2018, respectively
|
|
(207,790
|
)
|
|
(223,662
|
)
|
||
Retained earnings (accumulated deficit)
|
|
102,234
|
|
|
(11,059
|
)
|
||
Accumulated other comprehensive loss
|
|
(37,187
|
)
|
|
(46,918
|
)
|
||
Total The Madison Square Garden Company stockholders’ equity
|
|
2,687,917
|
|
|
2,536,483
|
|
||
Nonredeemable noncontrolling interests
|
|
21,039
|
|
|
17,552
|
|
||
Total equity
|
|
2,708,956
|
|
|
2,554,035
|
|
||
Total liabilities, redeemable noncontrolling interests and equity
|
|
$
|
3,918,453
|
|
|
$
|
3,736,173
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
March 31,
|
|
March 31,
|
|||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|||||||||
Revenues (a)
|
|
$
|
517,190
|
|
|
$
|
459,621
|
|
|
$
|
1,367,512
|
|
|
$
|
1,241,138
|
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses:
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses (b)
|
|
310,792
|
|
|
299,420
|
|
|
821,510
|
|
|
735,440
|
|
||||
Selling, general and administrative expenses (c)
|
|
138,949
|
|
|
121,447
|
|
|
391,205
|
|
|
346,934
|
|
||||
Depreciation and amortization
|
|
28,936
|
|
|
30,429
|
|
|
88,792
|
|
|
91,519
|
|
||||
Operating income
|
|
38,513
|
|
|
8,325
|
|
|
66,005
|
|
|
67,245
|
|
||||
Other income (expense):
|
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) in equity method investments
|
|
(2,881
|
)
|
|
(678
|
)
|
|
17,131
|
|
|
1,439
|
|
||||
Interest income (d)
|
|
7,988
|
|
|
5,224
|
|
|
22,061
|
|
|
14,988
|
|
||||
Interest expense
|
|
(4,405
|
)
|
|
(3,965
|
)
|
|
(13,614
|
)
|
|
(11,474
|
)
|
||||
Miscellaneous income (expense), net
|
|
6,201
|
|
|
(440
|
)
|
|
(2,895
|
)
|
|
(2,678
|
)
|
||||
|
|
6,903
|
|
|
141
|
|
|
22,683
|
|
|
2,275
|
|
||||
Income from operations before income taxes
|
|
45,416
|
|
|
8,466
|
|
|
88,688
|
|
|
69,520
|
|
||||
Income tax benefit (expense)
|
|
(11,253
|
)
|
|
(652
|
)
|
|
(12,605
|
)
|
|
115,418
|
|
||||
Net income
|
|
34,163
|
|
|
7,814
|
|
|
76,083
|
|
|
184,938
|
|
||||
Less: Net income (loss) attributable to redeemable noncontrolling interests
|
|
(7
|
)
|
|
389
|
|
|
(3,662
|
)
|
|
522
|
|
||||
Less: Net loss attributable to nonredeemable noncontrolling interests
|
|
(1,101
|
)
|
|
(1,716
|
)
|
|
(4,913
|
)
|
|
(3,231
|
)
|
||||
Net income attributable to The Madison Square Garden Company’s stockholders
|
|
$
|
35,271
|
|
|
$
|
9,141
|
|
|
$
|
84,658
|
|
|
$
|
187,647
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share attributable to The Madison Square Garden Company’s stockholders
|
|
$
|
1.48
|
|
|
$
|
0.39
|
|
|
$
|
3.56
|
|
|
$
|
7.94
|
|
Diluted earnings per common share attributable to The Madison Square Garden Company’s stockholders
|
|
$
|
1.48
|
|
|
$
|
0.38
|
|
|
$
|
3.55
|
|
|
$
|
7.87
|
|
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
23,792
|
|
|
23,683
|
|
|
23,759
|
|
|
23,623
|
|
||||
Diluted
|
|
23,881
|
|
|
23,809
|
|
|
23,868
|
|
|
23,843
|
|
(a)
|
Includes revenues from related parties of $74,020 and $42,376 for the three months ended March 31, 2019 and 2018, respectively, and $145,766 and $119,417 for the nine months ended March 31, 2019 and 2018, respectively.
|
(b)
|
Includes net charges from related parties of $325 and $262 for the three months ended March 31, 2019 and 2018, respectively, and $814 and $833 for the nine months ended March 31, 2019 and 2018, respectively.
|
(c)
|
Includes net charges to related parties of $2,451 and $1,048 for the three months ended March 31, 2019 and 2018, respectively, and $5,892 and $3,672 for the nine months ended March 31, 2019 and 2018, respectively.
|
(d)
|
Includes interest income from nonconsolidated affiliates of $380 and $1,259 for the three months ended March 31, 2019 and 2018, respectively, and $2,714 and $4,576 for the nine months ended March 31, 2019 and 2018, respectively.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||||
|
|
March 31,
|
|
March 31,
|
||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||||||
Net income
|
|
|
|
$
|
34,163
|
|
|
|
|
$
|
7,814
|
|
|
|
|
$
|
76,083
|
|
|
|
|
$
|
184,938
|
|
||||||||
Other comprehensive income (loss), before income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Pension plans and postretirement plan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amounts reclassified from accumulated other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amortization of actuarial loss included in net periodic benefit cost
|
|
$
|
328
|
|
|
|
|
$
|
310
|
|
|
|
|
$
|
984
|
|
|
|
|
$
|
930
|
|
|
|
||||||||
Amortization of prior service credit included in net periodic benefit cost
|
|
(1
|
)
|
|
327
|
|
|
(10
|
)
|
|
300
|
|
|
(4
|
)
|
|
980
|
|
|
(28
|
)
|
|
902
|
|
||||||||
Cumulative translation adjustments
|
|
|
|
6,383
|
|
|
|
|
3,656
|
|
|
|
|
3,181
|
|
|
|
|
5,933
|
|
||||||||||||
Net changes related to available-for-sale securities
|
|
|
|
—
|
|
|
|
|
802
|
|
|
|
|
—
|
|
|
|
|
(7,411
|
)
|
||||||||||||
Other comprehensive income (loss)
|
|
|
|
6,710
|
|
|
|
|
4,758
|
|
|
|
|
4,161
|
|
|
|
|
(576
|
)
|
||||||||||||
Comprehensive income
|
|
|
|
40,873
|
|
|
|
|
12,572
|
|
|
|
|
80,244
|
|
|
|
|
184,362
|
|
||||||||||||
Less: Comprehensive income (loss) attributable to redeemable noncontrolling interests
|
|
|
|
(7
|
)
|
|
|
|
389
|
|
|
|
|
(3,662
|
)
|
|
|
|
522
|
|
||||||||||||
Less: Comprehensive loss attributable to nonredeemable noncontrolling interests
|
|
|
|
(1,101
|
)
|
|
|
|
(1,716
|
)
|
|
|
|
(4,913
|
)
|
|
|
|
(3,231
|
)
|
||||||||||||
Comprehensive income attributable to The Madison Square Garden Company’s stockholders
|
|
|
|
$
|
41,981
|
|
|
|
|
$
|
13,899
|
|
|
|
|
$
|
88,819
|
|
|
|
|
$
|
187,071
|
|
|
|
Nine Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net income
|
|
$
|
76,083
|
|
|
$
|
184,938
|
|
Adjustment to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
88,792
|
|
|
91,519
|
|
||
Provision for (benefit from) deferred income taxes
|
|
12,112
|
|
|
(115,818
|
)
|
||
Share-based compensation expense
|
|
45,984
|
|
|
36,892
|
|
||
Earnings in equity method investments
|
|
(17,131
|
)
|
|
(1,439
|
)
|
||
Purchase accounting adjustments associated with rent-related intangibles and deferred rent
|
|
3,197
|
|
|
3,474
|
|
||
Unrealized loss on equity investment with readily determinable fair value
|
|
2,405
|
|
|
—
|
|
||
Other non-cash adjustments
|
|
3,831
|
|
|
1,819
|
|
||
Change in assets and liabilities, net of acquisitions:
|
|
|
|
|
||||
Accounts receivable, net
|
|
(95,892
|
)
|
|
(40,067
|
)
|
||
Net related party receivables
|
|
(862
|
)
|
|
1,137
|
|
||
Prepaid expenses and other assets
|
|
(58,665
|
)
|
|
9,006
|
|
||
Accounts payable
|
|
(4,163
|
)
|
|
2,700
|
|
||
Net related party payables
|
|
18,692
|
|
|
9,776
|
|
||
Accrued and other liabilities
|
|
48,013
|
|
|
(58,256
|
)
|
||
Collections due to promoters
|
|
(16,953
|
)
|
|
16,125
|
|
||
Deferred revenue
|
|
(8,099
|
)
|
|
23,211
|
|
||
Net cash provided by operating activities
|
|
97,344
|
|
|
165,017
|
|
||
Cash flows from investing activities:
|
|
|
|
|
||||
Capital expenditures, net of acquisitions
|
|
(117,222
|
)
|
|
(159,113
|
)
|
||
Purchase of short-term investments
|
|
(112,735
|
)
|
|
—
|
|
||
Payments for acquisition of assets
|
|
—
|
|
|
(6,000
|
)
|
||
Payments for acquisition of businesses, net of cash acquired
|
|
—
|
|
|
(8,288
|
)
|
||
Investments and loans to nonconsolidated affiliates
|
|
(51,807
|
)
|
|
(11,132
|
)
|
||
Proceeds from sale of nonconsolidated affiliate
|
|
125,000
|
|
|
—
|
|
||
Loan repayment received from nonconsolidated affiliates
|
|
—
|
|
|
2,600
|
|
||
Loan repayment received from subordinated debt
|
|
4,765
|
|
|
—
|
|
||
Cash paid for notes receivable
|
|
(7,761
|
)
|
|
(1,500
|
)
|
||
Net cash used in investing activities
|
|
(159,760
|
)
|
|
(183,433
|
)
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
See accompanying notes to consolidated financial statements.
|
|
|
Nine Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash flows from financing activities:
|
|
|
|
|
||||
Repurchases of common stock
|
|
—
|
|
|
(11,830
|
)
|
||
Taxes paid in lieu of shares issued for equity-based compensation
|
|
(19,525
|
)
|
|
(33,589
|
)
|
||
Noncontrolling interest holders capital contribution
|
|
5,560
|
|
|
3,000
|
|
||
Distributions to noncontrolling interest holders
|
|
(1,263
|
)
|
|
(3,750
|
)
|
||
Loans from noncontrolling interest holders
|
|
606
|
|
|
—
|
|
||
Principal repayment on long-term debt
|
|
(3,929
|
)
|
|
—
|
|
||
Payment of contingent consideration
|
|
—
|
|
|
(4,000
|
)
|
||
Payments for financing costs
|
|
—
|
|
|
(62
|
)
|
||
Net cash used in financing activities
|
|
(18,551
|
)
|
|
(50,231
|
)
|
||
Effect of exchange rates on cash, cash equivalents and restricted cash
|
|
6,440
|
|
|
924
|
|
||
Net decrease in cash, cash equivalents and restricted cash
|
|
(74,527
|
)
|
|
(67,723
|
)
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
|
1,256,620
|
|
|
1,272,114
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
1,182,093
|
|
|
$
|
1,204,391
|
|
Non-cash investing and financing activities:
|
|
|
|
|
||||
Capital expenditures incurred but not yet paid
|
|
17,601
|
|
|
5,127
|
|
||
Tenant improvement paid by landlord
|
|
13,715
|
|
|
—
|
|
||
Share-based compensation capitalized in property and equipment
|
|
1,951
|
|
|
—
|
|
||
Accrued earn-out liability and other contingencies
|
|
—
|
|
|
4,573
|
|
||
Acquisition of assets not yet paid
|
|
—
|
|
|
3,000
|
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||||||||||||||
|
|
Common
Stock
Issued
|
|
Additional
Paid-In
Capital
|
|
Treasury
Stock
|
|
Retained Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total The Madison Square Garden Company Stockholders’ Equity
|
|
Non -
redeemable
Noncontrolling
Interests
|
|
Total Equity
|
|
Redeemable
Noncontrolling
Interests
|
||||||||||||||||||
Balance as of December 31, 2018
|
|
$
|
249
|
|
|
$
|
2,812,880
|
|
|
$
|
(207,790
|
)
|
|
$
|
66,963
|
|
|
$
|
(43,897
|
)
|
|
$
|
2,628,405
|
|
|
$
|
18,984
|
|
|
$
|
2,647,389
|
|
|
$
|
72,770
|
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,271
|
|
|
—
|
|
|
35,271
|
|
|
(1,101
|
)
|
|
34,170
|
|
|
(7
|
)
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,710
|
|
|
6,710
|
|
|
—
|
|
|
6,710
|
|
|
—
|
|
|||||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
41,981
|
|
|
(1,101
|
)
|
|
40,880
|
|
|
(7
|
)
|
||||||||||||||
Share-based compensation
|
|
—
|
|
|
17,531
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,531
|
|
|
—
|
|
|
17,531
|
|
|
—
|
|
|||||||||
Contribution of joint venture interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,156
|
|
|
3,156
|
|
|
—
|
|
|||||||||
Distributions to noncontrolling interest holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,004
|
)
|
|||||||||
Balance as of March 31, 2019
|
|
$
|
249
|
|
|
$
|
2,830,411
|
|
|
$
|
(207,790
|
)
|
|
$
|
102,234
|
|
|
$
|
(37,187
|
)
|
|
$
|
2,687,917
|
|
|
$
|
21,039
|
|
|
$
|
2,708,956
|
|
|
$
|
71,759
|
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||||||||||||||
|
|
Common Stock Issued
|
|
Additional
Paid-In Capital |
|
Treasury
Stock |
|
Retained Earnings
|
|
Accumulated
Other
Comprehensive Loss
|
|
Total The Madison Square Garden Company Stockholders’ Equity
|
|
Non -
redeemable
Noncontrolling
Interests |
|
Total Equity
|
|
Redeemable
Noncontrolling Interests |
||||||||||||||||||
Balance as of December 31, 2017
|
|
$
|
249
|
|
|
$
|
2,838,120
|
|
|
$
|
(242,495
|
)
|
|
$
|
27,693
|
|
|
$
|
(39,449
|
)
|
|
$
|
2,584,118
|
|
|
$
|
17,559
|
|
|
$
|
2,601,677
|
|
|
$
|
77,819
|
|
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,141
|
|
|
—
|
|
|
9,141
|
|
|
(1,716
|
)
|
|
7,425
|
|
|
389
|
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,758
|
|
|
4,758
|
|
|
—
|
|
|
4,758
|
|
|
—
|
|
|||||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
13,899
|
|
|
(1,716
|
)
|
|
12,183
|
|
|
389
|
|
||||||||||||||
Share-based compensation
|
|
—
|
|
|
10,076
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,076
|
|
|
—
|
|
|
10,076
|
|
|
—
|
|
|||||||||
Tax withholding associated with shares issued for equity-based compensation
|
|
—
|
|
|
(21,357
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,357
|
)
|
|
—
|
|
|
(21,357
|
)
|
|
—
|
|
|||||||||
Common stock issued under stock incentive plans
|
|
—
|
|
|
(17,938
|
)
|
|
17,938
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Contribution of joint venture interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,996
|
|
|
3,996
|
|
|
—
|
|
|||||||||
Balance as of March 31, 2018
|
|
$
|
249
|
|
|
$
|
2,808,901
|
|
|
$
|
(224,557
|
)
|
|
$
|
36,834
|
|
|
$
|
(34,691
|
)
|
|
$
|
2,586,736
|
|
|
$
|
19,839
|
|
|
$
|
2,606,575
|
|
|
$
|
78,208
|
|
|
|
Nine Months Ended March 31, 2019
|
||||||||||||||||||||||||||||||||||
|
|
Common
Stock
Issued
|
|
Additional
Paid-In
Capital
|
|
Treasury
Stock
|
|
Retained Earnings (Accumulated Deficit)
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total The Madison Square Garden Company Stockholders’ Equity
|
|
Non -
redeemable
Noncontrolling
Interests
|
|
Total Equity
|
|
Redeemable
Noncontrolling
Interests
|
||||||||||||||||||
Balance as of June 30, 2018
|
|
$
|
249
|
|
|
$
|
2,817,873
|
|
|
$
|
(223,662
|
)
|
|
$
|
(11,059
|
)
|
|
$
|
(46,918
|
)
|
|
$
|
2,536,483
|
|
|
$
|
17,552
|
|
|
$
|
2,554,035
|
|
|
$
|
76,684
|
|
Adoption of ASU No. 2016-01
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,570
|
)
|
|
5,570
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Adoption of ASC Topic 606
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,205
|
|
|
—
|
|
|
34,205
|
|
|
—
|
|
|
34,205
|
|
|
—
|
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,658
|
|
|
—
|
|
|
84,658
|
|
|
(4,913
|
)
|
|
79,745
|
|
|
(3,662
|
)
|
|||||||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,161
|
|
|
4,161
|
|
|
—
|
|
|
4,161
|
|
|
—
|
|
|||||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
88,819
|
|
|
(4,913
|
)
|
|
83,906
|
|
|
(3,662
|
)
|
||||||||||||||
Share-based compensation
|
|
—
|
|
|
47,935
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,935
|
|
|
—
|
|
|
47,935
|
|
|
—
|
|
|||||||||
Tax withholding associated with shares issued for equity-based compensation
|
|
—
|
|
|
(19,525
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,525
|
)
|
|
—
|
|
|
(19,525
|
)
|
|
—
|
|
|||||||||
Common stock issued under stock incentive plans
|
|
—
|
|
|
(15,872
|
)
|
|
15,872
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Contribution of joint venture interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,400
|
|
|
8,400
|
|
|
—
|
|
|||||||||
Distributions to noncontrolling interest holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,263
|
)
|
|||||||||
Balance as of March 31, 2019
|
|
$
|
249
|
|
|
$
|
2,830,411
|
|
|
$
|
(207,790
|
)
|
|
$
|
102,234
|
|
|
$
|
(37,187
|
)
|
|
$
|
2,687,917
|
|
|
$
|
21,039
|
|
|
$
|
2,708,956
|
|
|
$
|
71,759
|
|
|
|
Nine Months Ended March 31, 2018
|
||||||||||||||||||||||||||||||||||
|
|
Common Stock Issued
|
|
Additional
Paid-In Capital |
|
Treasury
Stock |
|
Retained Earnings (Accumulated Deficit)
|
|
Accumulated
Other
Comprehensive Loss
|
|
Total The Madison Square Garden Company Stockholders’ Equity
|
|
Non -
redeemable
Noncontrolling
Interests |
|
Total Equity
|
|
Redeemable
Noncontrolling Interests |
||||||||||||||||||
Balance as of June 30, 2017
|
|
$
|
249
|
|
|
$
|
2,832,516
|
|
|
$
|
(242,077
|
)
|
|
$
|
(148,410
|
)
|
|
$
|
(34,115
|
)
|
|
$
|
2,408,163
|
|
|
$
|
11,698
|
|
|
$
|
2,419,861
|
|
|
$
|
80,630
|
|
Change in accounting policy related to share-based forfeiture rates
|
|
—
|
|
|
2,403
|
|
|
—
|
|
|
(2,403
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
187,647
|
|
|
—
|
|
|
187,647
|
|
|
(3,231
|
)
|
|
184,416
|
|
|
522
|
|
|||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(576
|
)
|
|
(576
|
)
|
|
—
|
|
|
(576
|
)
|
|
—
|
|
|||||||||
Comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
187,071
|
|
|
(3,231
|
)
|
|
183,840
|
|
|
522
|
|
||||||||||||||
Share-based compensation
|
|
—
|
|
|
36,921
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,921
|
|
|
—
|
|
|
36,921
|
|
|
—
|
|
|||||||||
Tax withholding associated with shares issued for equity-based compensation
|
|
—
|
|
|
(33,589
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,589
|
)
|
|
—
|
|
|
(33,589
|
)
|
|
—
|
|
|||||||||
Common stock issued under stock incentive plans
|
|
—
|
|
|
(29,350
|
)
|
|
29,350
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Repurchases of common stock
|
|
—
|
|
|
—
|
|
|
(11,830
|
)
|
|
—
|
|
|
—
|
|
|
(11,830
|
)
|
|
—
|
|
|
(11,830
|
)
|
|
—
|
|
|||||||||
Contribution of joint venture interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,996
|
|
|
3,996
|
|
|
—
|
|
|||||||||
Distributions to noncontrolling interest holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(806
|
)
|
|
(806
|
)
|
|
(2,944
|
)
|
|||||||||
Noncontrolling interests from acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,182
|
|
|
8,182
|
|
|
—
|
|
|||||||||
Balance as of March 31, 2018
|
|
$
|
249
|
|
|
$
|
2,808,901
|
|
|
$
|
(224,557
|
)
|
|
$
|
36,834
|
|
|
$
|
(34,691
|
)
|
|
$
|
2,586,736
|
|
|
$
|
19,839
|
|
|
$
|
2,606,575
|
|
|
$
|
78,208
|
|
|
|
Three Months Ended March 31, 2019
|
||||||||||
|
|
As reported under
ASC Topic 606 |
|
Changes due to
the adoption of
ASC Topic 606 (a)
|
|
Amounts without adoption
of ASC Topic 606 |
||||||
Revenues
|
|
$
|
517,190
|
|
|
$
|
(41,392
|
)
|
|
$
|
475,798
|
|
|
|
|
|
|
|
|
||||||
Operating expenses:
|
|
|
|
|
|
|
||||||
Direct operating expenses
|
|
310,792
|
|
|
4,518
|
|
|
315,310
|
|
|||
Selling, general and administrative expenses
|
|
138,949
|
|
|
—
|
|
|
138,949
|
|
|||
Depreciation and amortization
|
|
28,936
|
|
|
—
|
|
|
28,936
|
|
|||
Operating income (loss)
|
|
$
|
38,513
|
|
|
$
|
(45,910
|
)
|
|
$
|
(7,397
|
)
|
|
|
Nine Months Ended March 31, 2019
|
||||||||||
|
|
As reported under
ASC Topic 606 |
|
Changes due to
the adoption of
ASC Topic 606 (a)
|
|
Amounts without adoption
of ASC Topic 606 |
||||||
Revenues
|
|
$
|
1,367,512
|
|
|
$
|
(39,623
|
)
|
|
$
|
1,327,889
|
|
|
|
|
|
|
|
|
||||||
Operating expenses:
|
|
|
|
|
|
|
||||||
Direct operating expenses
|
|
821,510
|
|
|
2,182
|
|
|
823,692
|
|
|||
Selling, general and administrative expenses
|
|
391,205
|
|
|
—
|
|
|
391,205
|
|
|||
Depreciation and amortization
|
|
88,792
|
|
|
—
|
|
|
88,792
|
|
|||
Operating income
|
|
$
|
66,005
|
|
|
$
|
(41,805
|
)
|
|
$
|
24,200
|
|
(a)
|
See Note 18 for the impact of the adoption of ASC Topic 606 on the Company’s reportable segments results of operations.
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||
|
|
MSG
Entertainment |
|
MSG
Sports |
|
Eliminations
|
|
Total
|
||||||||
Event-related (a)
|
|
$
|
144,459
|
|
|
$
|
159,405
|
|
|
$
|
(685
|
)
|
|
$
|
303,179
|
|
Sponsorship, signage and suite licenses
|
|
17,666
|
|
|
66,714
|
|
|
(171
|
)
|
|
84,209
|
|
||||
League distributions
|
|
—
|
|
|
50,996
|
|
|
—
|
|
|
50,996
|
|
||||
Local media rights fees from MSG Networks
|
|
—
|
|
|
66,073
|
|
|
—
|
|
|
66,073
|
|
||||
Other (b)
|
|
4,327
|
|
|
8,406
|
|
|
—
|
|
|
12,733
|
|
||||
Total revenues from contracts with customers
|
|
$
|
166,452
|
|
|
$
|
351,594
|
|
|
$
|
(856
|
)
|
|
$
|
517,190
|
|
|
|
Nine Months Ended March 31, 2019
|
||||||||||||||
|
|
MSG
Entertainment |
|
MSG
Sports |
|
Eliminations
|
|
Total
|
||||||||
Event-related (a)
|
|
$
|
564,244
|
|
|
$
|
316,368
|
|
|
$
|
(685
|
)
|
|
$
|
879,927
|
|
Sponsorship, signage and suite licenses
|
|
57,658
|
|
|
149,875
|
|
|
(511
|
)
|
|
207,022
|
|
||||
League distributions
|
|
—
|
|
|
107,924
|
|
|
—
|
|
|
107,924
|
|
||||
Local media rights fees from MSG Networks
|
|
—
|
|
|
130,244
|
|
|
—
|
|
|
130,244
|
|
||||
Other (b)
|
|
24,017
|
|
|
18,378
|
|
|
—
|
|
|
42,395
|
|
||||
Total revenues from contracts with customers
|
|
$
|
645,919
|
|
|
$
|
722,789
|
|
|
$
|
(1,196
|
)
|
|
$
|
1,367,512
|
|
(a)
|
Consists of (i) ticket sales and other ticket-related revenues, (ii) TAO Group’s entertainment dining and nightlife offerings, (iii) food, beverage and merchandise sales, and (iv) venue license fees from third-party promoters.
|
(b)
|
Primarily consists of (i) advertising commission revenue from MSG Networks, (ii) managed venue revenues from TAO Group, and (iii) revenues from Obscura.
|
|
|
March 31,
|
|
July 1,
|
||||
|
|
2019
|
|
2018
|
||||
Receivables from contracts with customers, net (a)
|
|
$
|
195,934
|
|
|
$
|
100,930
|
|
Contract assets, current (b)
|
|
32,454
|
|
|
4,366
|
|
||
Deferred revenue, including non-current portion (c)
|
|
296,392
|
|
|
304,501
|
|
(a)
|
Receivables from contracts with customers, which are reported in Accounts receivable, net and Net related party receivables in the Company’s consolidated balance sheets, represent the Company’s unconditional rights to consideration under its contracts with customers. As of March 31, 2019 and July 1, 2018, the Company’s receivables from contracts with customers above included $83 and $205, respectively, related to various related parties. See Note 17 for further details on these related party arrangements.
|
(b)
|
Contract assets, which are reported as Other current assets in the Company’s consolidated balance sheets, primarily relate to the Company’s rights to consideration for goods or services transferred to the customer, for which the Company does not have an unconditional right to bill as of the reporting date. Contract assets are transferred to accounts receivable once the Company’s right to consideration becomes unconditional. As of March 31, 2019, the Company’s contract assets above included $20,780 of contract assets related to local media rights with MSG Networks. See Note 17 for further details on these related party arrangements.
|
(c)
|
Deferred revenue primarily relates to the Company’s receipt of consideration from a customer in advance of the Company’s transfer of goods or services to that customer. Deferred revenue is reduced and the related revenue is recognized once the underlying goods or services are transferred to the customer. Revenue recognized for the nine months ended March 31, 2019 relating to the deferred revenue balance as of July 1, 2018 was $244,772.
|
Fiscal year 2019 (remainder)
|
|
$
|
42,384
|
|
Fiscal year 2020
|
|
207,438
|
|
|
Fiscal year 2021
|
|
170,701
|
|
|
Fiscal year 2022
|
|
128,453
|
|
|
Fiscal year 2023
|
|
74,898
|
|
|
Thereafter
|
|
172,613
|
|
|
|
|
$
|
796,487
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
March 31,
|
|
March 31,
|
||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
Weighted-average shares (denominator):
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares for basic EPS
|
|
23,792
|
|
|
23,683
|
|
|
23,759
|
|
|
23,623
|
|
Dilutive effect of shares issuable under share-based compensation plans
|
|
89
|
|
|
126
|
|
|
109
|
|
|
220
|
|
Weighted-average shares for diluted EPS
|
|
23,881
|
|
|
23,809
|
|
|
23,868
|
|
|
23,843
|
|
Weighted-average anti-dilutive shares
|
|
449
|
|
|
94
|
|
|
340
|
|
|
37
|
|
|
|
As of
|
||||||||||||||
|
|
March 31,
2019 |
|
June 30,
2018 |
|
March 31,
2018 |
|
June 30,
2017 |
||||||||
Captions on the consolidated balance sheets:
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
1,153,060
|
|
|
$
|
1,225,638
|
|
|
$
|
1,176,554
|
|
|
$
|
1,238,114
|
|
Restricted cash (a)
|
|
29,033
|
|
|
30,982
|
|
|
27,837
|
|
|
34,000
|
|
||||
Cash, cash equivalents and restricted cash on the consolidated statements of cash flows
|
|
$
|
1,182,093
|
|
|
$
|
1,256,620
|
|
|
$
|
1,204,391
|
|
|
$
|
1,272,114
|
|
(a)
|
See Note 2 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2018 for more information regarding the nature of restricted cash.
|
|
|
Ownership Percentage
|
|
Investment
|
|
Loan
|
|
Total
|
|||||||
March 31, 2019
|
|
|
|
|
|
|
|
|
|||||||
Equity method investments:
|
|
|
|
|
|
|
|
|
|||||||
SACO Technologies Inc. (“SACO”)
|
|
30
|
%
|
|
$
|
44,533
|
|
|
$
|
—
|
|
|
$
|
44,533
|
|
Tribeca Enterprises LLC (“Tribeca Enterprises”) (a)
|
|
50
|
%
|
|
7,074
|
|
|
20,625
|
|
|
27,699
|
|
|||
Others
|
|
|
|
|
8,602
|
|
|
—
|
|
|
8,602
|
|
|||
Equity investments without readily determinable fair values (b)
|
|
|
|
10,527
|
|
|
—
|
|
|
10,527
|
|
||||
Total investments and loans to nonconsolidated affiliates
|
|
|
|
$
|
70,736
|
|
|
$
|
20,625
|
|
|
$
|
91,361
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
June 30, 2018
|
|
|
|
|
|
|
|
|
|||||||
Equity method investments:
|
|
|
|
|
|
|
|
|
|||||||
Azoff MSG Entertainment LLC (“AMSGE”)
|
|
50
|
%
|
|
$
|
101,369
|
|
|
$
|
63,500
|
|
|
$
|
164,869
|
|
Tribeca Enterprises (a)
|
|
50
|
%
|
|
8,007
|
|
|
19,525
|
|
|
27,532
|
|
|||
Others
|
|
|
|
6,977
|
|
|
—
|
|
|
6,977
|
|
||||
Cost method investments (b)
|
|
|
|
10,573
|
|
|
—
|
|
|
10,573
|
|
||||
Total investments and loans to nonconsolidated affiliates
|
|
|
|
$
|
126,926
|
|
|
$
|
83,025
|
|
|
$
|
209,951
|
|
(a)
|
In connection with the Company’s investment in Tribeca Enterprises, the Company provides a $17,500 revolving credit facility to Tribeca Enterprises. Pursuant to the terms, the Tribeca Enterprises revolving credit facility will be terminated on June 30, 2021. The loan outstanding include payments-in-kind (“PIK”) interest of $3,125 and $2,025 as of March 31, 2019 and June 30, 2018, respectively. PIK interest owed does not reduce the availability under the revolving credit facility. The $17,500 Tribeca Enterprises revolving credit facility was fully drawn as of March 31, 2019 and June 30, 2018.
|
(b)
|
In accordance with the ASU No. 2016-01 and ASU No. 2018-03, that were adopted on July 1, 2018, the cost method accounting for equity investments was eliminated. Such investments are required to be presented at fair value. The Company has elected to account for its equity securities without readily determinable fair values that are carried at cost, adjusted for impairment and changes resulting from observable price fluctuations in orderly transactions for the identical or a similar investment of the same issuer (“Measurement Alternative”). The Company applies the Measurement Alternative, which is classified within Level III of the fair value hierarchy, on its equity investments without readily determinable fair values as of March 31, 2019 and July 1, 2018 and did not identify any adjustments.
|
|
|
|
|
|
|
|
|
|
|
|
|
||
MSG Entertainment
|
|
$
|
165,558
|
|
MSG Sports
|
|
226,955
|
|
|
|
|
$
|
392,513
|
|
|
|
|
||
Sports franchises (MSG Sports segment)
|
|
$
|
110,564
|
|
Trademarks (MSG Entertainment segment)
|
|
62,421
|
|
|
Photographic related rights (MSG Sports segment)
|
|
3,000
|
|
|
|
|
$
|
175,985
|
|
March 31, 2019
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Trade names
|
|
$
|
101,830
|
|
|
$
|
(10,956
|
)
|
|
$
|
90,874
|
|
Venue management contracts
|
|
79,000
|
|
|
(8,746
|
)
|
|
70,254
|
|
|||
Favorable lease assets
|
|
54,253
|
|
|
(9,231
|
)
|
|
45,022
|
|
|||
Season ticket holder relationships
|
|
50,032
|
|
|
(46,708
|
)
|
|
3,324
|
|
|||
Non-compete agreements
|
|
11,400
|
|
|
(3,800
|
)
|
|
7,600
|
|
|||
Festival rights
|
|
8,080
|
|
|
(1,481
|
)
|
|
6,599
|
|
|||
Other intangibles
|
|
10,064
|
|
|
(6,788
|
)
|
|
3,276
|
|
|||
|
|
$
|
314,659
|
|
|
$
|
(87,710
|
)
|
|
$
|
226,949
|
|
June 30, 2018
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Trade names
|
|
$
|
101,830
|
|
|
$
|
(6,658
|
)
|
|
$
|
95,172
|
|
Venue management contracts
|
|
79,000
|
|
|
(5,324
|
)
|
|
73,676
|
|
|||
Favorable lease assets
|
|
54,253
|
|
|
(5,686
|
)
|
|
48,567
|
|
|||
Season ticket holder relationships
|
|
50,032
|
|
|
(44,206
|
)
|
|
5,826
|
|
|||
Non-compete agreements
|
|
11,400
|
|
|
(2,266
|
)
|
|
9,134
|
|
|||
Festival rights
|
|
8,080
|
|
|
(1,078
|
)
|
|
7,002
|
|
|||
Other intangibles
|
|
10,064
|
|
|
(5,635
|
)
|
|
4,429
|
|
|||
|
|
$
|
314,659
|
|
|
$
|
(70,853
|
)
|
|
$
|
243,806
|
|
|
|
Fair Value Hierarchy
|
|
March 31,
2019 |
|
June 30,
2018 |
||||
Assets:
|
|
|
|
|
|
|
||||
Commercial Paper
|
|
I
|
|
$
|
179,916
|
|
|
$
|
147,098
|
|
Money market accounts
|
|
I
|
|
142,355
|
|
|
151,887
|
|
||
Time deposits
|
|
I
|
|
803,410
|
|
|
891,923
|
|
||
Equity investment with readily determinable fair value
|
|
I
|
|
18,351
|
|
|
20,756
|
|
||
Total assets measured at fair value
|
|
|
|
$
|
1,144,032
|
|
|
$
|
1,211,664
|
|
|
|
March 31, 2019
|
|
June 30, 2018
|
||||||||||||
|
|
Carrying
Value
|
|
Fair
Value
|
|
Carrying
Value |
|
Fair
Value |
||||||||
Assets
|
|
|
|
|
|
|
|
|
||||||||
Notes receivable, including interest accruals
|
|
$
|
11,916
|
|
|
$
|
11,916
|
|
|
$
|
4,116
|
|
|
$
|
4,116
|
|
Short-term investments (a)
|
|
110,924
|
|
|
110,924
|
|
|
—
|
|
|
—
|
|
||||
Equity investment with readily determinable fair value (b)
|
|
18,351
|
|
|
18,351
|
|
|
20,756
|
|
|
20,756
|
|
||||
Subordinated term loan receivable (c)
|
|
58,735
|
|
|
57,932
|
|
|
—
|
|
|
—
|
|
||||
Liabilities
|
|
|
|
|
|
|
|
|
||||||||
Long-term debt, including current portion (d)
|
|
$
|
105,383
|
|
|
$
|
102,974
|
|
|
$
|
109,313
|
|
|
$
|
111,588
|
|
(a)
|
The Company’s short-term investment is an U.K. pounds sterling denominated time deposit with a banking institution in London that has an original six-month maturity date from inception. See Note 2 for more information on this short-term investment.
|
(b)
|
Aggregate cost basis for the Company’s equity investment with readily determinable fair value in Townsquare, including transaction costs, was $23,222 as of March 31, 2019. The fair value of this investment is determined based on quoted market prices in an active market on the NYSE, which is classified within Level I of the fair value hierarchy. For the three and nine months ended March 31, 2019, the Company recorded an unrealized gain (loss) of $5,261 and $(2,405), respectively, as a result of changes in the market value related to this investment. The unrealized gain (loss) is reported in Miscellaneous income (expense), net in the accompanying consolidated statement of operations.
|
(c)
|
In connection with the sale of the Company’s joint venture interest in AMSGE in December 2018, the $63,500 outstanding balance under the revolving credit facility extended by the Company to AMSGE was converted to a subordinated term loan with a maturity date of September 20, 2021. The subordinated loan was assumed by an affiliate of AMSGE. During the three months ended March 31, 2019, the Company received a $4,765 principal repayment. The Company’s subordinated term loan receivable is classified within Level II of the fair value hierarchy as it is valued using quoted indices of similar securities for which the inputs are readily observable. See Note 7 for more information on this subordinated term loan receivable.
|
(d)
|
On January 31, 2017, TAO Group Intermediate Holdings LLC (“TAOIH”), TAO Group Operating LLC (“TAOG”) and certain of its subsidiaries entered into a $110,000 senior secured five-year term loan facility. The Company’s long-term debt is classified within Level II of the fair value hierarchy as it is valued using quoted indices of similar securities for which the inputs are readily observable. See Note 11 for more information on this long-term debt.
|
|
|
March 31, 2019
|
||||||||||
|
|
TAO Term Loan Facility
|
|
Deferred Financing Costs
|
|
Total
|
||||||
Current portion of long-term debt, net of deferred financing costs (a)
|
|
$
|
12,430
|
|
|
$
|
(939
|
)
|
|
$
|
11,491
|
|
Long-term debt, net of deferred financing costs
|
|
92,953
|
|
|
(1,969
|
)
|
|
90,984
|
|
|||
Total
|
|
$
|
105,383
|
|
|
$
|
(2,908
|
)
|
|
$
|
102,475
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
||||||||||
|
|
TAO Term Loan Facility
|
|
Deferred Financing Costs
|
|
Total
|
||||||
Current portion of long-term debt, net of deferred financing costs
|
|
$
|
5,304
|
|
|
$
|
(939
|
)
|
|
$
|
4,365
|
|
Long-term debt, net of deferred financing costs
|
|
104,009
|
|
|
(2,674
|
)
|
|
101,335
|
|
|||
Total
|
|
$
|
109,313
|
|
|
$
|
(3,613
|
)
|
|
$
|
105,700
|
|
(a)
|
In addition to the TAO Term Loan Facility disclosed above, the Company’ s Current portion of long-term debt, net of deferred financing costs in the accompanying consolidated balance sheet as of March 31, 2019 also include $606 of short-term notes with respect to loans received by BCE from its noncontrolling interest holder during the nine months ended March 31, 2019.
|
|
|
March 31,
2019 |
|
June 30,
2018 |
||||
Other current assets
|
|
$
|
778
|
|
|
$
|
778
|
|
Other assets
|
|
1,323
|
|
|
1,906
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Pension Plans
|
|
Postretirement Plan
|
||||||||||||
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
|
|
March 31,
|
|
March 31,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Service cost
|
|
$
|
20
|
|
|
$
|
21
|
|
|
$
|
28
|
|
|
$
|
31
|
|
Interest cost
|
|
1,473
|
|
|
1,306
|
|
|
58
|
|
|
45
|
|
||||
Expected return on plan assets
|
|
(781
|
)
|
|
(658
|
)
|
|
—
|
|
|
—
|
|
||||
Recognized actuarial loss
|
|
318
|
|
|
310
|
|
|
10
|
|
|
—
|
|
||||
Amortization of unrecognized prior service credit
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(10
|
)
|
||||
Net periodic benefit cost
|
|
$
|
1,030
|
|
|
$
|
979
|
|
|
$
|
95
|
|
|
$
|
66
|
|
|
|
Pension Plans
|
|
Postretirement Plan
|
||||||||||||
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
March 31,
|
|
March 31,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Service cost
|
|
$
|
60
|
|
|
$
|
63
|
|
|
$
|
83
|
|
|
$
|
94
|
|
Interest cost
|
|
4,419
|
|
|
3,919
|
|
|
173
|
|
|
135
|
|
||||
Expected return on plan assets
|
|
(2,344
|
)
|
|
(1,975
|
)
|
|
—
|
|
|
—
|
|
||||
Recognized actuarial loss
|
|
954
|
|
|
930
|
|
|
30
|
|
|
—
|
|
||||
Amortization of unrecognized prior service credit
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(28
|
)
|
||||
Net periodic benefit cost
|
|
$
|
3,089
|
|
|
$
|
2,937
|
|
|
$
|
282
|
|
|
$
|
201
|
|
|
Savings Plans
|
|
Union Savings Plan
|
||||||||||||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||
|
March 31,
|
|
March 31,
|
|
March 31,
|
|
March 31,
|
||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||
|
$
|
2,248
|
|
|
$
|
2,252
|
|
|
$
|
7,624
|
|
|
$
|
6,394
|
|
|
$
|
450
|
|
|
$
|
31
|
|
|
$
|
498
|
|
|
$
|
111
|
|
|
Number of
|
|
Weighted-Average
Fair Value
Per Share at
Date of Grant
|
||||||
|
Nonperformance
Based Vesting
RSUs
|
|
Performance
Based Vesting
RSUs |
|
|||||
Unvested award balance, June 30, 2018
|
212
|
|
|
271
|
|
|
$
|
192.41
|
|
Granted
|
145
|
|
|
153
|
|
|
$
|
305.40
|
|
Vested
|
(123
|
)
|
|
(46
|
)
|
|
$
|
184.65
|
|
Forfeited
|
(13
|
)
|
|
(21
|
)
|
|
$
|
231.66
|
|
Unvested award balance, March 31, 2019
|
221
|
|
|
357
|
|
|
$
|
250.65
|
|
|
Number of
Time Vesting Options
|
|
Weighted-Average Exercise Price Per Share
|
|
Weighted-Average Remaining Contractual Term (In Years)
|
|
Aggregate Intrinsic Value
|
|||||
|
|
|
|
|||||||||
Balance as of June 30, 2018
|
94
|
|
|
$
|
210.13
|
|
|
|
|
|
||
Granted
|
449
|
|
|
$
|
349.57
|
|
|
|
|
|
||
Balance as of March 31, 2019
|
543
|
|
|
$
|
325.47
|
|
|
7.31
|
|
$
|
7,788
|
|
Exercisable as of March 31, 2019
|
31
|
|
|
$
|
210.13
|
|
|
8.72
|
|
$
|
2,596
|
|
|
Market Price
|
|
10% Premium
|
|
25% Premium
|
||||||
Weighted-average grant date fair value
|
$
|
79.99
|
|
|
$
|
69.33
|
|
|
$
|
55.64
|
|
Expected term
|
4.98 years
|
|
|
5.10 years
|
|
|
5.29 years
|
|
|||
Expected volatility
|
22.11
|
%
|
|
22.11
|
%
|
|
22.11
|
%
|
|||
Risk-free interest rate
|
3.02
|
%
|
|
3.11
|
%
|
|
3.11
|
%
|
|
Three Months Ended March 31, 2019
|
||||||||||||||
|
Pension Plans and
Postretirement
Plan
|
|
Cumulative Translation Adjustments
|
|
Unrealized Gain (Loss) on Available-for-sale
Securities (b)
|
|
Accumulated
Other
Comprehensive
Loss
|
||||||||
Balance as of December 31, 2018
|
$
|
(40,193
|
)
|
|
$
|
(3,704
|
)
|
|
$
|
—
|
|
|
$
|
(43,897
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
6,383
|
|
|
—
|
|
|
6,383
|
|
||||
Amounts reclassified from accumulated other comprehensive loss (a)
|
327
|
|
|
—
|
|
|
—
|
|
|
327
|
|
||||
Other comprehensive income
|
327
|
|
|
6,383
|
|
|
—
|
|
|
6,710
|
|
||||
Balance as of March 31, 2019
|
$
|
(39,866
|
)
|
|
$
|
2,679
|
|
|
$
|
—
|
|
|
$
|
(37,187
|
)
|
|
Three Months Ended March 31, 2018
|
||||||||||||||
|
Pension Plans and
Postretirement
Plan
|
|
Cumulative Translation Adjustments
|
|
Unrealized Gain (Loss) on Available-for-sale
Securities
|
|
Accumulated
Other
Comprehensive
Loss
|
||||||||
Balance as of December 31, 2017
|
$
|
(38,806
|
)
|
|
$
|
2,277
|
|
|
$
|
(2,920
|
)
|
|
$
|
(39,449
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
3,656
|
|
|
802
|
|
|
4,458
|
|
||||
Amounts reclassified from accumulated other comprehensive loss (a)
|
300
|
|
|
—
|
|
|
—
|
|
|
300
|
|
||||
Other comprehensive income
|
300
|
|
|
3,656
|
|
|
802
|
|
|
4,758
|
|
||||
Balance as of March 31, 2018
|
$
|
(38,506
|
)
|
|
$
|
5,933
|
|
|
$
|
(2,118
|
)
|
|
$
|
(34,691
|
)
|
|
Nine Months Ended March 31, 2019
|
||||||||||||||
|
Pension Plans and
Postretirement
Plan
|
|
Cumulative Translation Adjustments
|
|
Unrealized Gain (Loss) on Available-for-sale
Securities (b)
|
|
Accumulated
Other
Comprehensive
Loss
|
||||||||
Balance as of June 30, 2018
|
$
|
(40,846
|
)
|
|
$
|
(502
|
)
|
|
$
|
(5,570
|
)
|
|
$
|
(46,918
|
)
|
Reclassification of unrealized loss on available-for-sale securities
|
—
|
|
|
—
|
|
|
5,570
|
|
|
5,570
|
|
||||
Other comprehensive income before reclassifications
|
—
|
|
|
3,181
|
|
|
—
|
|
|
3,181
|
|
||||
Amounts reclassified from accumulated other comprehensive loss (a)
|
980
|
|
|
—
|
|
|
—
|
|
|
980
|
|
||||
Other comprehensive income
|
980
|
|
|
3,181
|
|
|
—
|
|
|
4,161
|
|
||||
Balance as of March 31, 2019
|
$
|
(39,866
|
)
|
|
$
|
2,679
|
|
|
$
|
—
|
|
|
$
|
(37,187
|
)
|
|
Nine Months Ended March 31, 2018
|
||||||||||||||
|
Pension Plans and
Postretirement
Plan
|
|
Cumulative Translation Adjustments
|
|
Unrealized Gain (Loss) on Available-for-sale
Securities
|
|
Accumulated
Other
Comprehensive
Loss
|
||||||||
Balance as of June 30, 2017
|
$
|
(39,408
|
)
|
|
$
|
—
|
|
|
$
|
5,293
|
|
|
$
|
(34,115
|
)
|
Other comprehensive income (loss) before reclassifications
|
—
|
|
|
5,933
|
|
|
(7,411
|
)
|
|
(1,478
|
)
|
||||
Amounts reclassified from accumulated other comprehensive loss (a)
|
902
|
|
|
—
|
|
|
—
|
|
|
902
|
|
||||
Other comprehensive income (loss)
|
902
|
|
|
5,933
|
|
|
(7,411
|
)
|
|
(576
|
)
|
||||
Balance as of March 31, 2018
|
$
|
(38,506
|
)
|
|
$
|
5,933
|
|
|
$
|
(2,118
|
)
|
|
$
|
(34,691
|
)
|
(a)
|
Amounts reclassified from accumulated other comprehensive loss represent the amortization of net actuarial loss and net unrecognized prior service credit included in net periodic benefit cost, which is reflected under Miscellaneous income (expense), net in the accompanying consolidated statements of operations (see Note 12).
|
(b)
|
As of July 1, 2018, upon adoption of ASU No. 2016-01, the Company recorded a transition adjustment to reclassify accumulated other comprehensive loss associated with its investment in Townsquare in the amount of $2,466 pre-tax ($5,570, net of tax) to accumulated deficit. See Notes 2 and 10 for more information on the Company’s adoption of ASU No. 2016-01 related to its investment in Townsquare and its impact on the Company’s operating results for the three and nine months ended March 31, 2019.
|
|
|
Three Months Ended March 31,
|
|
Nine Months Ended March 31,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenues
|
|
$
|
74,020
|
|
|
$
|
42,376
|
|
|
$
|
145,766
|
|
|
$
|
119,417
|
|
Operating expenses (credits):
|
|
|
|
|
|
|
|
|
||||||||
Corporate general and administrative expenses, net - MSG Networks
|
|
$
|
(2,514
|
)
|
|
$
|
(2,551
|
)
|
|
$
|
(7,790
|
)
|
|
$
|
(7,501
|
)
|
Consulting fees
|
|
—
|
|
|
1,014
|
|
|
1,792
|
|
|
3,043
|
|
||||
Advertising expenses
|
|
403
|
|
|
268
|
|
|
749
|
|
|
898
|
|
||||
Other operating expenses, net
|
|
(15
|
)
|
|
483
|
|
|
171
|
|
|
721
|
|
|
|||||||||||||||||||||||||
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment |
|
MSG
Sports |
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
$
|
166,452
|
|
|
$
|
351,594
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(856
|
)
|
|
$
|
517,190
|
|
Direct operating expenses
|
|
|
108,982
|
|
|
200,849
|
|
|
101
|
|
|
1,031
|
|
|
(171
|
)
|
|
310,792
|
|
||||||
Selling, general and administrative expenses
|
(a)
|
|
54,255
|
|
|
52,383
|
|
|
32,842
|
|
|
88
|
|
|
(619
|
)
|
|
138,949
|
|
||||||
Depreciation and amortization
|
(b)
|
|
4,899
|
|
|
1,899
|
|
|
18,359
|
|
|
3,779
|
|
|
—
|
|
|
28,936
|
|
||||||
Operating income (loss)
|
|
|
$
|
(1,684
|
)
|
|
$
|
96,463
|
|
|
$
|
(51,302
|
)
|
|
$
|
(4,898
|
)
|
|
$
|
(66
|
)
|
|
$
|
38,513
|
|
Loss in equity method investments
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,881
|
)
|
|||||||||||
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
7,988
|
|
|||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,405
|
)
|
|||||||||||
Miscellaneous income, net
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
6,201
|
|
|||||||||||
Income from operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
45,416
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of operating income (loss) to adjusted operating income (loss):
|
|
|
|
|
|||||||||||||||||||||
Operating income (loss)
|
|
|
$
|
(1,684
|
)
|
|
$
|
96,463
|
|
|
$
|
(51,302
|
)
|
|
$
|
(4,898
|
)
|
|
$
|
(66
|
)
|
|
$
|
38,513
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation
|
|
|
4,022
|
|
|
4,767
|
|
|
6,791
|
|
|
—
|
|
|
—
|
|
|
15,580
|
|
||||||
Depreciation and amortization
|
|
|
4,899
|
|
|
1,899
|
|
|
18,359
|
|
|
3,779
|
|
|
—
|
|
|
28,936
|
|
||||||
Other purchase accounting adjustments
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,119
|
|
|
—
|
|
|
1,119
|
|
||||||
Adjusted operating income (loss)
|
|
|
$
|
7,237
|
|
|
$
|
103,129
|
|
|
$
|
(26,152
|
)
|
|
$
|
—
|
|
|
$
|
(66
|
)
|
|
$
|
84,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(d)
|
|
$
|
4,098
|
|
|
$
|
779
|
|
|
$
|
31,292
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
36,169
|
|
|
|||||||||||||||||||||||||
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment
|
|
MSG
Sports
|
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
$
|
159,586
|
|
|
$
|
300,148
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(113
|
)
|
|
$
|
459,621
|
|
Direct operating expenses
|
|
|
102,263
|
|
|
196,083
|
|
|
—
|
|
|
1,187
|
|
|
(113
|
)
|
|
299,420
|
|
||||||
Selling, general and administrative expenses
|
(a)
|
|
50,249
|
|
|
48,633
|
|
|
22,440
|
|
|
125
|
|
|
—
|
|
|
121,447
|
|
||||||
Depreciation and amortization
|
(b)
|
|
4,686
|
|
|
1,789
|
|
|
19,065
|
|
|
4,889
|
|
|
—
|
|
|
30,429
|
|
||||||
Operating income (loss)
|
|
|
$
|
2,388
|
|
|
$
|
53,643
|
|
|
$
|
(41,505
|
)
|
|
$
|
(6,201
|
)
|
|
$
|
—
|
|
|
$
|
8,325
|
|
Loss in equity method investments
|
|
|
|
|
|
|
|
|
|
|
|
|
(678
|
)
|
|||||||||||
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
5,224
|
|
|||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,965
|
)
|
|||||||||||
Miscellaneous expense, net
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
(440
|
)
|
|||||||||||
Income from operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,466
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of operating income (loss) to adjusted operating income (loss):
|
|
|
|
|
|||||||||||||||||||||
Operating income (loss)
|
|
|
$
|
2,388
|
|
|
$
|
53,643
|
|
|
$
|
(41,505
|
)
|
|
$
|
(6,201
|
)
|
|
$
|
—
|
|
|
$
|
8,325
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation
|
|
|
2,681
|
|
|
3,733
|
|
|
3,662
|
|
|
—
|
|
|
—
|
|
|
10,076
|
|
||||||
Depreciation and amortization
|
|
|
4,686
|
|
|
1,789
|
|
|
19,065
|
|
|
4,889
|
|
|
—
|
|
|
30,429
|
|
||||||
Other purchase accounting adjustments
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,312
|
|
|
—
|
|
|
1,312
|
|
||||||
Adjusted operating income (loss)
|
|
|
$
|
9,755
|
|
|
$
|
59,165
|
|
|
$
|
(18,778
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(d)
|
|
$
|
9,302
|
|
|
$
|
1,479
|
|
|
$
|
20,648
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31,429
|
|
|
|||||||||||||||||||||||||
|
|
|
Nine Months Ended March 31, 2019
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment
|
|
MSG
Sports
|
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
$
|
645,919
|
|
|
$
|
722,789
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,196
|
)
|
|
$
|
1,367,512
|
|
Direct operating expenses
|
|
|
383,781
|
|
|
434,882
|
|
|
160
|
|
|
3,198
|
|
|
(511
|
)
|
|
821,510
|
|
||||||
Selling, general and administrative expenses
|
(a)
|
|
155,681
|
|
|
147,913
|
|
|
87,439
|
|
|
669
|
|
|
(497
|
)
|
|
391,205
|
|
||||||
Depreciation and amortization
|
(b)
|
|
13,150
|
|
|
5,825
|
|
|
56,576
|
|
|
13,241
|
|
|
—
|
|
|
88,792
|
|
||||||
Operating income (loss)
|
|
|
$
|
93,307
|
|
|
$
|
134,169
|
|
|
$
|
(144,175
|
)
|
|
$
|
(17,108
|
)
|
|
$
|
(188
|
)
|
|
$
|
66,005
|
|
Earnings in equity method investments
|
|
|
|
|
|
|
|
|
|
|
|
|
17,131
|
|
|||||||||||
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
22,061
|
|
|||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,614
|
)
|
|||||||||||
Miscellaneous expense, net
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
(2,895
|
)
|
|||||||||||
Income from operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
88,688
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of operating income (loss) to adjusted operating income (loss):
|
|
|
|
|
|||||||||||||||||||||
Operating income (loss)
|
|
|
$
|
93,307
|
|
|
$
|
134,169
|
|
|
$
|
(144,175
|
)
|
|
$
|
(17,108
|
)
|
|
$
|
(188
|
)
|
|
$
|
66,005
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation
|
|
|
10,823
|
|
|
12,357
|
|
|
22,804
|
|
|
—
|
|
|
—
|
|
|
45,984
|
|
||||||
Depreciation and amortization
|
|
|
13,150
|
|
|
5,825
|
|
|
56,576
|
|
|
13,241
|
|
|
—
|
|
|
88,792
|
|
||||||
Other purchase accounting adjustments
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,867
|
|
|
—
|
|
|
3,867
|
|
||||||
Adjusted operating income (loss)
|
|
|
$
|
117,280
|
|
|
$
|
152,351
|
|
|
$
|
(64,795
|
)
|
|
$
|
—
|
|
|
$
|
(188
|
)
|
|
$
|
204,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(d)
|
|
$
|
18,435
|
|
|
$
|
2,909
|
|
|
$
|
95,878
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
117,222
|
|
|
|||||||||||||||||||||||||
|
|
|
Nine Months Ended March 31, 2018
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment
|
|
MSG
Sports
|
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
$
|
595,083
|
|
|
$
|
646,168
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(113
|
)
|
|
$
|
1,241,138
|
|
Direct operating expenses
|
|
|
354,792
|
|
|
377,233
|
|
|
41
|
|
|
3,487
|
|
|
(113
|
)
|
|
735,440
|
|
||||||
Selling, general and administrative expenses
|
(a)
|
|
139,697
|
|
|
139,504
|
|
|
67,584
|
|
|
149
|
|
|
—
|
|
|
346,934
|
|
||||||
Depreciation and amortization
|
(b)
|
|
13,209
|
|
|
5,544
|
|
|
58,954
|
|
|
13,812
|
|
|
—
|
|
|
91,519
|
|
||||||
Operating income (loss)
|
|
|
$
|
87,385
|
|
|
$
|
123,887
|
|
|
$
|
(126,579
|
)
|
|
$
|
(17,448
|
)
|
|
$
|
—
|
|
|
$
|
67,245
|
|
Earnings in equity method investments
|
|
|
|
|
|
|
|
|
|
|
|
|
1,439
|
|
|||||||||||
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
14,988
|
|
|||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,474
|
)
|
|||||||||||
Miscellaneous expense, net
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
(2,678
|
)
|
|||||||||||
Income from operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
69,520
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Reconciliation of operating income (loss) to adjusted operating income (loss):
|
|
|
|
|
|||||||||||||||||||||
Operating income (loss)
|
|
|
$
|
87,385
|
|
|
$
|
123,887
|
|
|
$
|
(126,579
|
)
|
|
$
|
(17,448
|
)
|
|
$
|
—
|
|
|
$
|
67,245
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Share-based compensation
|
|
|
9,633
|
|
|
11,874
|
|
|
15,385
|
|
|
—
|
|
|
—
|
|
|
36,892
|
|
||||||
Depreciation and amortization
|
|
|
13,209
|
|
|
5,544
|
|
|
58,954
|
|
|
13,812
|
|
|
—
|
|
|
91,519
|
|
||||||
Other purchase accounting adjustments
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
3,636
|
|
|
$
|
—
|
|
|
3,636
|
|
||||
Adjusted operating income (loss)
|
|
|
$
|
110,227
|
|
|
$
|
141,305
|
|
|
$
|
(52,240
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
199,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(d)
|
|
$
|
20,415
|
|
|
$
|
3,038
|
|
|
$
|
135,660
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
159,113
|
|
(a)
|
Corporate and Other’s selling, general and administrative expenses primarily consist of unallocated corporate general and administrative costs, including expenses associated with the Company’s business development initiatives.
|
(b)
|
Corporate and Other principally includes depreciation and amortization of The Garden, Hulu Theater at Madison Square Garden, the Forum, and certain corporate property, equipment and leasehold improvement assets not allocated to the Company’s reportable segments.
|
(c)
|
Miscellaneous income (expense), net for the three and nine months ended March 31, 2019 reflected $5,261 and ($2,405), respectively, of unrealized gain (loss) for the Company’s investment in Townsquare in connection with the prospective adoption of ASU No. 2016-01. In addition, miscellaneous income (expense), net for the three and nine months ended March 31, 2019 and 2018 also reflected non-service cost components of net periodic pension and postretirement benefit cost in
|
(d)
|
Substantially all of Corporate and Other’s capital expenditures for the three and nine months ended March 31, 2019 are related to the Company’s planned MSG Spheres in Las Vegas and London. MSG Entertainment’s capital expenditures for the nine months ended March 31, 2019 are primarily associated with the opening of a new TAO Group venue. Substantially all of Corporate and Other’s capital expenditures for the nine months ended March 31, 2018 are related to the purchase of land in London and the Company’s planned MSG Spheres in Las Vegas and London. MSG Entertainment’s capital expenditures for the nine months ended March 31, 2018 are primarily associated with certain investments with respect to Radio City Music Hall and capital expenditures made by TAO Group.
|
|
|||||||||||||||||||||||||
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment |
|
MSG
Sports |
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
As reported under ASC Topic 606:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Revenues
|
|
|
$
|
166,452
|
|
|
$
|
351,594
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(856
|
)
|
|
$
|
517,190
|
|
Direct operating expenses
|
|
|
108,982
|
|
|
200,849
|
|
|
101
|
|
|
1,031
|
|
|
(171
|
)
|
|
310,792
|
|
||||||
Selling, general and administrative expenses
|
|
|
54,255
|
|
|
52,383
|
|
|
32,842
|
|
|
88
|
|
|
(619
|
)
|
|
138,949
|
|
||||||
Depreciation and amortization
|
|
|
4,899
|
|
|
1,899
|
|
|
18,359
|
|
|
3,779
|
|
|
—
|
|
|
28,936
|
|
||||||
Operating income (loss)
|
|
|
$
|
(1,684
|
)
|
|
$
|
96,463
|
|
|
$
|
(51,302
|
)
|
|
$
|
(4,898
|
)
|
|
$
|
(66
|
)
|
|
$
|
38,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Changes due to the adoption of ASC Topic 606 (a)
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Revenues
|
|
|
$
|
3,878
|
|
|
$
|
(45,270
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(41,392
|
)
|
Direct operating expenses
|
|
|
4,388
|
|
|
130
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,518
|
|
||||||
Selling, general and administrative expenses
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Depreciation and amortization
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Operating income (loss)
|
|
|
$
|
(510
|
)
|
|
$
|
(45,400
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(45,910
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amounts without the adoption of ASC Topic 606
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Revenues
|
|
|
$
|
170,330
|
|
|
$
|
306,324
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(856
|
)
|
|
$
|
475,798
|
|
Direct operating expenses
|
|
|
113,370
|
|
|
200,979
|
|
|
101
|
|
|
1,031
|
|
|
(171
|
)
|
|
315,310
|
|
||||||
Selling, general and administrative expenses
|
|
|
54,255
|
|
|
52,383
|
|
|
32,842
|
|
|
88
|
|
|
(619
|
)
|
|
138,949
|
|
||||||
Depreciation and amortization
|
|
|
4,899
|
|
|
1,899
|
|
|
18,359
|
|
|
3,779
|
|
|
—
|
|
|
28,936
|
|
||||||
Operating income (loss)
|
|
|
$
|
(2,194
|
)
|
|
$
|
51,063
|
|
|
$
|
(51,302
|
)
|
|
$
|
(4,898
|
)
|
|
$
|
(66
|
)
|
|
$
|
(7,397
|
)
|
|
|||||||||||||||||||||||||
|
|
|
Nine Months Ended March 31, 2019
|
||||||||||||||||||||||
|
|
|
MSG
Entertainment |
|
MSG
Sports |
|
Corporate and Other
|
|
Purchase
accounting adjustments |
|
Inter-segment eliminations
|
|
Total
|
||||||||||||
As reported under ASC Topic 606:
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Revenues
|
|
|
$
|
645,919
|
|
|
$
|
722,789
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,196
|
)
|
|
$
|
1,367,512
|
|
Direct operating expenses
|
|
|
383,781
|
|
|
434,882
|
|
|
160
|
|
|
3,198
|
|
|
(511
|
)
|
|
821,510
|
|
||||||
Selling, general and administrative expenses
|
|
|
155,681
|
|
|
147,913
|
|
|
87,439
|
|
|
669
|
|
|
(497
|
)
|
|
391,205
|
|
||||||
Depreciation and amortization
|
|
|
13,150
|
|
|
5,825
|
|
|
56,576
|
|
|
13,241
|
|
|
—
|
|
|
88,792
|
|
||||||
Operating income (loss)
|
|
|
$
|
93,307
|
|
|
$
|
134,169
|
|
|
$
|
(144,175
|
)
|
|
$
|
(17,108
|
)
|
|
$
|
(188
|
)
|
|
$
|
66,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Changes due to the adoption of ASC Topic 606 (a)
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Revenues
|
|
|
$
|
17,423
|
|
|
$
|
(57,046
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(39,623
|
)
|
Direct operating expenses
|
|
|
20,103
|
|
|
(17,921
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,182
|
|
||||||
Selling, general and administrative expenses
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Depreciation and amortization
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Operating income (loss)
|
|
|
$
|
(2,680
|
)
|
|
$
|
(39,125
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(41,805
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amounts without the adoption of ASC Topic 606
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Revenues
|
|
|
$
|
663,342
|
|
|
$
|
665,743
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(1,196
|
)
|
|
$
|
1,327,889
|
|
Direct operating expenses
|
|
|
403,884
|
|
|
416,961
|
|
|
160
|
|
|
3,198
|
|
|
(511
|
)
|
|
823,692
|
|
||||||
Selling, general and administrative expenses
|
|
|
155,681
|
|
|
147,913
|
|
|
87,439
|
|
|
669
|
|
|
(497
|
)
|
|
391,205
|
|
||||||
Depreciation and amortization
|
|
|
13,150
|
|
|
5,825
|
|
|
56,576
|
|
|
13,241
|
|
|
—
|
|
|
88,792
|
|
||||||
Operating income (loss)
|
|
|
$
|
90,627
|
|
|
$
|
95,044
|
|
|
$
|
(144,175
|
)
|
|
$
|
(17,108
|
)
|
|
$
|
(188
|
)
|
|
$
|
24,200
|
|
(a)
|
Other than the changes to the operating income (loss) as shown above, the adoption of ASC Topic 606 did not impact other components of the reconciliation of operating income (loss) to adjusted operating income (loss), such as share-based compensation and purchase accounting adjustments. See Note 2 for additional information regarding the adoption of ASC Topic 606.
|
•
|
the level of our revenues, which depends in part on the popularity and competitiveness of our sports teams and the level of popularity of the Christmas Spectacular and other entertainment events which are presented in our venues;
|
•
|
costs associated with player injuries, waivers or contract terminations of players and other team personnel;
|
•
|
changes in professional sports teams’ compensation, including the impact of signing free agents and trades, subject to league salary caps and the impact of luxury tax;
|
•
|
the level of our capital expenditures and other investments;
|
•
|
general economic conditions, especially in the New York City, Los Angeles, Las Vegas and London metropolitan areas where we have business activities;
|
•
|
the demand for sponsorship arrangements and for advertising;
|
•
|
competition, for example, from other teams, other venues and other sports and entertainment options, including the construction of new competing venues;
|
•
|
our ability to successfully design, construct, finance and operate new venues in Las Vegas, London and other markets, and the investments, costs and timing associated with those efforts, including the impact of unexpected construction delays and cost overruns;
|
•
|
changes in laws, NBA or NHL rules, regulations, guidelines, bulletins, directives, policies and agreements including the leagues’ respective collective bargaining agreements (each a “CBA”) with their players’ associations, salary caps, revenue sharing, NBA luxury tax thresholds and media rights or other regulations under which we operate;
|
•
|
any NBA or NHL work stoppage;
|
•
|
seasonal fluctuations and other variations in our operating results and cash flow from period to period;
|
•
|
the level of our expenses, including our corporate expenses;
|
•
|
the successful development of new live productions and/or enhancements or changes to existing productions and the investments associated with such development or enhancements or changes;
|
•
|
the continued popularity and success of the TAO Group restaurants and nightlife and hospitality venues, as well as its existing brands, and the ability to successfully open and operate new restaurants and nightlife and hospitality venues;
|
•
|
the ability of BCE to attract attendees and performers to its festival;
|
•
|
the evolution of the esports industry and its potential impact on our esports businesses;
|
•
|
the acquisition or disposition of assets or businesses and/or the impact of, and our ability to successfully pursue, acquisitions or other strategic transactions;
|
•
|
our ability to successfully integrate acquisitions, new venues or new businesses into our operations;
|
•
|
the operating and financial performance of our strategic acquisitions and investments, including those we do not control;
|
•
|
the costs associated with, and the outcome of, litigation and other proceedings to the extent uninsured, including litigation or other claims against companies we invest in or acquire;
|
•
|
the impact of governmental regulations or laws, including changes in how those regulations and laws are interpreted and the continued benefit of certain tax exemptions and the ability to maintain necessary permits or licenses;
|
•
|
the impact of any government plans to redesign New York City’s Pennsylvania Station;
|
•
|
business, reputational and litigation risk if there is a loss, disclosure or misappropriation of stored personal information or other breaches of our network security;
|
•
|
a default by our subsidiaries under their respective credit facilities;
|
•
|
financial community and rating agency perceptions of our business, operations, financial condition and the industry in which we operate;
|
•
|
the ability of our investees and others to repay loans and advances we have extended to them;
|
•
|
our ownership of professional sports franchises in the NBA and NHL and certain related transfer restrictions on our common stock;
|
•
|
the tax free treatment of the 2015 Distribution;
|
•
|
whether or not we pursue and complete the Sports Distribution and, if so, its impact on our business, financial condition and results of operations; and
|
•
|
the factors described under “Risk Factors” in our Annual Report on Form 10-K for the year ended June 30, 2018.
|
|
|
Three Months Ended March 31, 2019
|
|
Nine Months Ended March 31, 2019
|
||||
MSG Entertainment segment
|
|
$
|
3,700
|
|
|
$
|
1,800
|
|
MSG Sports segment
|
|
4,600
|
|
|
2,900
|
|
||
Total MSG
|
|
$
|
8,300
|
|
|
$
|
4,700
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
517,190
|
|
|
$
|
459,621
|
|
|
$
|
57,569
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
Direct operating expenses
|
|
310,792
|
|
|
299,420
|
|
|
11,372
|
|
|
4
|
%
|
|||
Selling, general and administrative expenses
|
|
138,949
|
|
|
121,447
|
|
|
17,502
|
|
|
14
|
%
|
|||
Depreciation and amortization
|
|
28,936
|
|
|
30,429
|
|
|
(1,493
|
)
|
|
(5
|
)%
|
|||
Operating income
|
|
38,513
|
|
|
8,325
|
|
|
30,188
|
|
|
NM
|
|
|||
Other income (expense):
|
|
|
|
|
|
|
|
|
|||||||
Loss in equity method investments
|
|
(2,881
|
)
|
|
(678
|
)
|
|
(2,203
|
)
|
|
NM
|
|
|||
Interest income, net
|
|
3,583
|
|
|
1,259
|
|
|
2,324
|
|
|
185
|
%
|
|||
Miscellaneous income (expense)
|
|
6,201
|
|
|
(440
|
)
|
|
6,641
|
|
|
NM
|
|
|||
Income from operations before income taxes
|
|
45,416
|
|
|
8,466
|
|
|
36,950
|
|
|
NM
|
|
|||
Income tax expense
|
|
(11,253
|
)
|
|
(652
|
)
|
|
(10,601
|
)
|
|
NM
|
|
|||
Net income
|
|
34,163
|
|
|
7,814
|
|
|
26,349
|
|
|
NM
|
|
|||
Less: Net income (loss) attributable to redeemable noncontrolling interests
|
|
(7
|
)
|
|
389
|
|
|
(396
|
)
|
|
NM
|
|
|||
Less: Net loss attributable to nonredeemable noncontrolling interests
|
|
(1,101
|
)
|
|
(1,716
|
)
|
|
615
|
|
|
36
|
%
|
|||
Net income attributable to The Madison Square Garden Company’s stockholders
|
|
$
|
35,271
|
|
|
$
|
9,141
|
|
|
$
|
26,130
|
|
|
NM
|
|
Changes attributable to
|
|
Revenues
|
|
Direct
operating
expenses
|
|
Selling,
general and administrative expenses |
|
Depreciation and amortization
|
|
Operating income (loss)
|
||||||||||
MSG Entertainment segment (a)
|
|
$
|
6,866
|
|
|
$
|
6,719
|
|
|
$
|
4,006
|
|
|
$
|
213
|
|
|
$
|
(4,072
|
)
|
MSG Sports segment (a)
|
|
51,446
|
|
|
4,766
|
|
|
3,750
|
|
|
110
|
|
|
42,820
|
|
|||||
Corporate and Other
|
|
—
|
|
|
101
|
|
|
10,402
|
|
|
(706
|
)
|
|
(9,797
|
)
|
|||||
Purchase accounting adjustments
|
|
—
|
|
|
(156
|
)
|
|
(37
|
)
|
|
(1,110
|
)
|
|
1,303
|
|
|||||
Inter-segment eliminations
|
|
(743
|
)
|
|
(58
|
)
|
|
(619
|
)
|
|
—
|
|
|
(66
|
)
|
|||||
|
|
$
|
57,569
|
|
|
$
|
11,372
|
|
|
$
|
17,502
|
|
|
$
|
(1,493
|
)
|
|
$
|
30,188
|
|
(a)
|
See “Business Segment Results” for a more detailed discussion relating to the operating results of our segments.
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Operating income
|
|
$
|
38,513
|
|
|
$
|
8,325
|
|
|
$
|
30,188
|
|
|
NM
|
|
Share-based compensation
|
|
15,580
|
|
|
10,076
|
|
|
|
|
|
|
||||
Depreciation and amortization (a)
|
|
28,936
|
|
|
30,429
|
|
|
|
|
|
|
||||
Other purchase accounting adjustments
|
|
1,119
|
|
|
1,312
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
84,148
|
|
|
$
|
50,142
|
|
|
$
|
34,006
|
|
|
68
|
%
|
(a)
|
Depreciation and amortization includes purchase accounting adjustments of $3,779 and $4,889 for the three months ended March 31, 2019 and 2018, respectively.
|
Decrease in adjusted operating income of the MSG Entertainment segment
|
$
|
(2,518
|
)
|
Increase in adjusted operating income of the MSG Sports segment
|
43,964
|
|
|
Other net decreases
|
(7,374
|
)
|
|
Inter-segment eliminations
|
(66
|
)
|
|
|
$
|
34,006
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
166,452
|
|
|
$
|
159,586
|
|
|
$
|
6,866
|
|
|
4
|
%
|
Direct operating expenses
|
|
108,982
|
|
|
102,263
|
|
|
6,719
|
|
|
7
|
%
|
|||
Selling, general and administrative expenses
|
|
54,255
|
|
|
50,249
|
|
|
4,006
|
|
|
8
|
%
|
|||
Depreciation and amortization
|
|
4,899
|
|
|
4,686
|
|
|
213
|
|
|
5
|
%
|
|||
Operating income (loss)
|
|
$
|
(1,684
|
)
|
|
$
|
2,388
|
|
|
$
|
(4,072
|
)
|
|
NM
|
|
Reconciliation to adjusted operating income:
|
|
|
|
|
|
|
|
|
|||||||
Share-based compensation
|
|
4,022
|
|
|
2,681
|
|
|
|
|
|
|
||||
Depreciation and amortization
|
|
4,899
|
|
|
4,686
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
7,237
|
|
|
$
|
9,755
|
|
|
$
|
(2,518
|
)
|
|
(26
|
)%
|
Increase in revenues associated with entertainment dining and nightlife offerings
|
$
|
5,000
|
|
Increase in revenues from the presentation of the Christmas Spectacular
|
3,730
|
|
|
Increase in event-related revenues at the Beacon Theatre
|
3,427
|
|
|
Increase in event-related revenues at The Chicago Theatre
|
3,039
|
|
|
Increase in event-related revenues at the Forum
|
1,425
|
|
|
Increase in venue-related sponsorship and signage and suite license fee revenues
|
1,345
|
|
|
Increase in event-related revenues at The Garden
|
653
|
|
|
Decrease in event-related revenues at Hulu Theater at Madison Square Garden
|
(6,594
|
)
|
|
Decrease in event-related revenues at Radio City Music Hall, excluding the Christmas Spectacular
|
(4,349
|
)
|
|
Other net decreases
|
(810
|
)
|
|
|
$
|
6,866
|
|
Increase in direct operating expenses associated with entertainment dining and nightlife offerings
|
$
|
7,766
|
|
Increase in direct operating expenses associated with the presentation of the Christmas Spectacular
|
3,001
|
|
|
Increase in event-related direct operating expenses at The Chicago Theatre
|
2,429
|
|
|
Increase in event-related direct operating expenses at the Beacon Theatre
|
1,433
|
|
|
Increase in direct operating expenses associated with Obscura
|
1,238
|
|
|
Increase in venue operating costs
|
714
|
|
|
Decrease in event-related direct operating expenses at Hulu Theater at Madison Square Garden
|
(3,940
|
)
|
|
Decrease in event-related direct operating expenses at The Garden
|
(3,868
|
)
|
|
Decrease in event-related direct operating expenses at Radio City Music Hall, excluding the Christmas Spectacular
|
(2,237
|
)
|
|
Decrease in event-related direct operating expenses at the Forum
|
(843
|
)
|
|
Other net increases
|
1,026
|
|
|
|
$
|
6,719
|
|
|
|
Three Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
351,594
|
|
|
$
|
300,148
|
|
|
$
|
51,446
|
|
|
17
|
%
|
Direct operating expenses
|
|
200,849
|
|
|
196,083
|
|
|
4,766
|
|
|
2
|
%
|
|||
Selling, general and administrative expenses
|
|
52,383
|
|
|
48,633
|
|
|
3,750
|
|
|
8
|
%
|
|||
Depreciation and amortization
|
|
1,899
|
|
|
1,789
|
|
|
110
|
|
|
6
|
%
|
|||
Operating income
|
|
$
|
96,463
|
|
|
$
|
53,643
|
|
|
$
|
42,820
|
|
|
80
|
%
|
Reconciliation to adjusted operating income:
|
|
|
|
|
|
|
|
|
|||||||
Share-based compensation
|
|
4,767
|
|
|
3,733
|
|
|
|
|
|
|||||
Depreciation and amortization
|
|
1,899
|
|
|
1,789
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
103,129
|
|
|
$
|
59,165
|
|
|
$
|
43,964
|
|
|
74
|
%
|
Increase in local media rights fees from MSG Networks
|
$
|
30,990
|
|
Increase in professional sports teams’ pre/regular season ticket-related revenues
|
10,643
|
|
|
Increase in suite license fee revenues
|
9,299
|
|
|
Increase in professional sports teams’ pre/regular season food, beverage and merchandise sales
|
2,718
|
|
|
Increase in revenues from league distributions
|
2,622
|
|
|
Decrease in event-related revenues from other live sporting events
|
(5,703
|
)
|
|
Other net increases
|
877
|
|
|
|
$
|
51,446
|
|
Increase in net provisions for certain team personnel transactions
|
$
|
9,857
|
|
Increase in other team operating expenses not discussed elsewhere in this table
|
2,358
|
|
|
Increase in professional sports teams’ pre/regular season expense associated with food, beverage and merchandise sales
|
2,345
|
|
|
Increase in net provisions for league revenue sharing expense (excluding playoffs) and NBA luxury tax
|
1,498
|
|
|
Decrease in team personnel compensation
|
(7,214
|
)
|
|
Decrease in event-related expenses associated with other live sporting events
|
(4,200
|
)
|
|
Other net increases
|
122
|
|
|
|
$
|
4,766
|
|
|
|
Three Months Ended
|
|
Increase
|
||||||||
|
|
March 31,
|
|
|||||||||
|
|
2019
|
|
2018
|
|
|||||||
Net provisions for certain team personnel transactions
|
|
$
|
16,976
|
|
|
$
|
7,119
|
|
|
$
|
9,857
|
|
Net provisions for league revenue sharing expense (excluding playoffs) and NBA luxury tax
|
|
25,707
|
|
|
24,209
|
|
|
1,498
|
|
|
|
Nine Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
1,367,512
|
|
|
$
|
1,241,138
|
|
|
$
|
126,374
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
Direct operating expenses
|
|
821,510
|
|
|
735,440
|
|
|
86,070
|
|
|
12
|
%
|
|||
Selling, general and administrative expenses
|
|
391,205
|
|
|
346,934
|
|
|
44,271
|
|
|
13
|
%
|
|||
Depreciation and amortization
|
|
88,792
|
|
|
91,519
|
|
|
(2,727
|
)
|
|
(3
|
)%
|
|||
Operating income
|
|
66,005
|
|
|
67,245
|
|
|
(1,240
|
)
|
|
(2
|
)%
|
|||
Other income (expense):
|
|
|
|
|
|
|
|
|
|||||||
Earnings in equity method investments
|
|
17,131
|
|
|
1,439
|
|
|
15,692
|
|
|
NM
|
|
|||
Interest income, net
|
|
8,447
|
|
|
3,514
|
|
|
4,933
|
|
|
140
|
%
|
|||
Miscellaneous expense, net
|
|
(2,895
|
)
|
|
(2,678
|
)
|
|
(217
|
)
|
|
(8
|
)%
|
|||
Income from operations before income taxes
|
|
88,688
|
|
|
69,520
|
|
|
19,168
|
|
|
28
|
%
|
|||
Income tax benefit (expense)
|
|
(12,605
|
)
|
|
115,418
|
|
|
(128,023
|
)
|
|
(111
|
)%
|
|||
Net income
|
|
76,083
|
|
|
184,938
|
|
|
(108,855
|
)
|
|
(59
|
)%
|
|||
Less: Net income (loss) attributable to redeemable noncontrolling interests
|
|
(3,662
|
)
|
|
522
|
|
|
(4,184
|
)
|
|
NM
|
|
|||
Less: Net loss attributable to nonredeemable noncontrolling interests
|
|
(4,913
|
)
|
|
(3,231
|
)
|
|
(1,682
|
)
|
|
(52
|
)%
|
|||
Net income attributable to The Madison Square Garden Company’s stockholders
|
|
$
|
84,658
|
|
|
$
|
187,647
|
|
|
$
|
(102,989
|
)
|
|
(55
|
)%
|
Changes attributable to
|
|
Revenues
|
|
Direct
operating
expenses
|
|
Selling,
general and administrative expenses |
|
Depreciation and amortization
|
|
Operating income (loss)
|
||||||||||
MSG Entertainment segment (a)
|
|
$
|
50,836
|
|
|
$
|
28,989
|
|
|
$
|
15,984
|
|
|
$
|
(59
|
)
|
|
$
|
5,922
|
|
MSG Sports segment (a)
|
|
76,621
|
|
|
57,649
|
|
|
8,409
|
|
|
281
|
|
|
10,282
|
|
|||||
Corporate and Other
|
|
—
|
|
|
119
|
|
|
19,855
|
|
|
(2,378
|
)
|
|
(17,596
|
)
|
|||||
Purchase accounting adjustments
|
|
—
|
|
|
(289
|
)
|
|
520
|
|
|
(571
|
)
|
|
340
|
|
|||||
Inter-segment eliminations
|
|
(1,083
|
)
|
|
(398
|
)
|
|
(497
|
)
|
|
—
|
|
|
(188
|
)
|
|||||
|
|
$
|
126,374
|
|
|
$
|
86,070
|
|
|
$
|
44,271
|
|
|
$
|
(2,727
|
)
|
|
$
|
(1,240
|
)
|
(a)
|
See “Business Segment Results” for a more detailed discussion relating to the operating results of our segments.
|
|
|
Nine Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Operating income
|
|
$
|
66,005
|
|
|
$
|
67,245
|
|
|
$
|
(1,240
|
)
|
|
(2
|
)%
|
Share-based compensation
|
|
45,984
|
|
|
36,892
|
|
|
|
|
|
|
||||
Depreciation and amortization (a)
|
|
88,792
|
|
|
91,519
|
|
|
|
|
|
|
||||
Other purchase accounting adjustments
|
|
3,867
|
|
|
3,636
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
204,648
|
|
|
$
|
199,292
|
|
|
$
|
5,356
|
|
|
3
|
%
|
(a)
|
Depreciation and amortization includes purchase accounting adjustments of $13,241 and $13,812 for the nine months ended March 31, 2019 and 2018, respectively.
|
Increase in adjusted operating income of the MSG Entertainment segment
|
$
|
7,053
|
|
Increase in adjusted operating income of the MSG Sports segment
|
11,046
|
|
|
Other net decreases
|
(12,555
|
)
|
|
Inter-segment eliminations
|
(188
|
)
|
|
|
$
|
5,356
|
|
|
|
Nine Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
645,919
|
|
|
$
|
595,083
|
|
|
$
|
50,836
|
|
|
9
|
%
|
Direct operating expenses
|
|
383,781
|
|
|
354,792
|
|
|
28,989
|
|
|
8
|
%
|
|||
Selling, general and administrative expenses
|
|
155,681
|
|
|
139,697
|
|
|
15,984
|
|
|
11
|
%
|
|||
Depreciation and amortization
|
|
13,150
|
|
|
13,209
|
|
|
(59
|
)
|
|
—
|
%
|
|||
Operating income
|
|
$
|
93,307
|
|
|
$
|
87,385
|
|
|
$
|
5,922
|
|
|
7
|
%
|
Reconciliation to adjusted operating income:
|
|
|
|
|
|
|
|
|
|||||||
Share-based compensation
|
|
10,823
|
|
|
9,633
|
|
|
|
|
|
|||||
Depreciation and amortization
|
|
13,150
|
|
|
13,209
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
117,280
|
|
|
$
|
110,227
|
|
|
$
|
7,053
|
|
|
6
|
%
|
Increase in event-related revenues at The Garden
|
$
|
16,569
|
|
Increase in revenues from the presentation of the Christmas Spectacular
|
14,375
|
|
|
Increase in venue-related sponsorship and signage and suite license fee revenues
|
8,980
|
|
|
Inclusion of revenues from Obscura
|
7,319
|
|
|
Increase in event-related revenues at The Chicago Theatre
|
7,284
|
|
|
Increase in revenues associated with entertainment dining and nightlife offerings
|
6,201
|
|
|
Increase in event-related revenues at the Beacon Theatre
|
5,289
|
|
|
Decrease in event-related revenues at Hulu Theater at Madison Square Garden
|
(10,206
|
)
|
|
Decrease in event-related revenues at Radio City Music Hall, excluding the Christmas Spectacular
|
(5,244
|
)
|
|
Other net increases
|
269
|
|
|
|
$
|
50,836
|
|
Increase in direct operating expenses associated with entertainment dining and nightlife offerings
|
$
|
13,933
|
|
Inclusion of direct operating expenses from Obscura
|
7,725
|
|
|
Increase in direct operating expenses associated with the presentation of the Christmas Spectacular
|
5,730
|
|
|
Increase in event-related direct operating expenses at The Chicago Theatre
|
5,204
|
|
|
Increase in venue operating costs
|
2,328
|
|
|
Increase in event-related direct operating expenses at the Beacon Theatre
|
1,728
|
|
|
Increase in direct operating expenses associated with venue-related sponsorship and signage and suite licenses
|
1,411
|
|
|
Decrease in event-related direct operating expenses at the Forum
|
(5,923
|
)
|
|
Decrease in event-related direct operating expenses at Hulu Theater at Madison Square Garden
|
(4,716
|
)
|
|
Decrease in event-related direct operating expenses at Radio City Music Hall, excluding the Christmas Spectacular
|
(1,124
|
)
|
|
Other net increases
|
2,693
|
|
|
|
$
|
28,989
|
|
|
|
Nine Months Ended
|
|
|
|
|
|||||||||
|
|
March 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
Amount
|
|
Percentage
|
|||||||
Revenues
|
|
$
|
722,789
|
|
|
$
|
646,168
|
|
|
$
|
76,621
|
|
|
12
|
%
|
Direct operating expenses
|
|
434,882
|
|
|
377,233
|
|
|
57,649
|
|
|
15
|
%
|
|||
Selling, general and administrative expenses
|
|
147,913
|
|
|
139,504
|
|
|
8,409
|
|
|
6
|
%
|
|||
Depreciation and amortization
|
|
5,825
|
|
|
5,544
|
|
|
281
|
|
|
5
|
%
|
|||
Operating income
|
|
$
|
134,169
|
|
|
$
|
123,887
|
|
|
$
|
10,282
|
|
|
8
|
%
|
Reconciliation to adjusted operating income:
|
|
|
|
|
|
|
|
|
|||||||
Share-based compensation
|
|
12,357
|
|
|
11,874
|
|
|
|
|
|
|||||
Depreciation and amortization
|
|
5,825
|
|
|
5,544
|
|
|
|
|
|
|||||
Adjusted operating income
|
|
$
|
152,351
|
|
|
$
|
141,305
|
|
|
$
|
11,046
|
|
|
8
|
%
|
Increase in local media rights fees from MSG Networks
|
$
|
24,976
|
|
Increase in revenues from league distributions
|
19,987
|
|
|
Increase in professional sports teams’ pre/regular season ticket-related revenues
|
14,261
|
|
|
Increase in suite license fee revenues
|
11,767
|
|
|
Increase in professional sports teams’ sponsorship and signage revenues and ad sales commissions
|
5,306
|
|
|
Increase in event-related revenues from other live sporting events
|
751
|
|
|
Decrease in professional sports teams’ pre/regular season food, beverage and merchandise sales
|
(2,039
|
)
|
|
Other net increases
|
1,612
|
|
|
|
$
|
76,621
|
|
Increase in net provisions for certain team personnel transactions
|
$
|
47,086
|
|
Increase in other team operating expenses not discussed elsewhere in this table
|
4,472
|
|
|
Increase in team personnel compensation
|
3,674
|
|
|
Increase in net provisions for league revenue sharing expense (excluding playoffs) and NBA luxury tax
|
3,438
|
|
|
Decrease in event-related expenses associated with other live sporting events
|
(1,653
|
)
|
|
Other net increases
|
632
|
|
|
|
$
|
57,649
|
|
|
|
Nine Months Ended
|
|
Increase
|
||||||||
|
|
March 31,
|
|
|||||||||
|
|
2019
|
|
2018
|
|
|||||||
Net provisions for certain team personnel transactions
|
|
$
|
57,063
|
|
|
$
|
9,977
|
|
|
$
|
47,086
|
|
Net provisions for league revenue sharing expense (excluding playoffs) and NBA luxury tax
|
|
49,527
|
|
|
46,089
|
|
|
3,438
|
|
|
|
Nine Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Net cash provided by operating activities
|
|
$
|
97,344
|
|
|
$
|
165,017
|
|
Net cash used in investing activities
|
|
(159,760
|
)
|
|
(183,433
|
)
|
||
Net cash used in financing activities
|
|
(18,551
|
)
|
|
(50,231
|
)
|
||
Effect of exchange rates on cash, cash equivalents and restricted cash
|
|
6,440
|
|
|
924
|
|
||
Net decrease in cash, cash equivalents and restricted cash
|
|
$
|
(74,527
|
)
|
|
$
|
(67,723
|
)
|
MSG Sports
|
$
|
226,955
|
|
MSG Entertainment
|
76,975
|
|
|
TAO Group
|
88,583
|
|
|
|
$
|
392,513
|
|
•
|
macroeconomic conditions;
|
•
|
industry and market considerations;
|
•
|
cost factors;
|
•
|
overall financial performance of the reporting units;
|
•
|
other relevant company-specific factors such as changes in management, strategy or customers; and
|
•
|
relevant reporting unit specific events such as changes in the carrying amount of net assets.
|
Sports franchises (MSG Sports segment)
|
$
|
110,564
|
|
Trademarks (MSG Entertainment segment)
|
62,421
|
|
|
Photographic related rights (MSG Sports segment)
|
3,000
|
|
|
|
$
|
175,985
|
|
•
|
cost factors;
|
•
|
financial performance;
|
•
|
legal, regulatory, contractual, business or other factors;
|
•
|
other relevant company-specific factors such as changes in management, strategy or customers;
|
•
|
industry and market considerations; and
|
•
|
macroeconomic conditions.
|
|
|
|
|
|
|
|
|
|
(a)
|
Index to Exhibits
|
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
XBRL Taxonomy Extension Schema.
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase.
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase.
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase.
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase.
|
The Madison Square Garden Company
|
||
|
|
|
By:
|
/S/ VICTORIA M. MINK
|
|
|
Name:
|
Victoria M. Mink
|
|
Title:
|
Executive Vice President and Chief Financial Officer
|
1.
|
Lease of Aircraft.
|
2.
|
Rent.
|
3.
|
Carry a copy of this Lease in the Aircraft at all times when the Aircraft is being operated under this Lease.
|
(a)
|
fuel, oil, lubricants and other additives;
|
(b)
|
travel expenses of crew, including food, lodging and ground transportation;
|
(c)
|
hangar and tie-down costs away from the Aircraft’s base of operation;
|
(d)
|
additional insurance obtained for the specific flight at the request of Lessee;
|
(e)
|
landing fees, airport taxes and similar assessments;
|
(f)
|
customs, foreign permit and similar fees directly related to the flight;
|
(g)
|
in-flight food and beverages;
|
(h)
|
in-flight telecommunication expenses;
|
(i)
|
passenger ground transportation; and
|
(j)
|
flight planning and weather contract services.
|
4.
|
Scheduling.
|
7.
|
Flight Crew.
|
8.
|
Insurance.
|
10.
|
Lessee’s Representations and Warranties. Lessee represents and warrants that:
|
22.
|
TRUTH IN LEASING STATEMENT UNDER FAR SECTION 91.23:
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of The Madison Square Garden Company;
|
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(s) 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(s) 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.
|
/s/ James L. Dolan
|
James L. Dolan
|
Executive Chairman and Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of The Madison Square Garden Company;
|
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(s) 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(s) 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.
|
/s/ Victoria M. Mink
|
Victoria M. Mink
|
Executive Vice President and Chief Financial Officer
|
/s/ James L. Dolan
|
James L. Dolan
|
Executive Chairman and Chief Executive Officer
|
/s/ Victoria M. Mink
|
Victoria M. Mink
|
Executive Vice President and Chief Financial Officer
|