Attached files

file filename
8-K - 8-K - Scripps Networks Interactive, Inc.sni-8k_20150804.htm

Exhibit 99

 

 

 

Scripps Networks Interactive reports second quarter 2015 financial results

 

 

 

·  Revenues of $732.1 million, up 3.4 percent

 

·  Segment profit of $358.5 million, up 12.3 percent

 

·  Net income attributable to SNI of $1.49 per diluted share, up 39.3 percent

 

·  Net income attributable to SNI of $1.47, up 28.9 percent, on an adjusted non-GAAP basis

 

 

For immediate release

Aug 4, 2015

 

KNOXVILLE, Tenn. — Scripps Networks Interactive, Inc. (NYSE: SNI) today reported second-quarter 2015 operating results.

 

Consolidated revenues for the quarter increased $24.0 million, or 3.4 percent, to $732.1 million from the prior-year period. Results for the three-month period ended June 30 include advertising revenue of $502.9 million, up $5.9 million, or 1.2 percent, over last year and affiliate fee revenue of $215.2 million, up $17.2 million, or 8.7 percent, year over year.

 

Cost of services and selling, general and administrative expenses for the quarter decreased $15.3 million, or 3.9 percent, to $373.6 million from the prior-year period, driven by a reduction in on-going employee costs as a result of the restructuring program executed in the fourth quarter of 2014. Included in the second quarter of 2015 were:

·

$5.3 million of costs related to the previously announced restructuring program; and

·

$4.2 million of transaction and integration expenses related to the TVN acquisition.

Included in the second quarter of 2014 were:

·

$9.7 million of costs related to the termination of certain third-party service provider contracts.

Excluding the impact of these items in their respective periods, cost of services and selling, general and administrative expenses would have decreased $15.1 million, or 4.0 percent, to $364.0 million.

 

Total segment profit increased $39.2 million, or 12.3 percent, to $358.5 million, reflecting the lower selling, general and administrative expenses from the previously announced restructuring program.


 

 

 

 

 

 

Second-quarter net income attributable to Scripps Networks Interactive was $193.7 million, or $1.49 per diluted share, compared with $153.8 million, or $1.07 per diluted share, in the prior year. Earnings in the second quarter of 2015 were:

·

Positively impacted by $27.5 million after tax, or $0.21 per share, of foreign currency derivative contracts;

·

Negatively impacted by $18.9 million after tax, or $0.14 per share, of foreign currency effects on TVN funds;

·

Negatively impacted by $3.6 million after tax, or $0.03 per share, of restructuring charges; and

·

Negatively impacted by $2.6 million after tax, or $0.02 per share, of TVN transaction and integration expenses.

Earnings in the second quarter of 2014 were:

·

Negatively impacted by $9.7 million after tax, or $0.07 per share, of contract termination costs.  

Excluding the impact of these items in their respective periods, net income attributable to Scripps Networks Interactive would have been $191.3 million, or $1.47 per share, in the second quarter of 2015 compared with $163.5 million, or $1.14 per share, in the second quarter of 2014.

 

“These results validate the continued strength of our brands, fortified by the close relationships we’ve forged with millions of engaged, upscale consumers, and the advertisers and distributors that want to reach them,” said Kenneth W. Lowe, chairman, president and chief executive officer. “We’re confident we can extend that influence as we continue to grow internationally, reach new audiences who seek out our valued content on a variety of delivery platforms, and build long-term shareholder value.”

 

HGTV marked 13 consecutive months of ratings growth and scored the second-best quarter in the network’s 20 year history. Both HGTV and Food Network finished in the top 10 among all ad-supported cable networks in the key adult and women 25-54 demos. DIY Network,

Cooking Channel and Great American Country all reached near-record high ratings. Subsequent to the end of the second quarter of 2015, Scripps Networks Interactive closed on its acquisition of a 52.7 percent ownership of TVN, Poland’s premier multi-platform media company, and made a public tender offer to purchase the remaining outstanding shares of TVN. Scripps also continued its international growth with new network launches in Europe, Asia-Pacific and Latin America.

 


 

Segment results

 

 

Three months ended

 

 

 

 

 

 

Six months ended

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

(in thousands)

 

2015

 

 

2014

 

Change

 

 

 

 

2015

 

 

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Lifestyle media

$

 

710,013

 

$

 

687,730

 

 

3.2

%

 

$

 

1,344,198

 

$

 

1,312,825

 

 

2.4

%

 

 

     Corporate and other

 

 

22,089

 

 

 

20,500

 

 

7.8

%

 

 

 

46,154

 

 

 

39,237

 

 

17.6

%

 

 

     Intersegment eliminations

 

 

-

 

 

 

(98

)

 

(100.0

)%

 

 

 

-

 

 

 

(181

)

 

(100.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating revenues

$

 

732,102

 

$

 

708,132

 

 

3.4

%

 

$

 

1,390,352

 

$

 

1,351,881

 

 

2.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Lifestyle media

$

 

392,245

 

$

 

358,677

 

 

9.4

%

 

$

 

688,030

 

$

 

664,986

 

 

3.5

%

 

 

     Corporate and other

 

 

(33,728

)

 

 

(39,392

)

 

(14.4

)%

 

 

 

(72,597

)

 

 

(74,967

)

 

(3.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment profit

$

 

358,517

 

$

 

319,285

 

 

12.3

%

 

$

 

615,433

 

$

 

590,019

 

 

4.3

 

%

 

 

 

Lifestyle media revenues for the second quarter of 2015 increased $22.3 million, or 3.2 percent, to $710.0 million, primarily driven by affiliate fee revenue growth. Total advertising revenue for the lifestyle media segment increased $6.8 million, or 1.4 percent, to $496.9 million, reflecting softness in the advertising market and audience delivery issues at some networks. Affiliate fee revenue grew $15.9 million, or 8.5 percent, to $203.4 million due to annual contractual rate increases and non-linear revenues recorded in the second quarter of 2015.

 

Lifestyle media segment profit increased $33.6 million, or 9.4 percent, to $392.2 million. This reflects the revenue growth, coupled with decreases in selling, general and administrative expenses.

 

Corporate and other includes the results of the lifestyle-oriented channels operated internationally. Corporate and other revenues increased $1.6 million, or 7.8 percent, to

$22.1 million, driven by expanding international operations.

 

Corporate and other segment loss decreased $5.7 million, or 14.4 percent, to $33.7 million compared with the second quarter of 2014, primarily driven by costs related to the termination of certain third-party service provider contracts in the second quarter of 2014.

 

2015 Updated Full-year Guidance

While the underlying expectations for the business have not changed, we have updated full year 2015 guidance as a result of the TVN acquisition on July 2, 2015. The company now expects:

·

Total revenue to increase about 12 percent;

·

Cost of services to increase about 24 percent.

·

Selling, general and administrative expenses to increase about 5 percent;

·

Interest expense, to be $80 million to $85 million;

·

Noncontrolling share of net income to be $180 million to $190 million; and

·

Capital expenditures to be $65 million to $70 million.

 


The company reiterated its previously issued effective tax rate guidance of 30 percent to 32 percent. Additionally, once all purchase accounting adjustments are complete, the company expects to update its previously issued depreciation and amortization guidance of $115 million to $125 million on its third quarter earnings call.

 

Conference call

The senior management team of Scripps Networks Interactive will discuss the company’s second quarter results during a telephone conference call at 10 a.m. ET today. Scripps Networks Interactive will offer a live webcast of the conference call. To access the webcast, visit www.scrippsnetworksinteractive.com and follow the Investors link at the top of the page. The webcast link can be found next to the microphone icon on the investor relations landing page.

To access the conference call by telephone, dial (800) 288-8968 (U.S.) or (612) 332-0802 (international) approximately ten minutes before the start of the call. Callers will need the name of the call, "SNI Second Quarter Earnings Report," to be granted access. Callers also will be asked to provide their name and company affiliation. The media and general public are granted access to the conference call on a listen-only basis.

A replay line will be open from 12:15 p.m. on Aug 4 until 11:59 p.m. EDT on Aug 18. The domestic number to access the replay is (800) 475-6701, and the international number is   (320) 365-3844. The access code for both numbers is 365051.

A replay of the conference call will also be available online. To access the audio replay, visit www.scrippsnetworksinteractive.com approximately four hours after the call, choose the Investors page, then follow the Audio Archives link at the top of the Investor Relations page.

Forward-looking statements

This press release contains certain forward-looking statements related to the company’s businesses that are based on management’s current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties, including changes in advertising demand and other economic conditions that could cause actual results to differ materially from the expectations expressed in forward-looking statements. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. The company’s written policy on forward-looking statements can be found on page F-4 of its 2014 Form 10-K filed with the Securities and Exchange Commission. The company undertakes no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date the statement is made.

 

About Scripps Networks Interactive
Scripps Networks Interactive (NYSE: SNI) is one of the leading developers of engaging lifestyle content in the home, food and travel categories for television, the Internet and emerging platforms. The company's lifestyle media portfolio comprises popular television and Internet brands HGTV, DIY Network, Food Network, Cooking Channel, Travel Channel and Great American Country, which collectively engage more than 190 million U.S. consumers each month. International operations include TVN, Poland’s premier multi-platform media company; UKTV, an independent commercial joint venture with BBC Worldwide; Asian Food Channel, the first pan-regional TV food network in Asia; and lifestyle channel Fine Living. The company’s global networks and websites reach millions of consumers across North and South America, Asia, Europe, the Middle East and Africa. Scripps Networks Interactive is headquartered in Knoxville, Tenn. For more information, please visit http://www.scrippsnetworksinteractive.com.


 

 

# # #

 

Contact: Scripps Networks Interactive, Inc.

Investors: Mike Gallentine, 865-560-4473, mgallentine@scrippsnetworks.com

Media: Dylan Jones, 865-560-5068, DJones@scrippsnetworks.com, or

Lee Hall, 865-560-3853, LHall@scrippsnetworks.com

 



 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

Three months ended

 

 

 

 

 

 

Six months ended

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

June 30,

 

 

 

 

 

(in thousands, except per share data)

 

2015

 

 

2014

 

Change

 

 

 

 

2015

 

 

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

$

 

732,102

 

$

 

708,132

 

 

3.4

%

 

$

 

1,390,352

 

$

 

1,351,881

 

 

2.8

%

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Cost of services, excluding depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     and amortization of intangible assets

 

 

195,087

 

 

 

190,181

 

 

2.6

%

 

 

 

394,234

 

 

 

371,319

 

 

6.2

%

 

   Selling, general and administrative

 

 

178,498

 

 

 

198,666

 

 

(10.2

)%

 

 

 

380,685

 

 

 

390,543

 

 

(2.5

)%

 

   Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     of intangible assets

 

 

26,438

 

 

 

34,173

 

 

(22.6

)%

 

 

 

55,028

 

 

 

65,467

 

 

(15.9

)%

 

   Loss on disposal of property and equipment

 

 

44

 

 

 

1,647

 

 

(97.3

)%

 

 

 

2,560

 

 

 

1,495

 

 

(71.2

)%

 

Total operating expenses

 

 

400,067

 

 

 

424,667

 

 

(5.8

)%

 

 

 

832,507

 

 

 

828,824

 

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

332,035

 

 

 

283,465

 

 

17.1

%

 

 

 

557,845

 

 

 

523,057

 

 

6.7

%

 

Interest expense, net

 

 

(16,835

)

 

 

(12,232

)

 

37.6

%

 

 

 

(29,802

)

 

 

(24,663

)

 

20.8

%

 

Equity in earnings of affiliates

 

 

27,290

 

 

 

27,263

 

 

0.1

%

 

 

 

46,235

 

 

 

49,524

 

 

(6.6

)%

 

Gain (loss) on derivatives

 

 

37,198

 

 

 

(1,339

)

 

(2878.0

)%

 

 

 

43,131

 

 

 

(4,476

)

 

1063.6

%

 

Miscellaneous, net

 

 

(13,194

)

 

 

871

 

 

(1614.8

)%

 

 

 

(13,596

)

 

 

4,281

 

 

(417.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations before income taxes

 

 

366,494

 

 

 

298,028

 

 

23.0

%

 

 

 

603,813

 

 

 

547,723

 

 

10.2

%

 

Provision for income taxes

 

 

120,326

 

 

 

92,359

 

 

30.3

%

 

 

 

191,575

 

 

 

169,265

 

 

13.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

246,168

 

 

 

205,669

 

 

19.7

%

 

 

 

412,238

 

 

 

378,458

 

 

8.9

%

 

Net income attributable to non-controlling interests

 

 

(52,450

)

 

 

(51,875

)

 

1.1

%

 

 

 

(94,677

)

 

 

(96,368

)

 

(1.8

)%

 

Net income attributable to SNI

$

 

193,718

 

$

 

153,794

 

 

26.0

%

 

$

 

317,561

 

$

 

282,090

 

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SNI common shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   per basic share of common stock

$

 

1.50

 

$

 

1.08

 

 

 

 

 

$

 

2.44

 

$

 

1.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SNI common shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  per diluted share of common stock

$

 

1.49

 

$

 

1.07

 

 

 

 

 

$

 

2.43

 

$

 

1.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

129,225

 

 

 

142,342

 

 

 

 

 

 

 

130,237

 

 

 

144,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

129,868

 

 

 

143,224

 

 

 

 

 

 

 

130,898

 

 

 

145,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

 

As of

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

(in thousands, except share and par value amounts)

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

     Cash and cash equivalents

$

 

1,140,814

 

$

 

878,164

 

 

     Restricted cash

 

 

647,596

 

 

 

-

 

 

     Accounts receivable, net of allowances: 2015 - $7,871; 2014 - $7,889

 

 

723,322

 

 

 

629,775

 

 

     Programs and program licenses

 

 

508,150

 

 

 

477,575

 

 

     Deferred income taxes

 

 

40,586

 

 

 

41,831

 

 

     Other current assets

 

 

53,544

 

 

 

110,816

 

 

Total current assets

 

 

3,114,012

 

 

 

2,138,161

 

 

Investments

 

 

495,626

 

 

 

463,344

 

 

Property and equipment, net of accumulated depreciation:

 

 

 

 

 

 

 

 

 

    2015 - $284,831; 2014 - $278,552

 

 

208,968

 

 

 

226,246

 

 

Goodwill

 

 

573,412

 

 

 

573,119

 

 

Other intangible assets, net

 

 

573,366

 

 

 

595,881

 

 

Programs and program licenses (less current portion)

 

 

508,601

 

 

 

469,083

 

 

Deferred income taxes

 

 

36,692

 

 

 

37,265

 

 

Other non-current assets

 

 

199,925

 

 

 

164,533

 

 

Total Assets

$

 

5,710,602

 

$

 

4,667,632

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

     Accounts payable

$

 

35,281

 

$

 

21,499

 

 

     Current portion of debt

 

 

-

 

 

 

884,994

 

 

     Program rights payable

 

 

31,703

 

 

 

36,138

 

 

     Customer deposits and unearned revenue

 

 

78,137

 

 

 

47,929

 

 

     Employee compensation and benefits

 

 

43,553

 

 

 

73,185

 

 

     Accrued marketing and advertising costs

 

 

3,959

 

 

 

3,765

 

 

     Other accrued liabilities

 

 

104,294

 

 

 

90,444

 

 

Total current liabilities

 

 

296,927

 

 

 

1,157,954

 

 

Debt (less current portion)

 

 

3,440,654

 

 

 

1,494,411

 

 

Other liabilities (less current portion)

 

 

232,200

 

 

 

234,429

 

 

Total liabilities

 

 

3,969,781

 

 

 

2,886,794

 

 

Redeemable non-controlling interests

 

 

95,111

 

 

 

96,251

 

 

Equity:

 

 

 

 

 

 

 

 

 

   SNI shareholders' equity:

 

 

 

 

 

 

 

 

 

    Preferred stock, $0.01 par - authorized: 25,000,000 shares; none outstanding

 

 

 

 

 

 

 

 

 

    Common stock, $0.01 par:

 

 

 

 

 

 

 

 

 

        Class A - authorized:  240,000,000 shares; issued and

 

 

 

 

 

 

 

 

 

           outstanding: 2015 - 94,199,498 shares; 2014 - 97,789,910 shares

 

 

942

 

 

 

978

 

 

        Voting - authorized:  60,000,000 shares; issued and

 

 

 

 

 

 

 

 

 

           outstanding: 2015 - 34,317,171 shares; 2014 - 34,317,171 shares

 

 

343

 

 

 

343

 

 

    Total

 

 

1,285

 

 

 

1,321

 

 

    Additional paid-in capital

 

 

1,342,325

 

 

 

1,359,023

 

 

    Retained earnings

 

 

92,262

 

 

 

79,994

 

 

    Accumulated other comprehensive loss

 

 

(53,624

)

 

 

(57,891

)

 

  Total SNI shareholders' equity

 

 

1,382,248

 

 

 

1,382,447

 

 

  Non-controlling interest

 

 

263,462

 

 

 

302,140

 

 

Total equity

 

 

1,645,710

 

 

 

1,684,587

 

 

Total Liabilities and Equity

$

 

5,710,602

 

$

 

4,667,632

 

 

 

 

 

 

 

 

 

 

 

 

 


SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

 

 

Six months ended

 

 

 

 

 

 

June 30,

 

 

(in thousands)

 

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

$

 

412,238

 

$

 

378,458

 

 

   Depreciation and amortization of intangible assets

 

 

 

 

55,028

 

 

 

65,467

 

 

   Program amortization

 

 

 

 

322,268

 

 

 

293,591

 

 

   Equity in earnings of affiliates

 

 

 

 

(46,235

)

 

 

(49,524

)

 

   (Gain) loss on derivatives

 

 

 

 

(43,131

)

 

 

4,476

 

 

   Program payments

 

 

 

 

(396,638

)

 

 

(376,686

)

 

   Dividends received from equity investments

 

 

 

 

44,019

 

 

 

55,853

 

 

   Deferred income taxes

 

 

 

 

2,686

 

 

 

(26,687

)

 

   Share-based compensation

 

 

 

 

24,255

 

 

 

23,701

 

 

   Changes in certain working capital accounts:

 

 

 

 

 

 

 

 

 

 

 

        Accounts receivable, net

 

 

 

 

(93,465

)

 

 

(36,207

)

 

        Other assets

 

 

 

 

(9,530

)

 

 

(3,383

)

 

        Accounts payable

 

 

 

 

13,246

 

 

 

(626

)

 

        Customer deposits and unearned revenue

 

 

 

 

29,466

 

 

 

(23,802

)

 

        Accrued / refundable income taxes

 

 

 

 

66,712

 

 

 

25,532

 

 

        Other liabilities

 

 

 

 

(13,698

)

 

 

(16,631

)

 

   Other, net

 

 

 

 

19,352

 

 

 

2,325

 

 

Cash provided by operating activities

 

 

 

 

386,573

 

 

 

315,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

 

 

(18,478

)

 

 

(25,883

)

 

Collections on note receivable

 

 

 

 

2,322

 

 

 

2,518

 

 

Purchases of long-term investments

 

 

 

 

(30,000

)

 

 

(16,042

)

 

Foreign currency call option premium

 

 

 

 

(16,000

)

 

 

-

 

 

Settlement on derivatives

 

 

 

 

63,019

 

 

 

-

 

 

Restricted cash

 

 

 

 

(652,353

)

 

 

-

 

 

Other, net

 

 

 

 

(32,444

)

 

 

(9,506

)

 

Cash used in investing activities

 

 

 

 

(683,934

)

 

 

(48,913

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

 

 

2,760,764

 

 

 

80,000

 

 

Payments on debt

 

 

 

 

(1,700,000

)

 

 

(80,000

)

 

Deferred loan costs

 

 

 

 

(13,963

)

 

 

-

 

 

Dividends paid

 

 

 

 

(59,427

)

 

 

(57,491

)

 

Dividends paid to non-controlling interests

 

 

 

 

(135,817

)

 

 

(171,303

)

 

Repurchase of Class A Common stock

 

 

 

 

(288,502

)

 

 

(550,062

)

 

Proceeds from stock options

 

 

 

 

7,894

 

 

 

28,622

 

 

Other, net

 

 

 

 

(8,147

)

 

 

(1,111

)

 

Cash provided by (used in) financing activities

 

 

 

 

562,802

 

 

 

(751,345

)

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

(2,791

)

 

 

35

 

 

Increase (decrease) in cash and cash equivalents

 

 

 

 

262,650

 

 

 

(484,366

)

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

 

 

 

878,164

 

 

 

686,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period

 

 

$

 

1,140,814

 

$

 

202,005

 

 

Supplemental Cash Flow Disclosures:

 

 

 

 

 

 

 

 

 

 

 

  Interest paid, excluding amounts capitalized

 

 

$

 

41,132

 

$

 

23,004

 

 

  Income taxes refunded

 

 

 

 

113,921

 

 

 

150,115

 

 

 

 

 


 

NON-GAAP FINANCIAL MEASURES

 

Our chief operating decision maker evaluates the operating performance of our businesses and makes decisions about the allocation of resources to the businesses using a measure we call segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  

 

Items excluded from segment profit generally result from decisions made in prior periods or from decisions made by corporate executives rather than the managers of the businesses. Depreciation and amortization charges are the result of decisions made in prior periods regarding the allocation of resources and are, therefore, excluded from the measure. Financing, tax structure and divestiture decisions are generally made by corporate executives. Excluding these items from the performance measure of our businesses enables us to evaluate operating performance based upon current economic conditions and decisions made by the managers of those businesses in the current period.

 

In the fourth quarter of 2014, we made changes to our management reporting structure related to operating results from our uLive business. In conjunction with this change in our reporting structure, we now report the results of uLive within the lifestyle media segment rather than the corporate and other caption. For comparability purposes, prior year segment results have also been reclassified to reflect the impact of this management reporting change. This reclassification only affects our segment reporting and does not change our consolidated operating revenues, operating income or net income.

 

A reconciliation of segment profit to operating income determined in accordance with GAAP for each business segment is as follows:

 

 

 

Three months ended

 

 

 

 

Six months ended

 

 

 

 

June 30,

 

 

 

 

June 30,

 

 

(in thousands)

 

2015

 

 

 

 

2014

 

 

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

$

 

332,035

 

$

 

 

283,465

 

 

 

$

 

557,845

 

$

 

523,057

 

 

Depreciation and amortization  of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Lifestyle media

 

 

22,869

 

 

 

 

 

29,081

 

 

 

 

 

47,521

 

 

 

55,644

 

 

        Corporate and other

 

 

3,569

 

 

 

 

 

5,092

 

 

 

 

 

7,507

 

 

 

9,823

 

 

Loss (gain) on disposal of property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Lifestyle media

 

 

34

 

 

 

 

 

1,647

 

 

 

 

 

3,581

 

 

 

1,495

 

 

        Corporate and other

 

 

10

 

 

 

 

 

-

 

 

 

 

 

(1,021

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment profit

$

 

358,517

 

$

 

 

319,285

 

 

 

$

 

615,433

 

$

 

590,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TVN transaction and integration expenses

 

 

4,221

 

 

 

 

 

-

 

 

 

 

 

14,412

 

 

 

-

 

 

Restructuring costs

 

 

5,320

 

 

 

 

 

-

 

 

 

 

 

10,334

 

 

 

-

 

 

Contract termination costs

 

 

-

 

 

 

 

 

9,700

 

 

 

 

 

-

 

 

 

9,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit excluding acquisition and restructuring costs

$

 

368,058

 

$

 

 

328,985

 

 

 

$

 

640,179

 

$

 

599,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



We define free cash flow as cash provided by operating activities less dividends paid to non-controlling interests and acquisitions of property and equipment. We measure free cash flow as we believe it is an important indicator for management and investors as to our liquidity, including our ability to reduce debt, make strategic investments and return capital to shareholders. A reconciliation of free cash flow is as follows:

 

 

 

Three months ended

 

 

 

 

Six months ended

 

 

 

 

 

June 30,

 

 

 

 

June 30,

 

 

 

(in thousands)

 

2015

 

 

2014

 

 

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit

$

 

358,517

 

$

 

319,285

 

 

 

$

 

615,433

 

$

 

590,019

 

 

 

Income taxes paid

 

 

(149,738

)

 

 

(150,428

)

 

 

 

 

(113,921

)

 

 

(150,115

)

 

 

Interest paid

 

 

(24,687

)

 

 

(7,645

)

 

 

 

 

(41,132

)

 

 

(23,004

)

 

 

Working capital and other

 

 

(72,272

)

 

 

(63,641

)

 

 

 

 

(73,807

)

 

 

(101,043

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by operating activities

 

 

111,820

 

 

 

97,571

 

 

 

 

 

386,573

 

 

 

315,857

 

 

 

Dividends paid to non-controlling interests

 

 

(40,911

)

 

 

(45,783

)

 

 

 

 

(135,817

)

 

 

(171,303

)

 

 

Additions to property and equipment

 

 

(9,079

)

 

 

(16,688

)

 

 

 

 

(18,478

)

 

 

(25,883

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow

$

 

61,830

 

$

 

35,100

 

 

 

$

 

232,278

 

$

 

118,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Since segment profit and free cash flow are non-GAAP measures, they should be considered in addition to, but not as a substitute for, operating income, net income, cash flow provided by operating activities and other measures of financial performance reported in accordance with GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

The table below reconciles certain non-GAAP measures related to TVN transaction and integration expenses, TVN derivative contracts, foreign currency effects on TVN funds, restructuring costs and contract termination costs with the most directly comparable GAAP financial measures: cost of services, excluding depreciation and amortization of intangible assets, selling general and administrative, net income attributable to SNI and diluted earnings per share. 

 

(in thousands, except per share data)

 

Three Months ended June 30, 2015

 

 

 

Cost of services,

excluding

depreciation and

amortization of

intangible assets

 

 

 

 

 

 

 

Total

cost of services and

selling, general and

administrative

expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling,

general and

administrative

 

 

 

 

 

 

Net income

attributable

to SNI (A)

 

 

Diluted

earnings per

share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP measure

$

 

195,087

 

$

 

178,498

 

 

$

 

373,585

 

 

$

 

193,718

 

$

 

1.49

 

TVN transaction and integration expenses

 

 

-

 

 

 

(4,221

)

 

 

 

(4,221

)

 

 

 

2,617

 

 

 

0.02

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

(27,534

)

 

 

(0.21

)

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

18,891

 

 

 

0.14

 

Restructuring costs

 

 

(871

)

 

 

(4,449

)

 

 

 

(5,320

)

 

 

 

3,592

 

 

 

0.03

 

Contract termination costs

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP measure

$

 

194,216

 

$

 

169,828

 

 

$

 

364,044

 

 

$

 

191,284

 

$

 

1.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory rate with the exception of foreign currency effects due to TVN funds and contract termination costs, which both have an effective tax rate of 0%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per share data)

 

Three Months ended June 30, 2014

 

 

 

Cost of services,

excluding

depreciation and

amortization of

intangible assets

 

 

 

 

 

 

 

Total

cost of services and

selling, general and

administrative

expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling,

general and

administrative

 

 

 

 

 

 

Net income

attributable

to SNI (A)

 

 

Diluted

earnings per

share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported GAAP measure

$

 

190,181

 

$

 

198,666

 

 

$

 

388,847

 

 

$

 

153,794

 

$

$

1.07

 

TVN transaction and integration expenses

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

 

 

 

 

-

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

-

 

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

-

 

Restructuring costs

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

-

 

Contract termination costs

 

 

-

 

 

 

(9,700

)

 

 

 

(9,700

)

 

 

 

9,700

 

 

 

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non-GAAP measure

$

 

190,181

 

$

 

188,966

 

 

$

 

379,147

 

 

$

 

163,494

 

$

 

1.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory rate with the exception of foreign currency effects due to TVN funds and contract termination costs, which both have an effective tax rate of 0%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 



SUPPLEMENTAL FINANCIAL INFORMATION

 

Lifestyle media earns revenue primarily from the sale of advertising time on our national television networks and interactive platforms, affiliate fees paid by cable and television systems and telecommunication service providers and other distributors that carry our network programming and the licensing of our content to third parties and brands for consumer products, such as videos, books, kitchenware and tools.

 

Supplemental information for lifestyle media is as follows:

 

 

 

Three months ended

 

 

 

 

 

 

Six months ended

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

June 30,

 

 

 

 

(in thousands)

 

2015

 

 

2014

 

Change

 

 

 

 

2015

 

 

 

2014

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues by brand:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HGTV

$

 

271,784

 

$

 

246,597

 

 

10.2

%

 

$

 

509,085

 

$

 

473,812

 

 

7.4

%

Food Network

 

 

228,069

 

 

 

237,993

 

 

(4.2

)%

 

 

 

445,367

 

 

 

456,966

 

 

(2.5

)%

Travel Channel

 

 

81,729

 

 

 

85,227

 

 

(4.1

)%

 

 

 

157,646

 

 

 

164,968

 

 

(4.4

)%

DIY Network

 

 

47,984

 

 

 

43,209

 

 

11.1

%

 

 

 

86,374

 

 

 

78,351

 

 

10.2

%

Cooking Channel

 

 

35,102

 

 

 

32,229

 

 

8.9

%

 

 

 

65,725

 

 

 

60,527

 

 

8.6

%

Great American Country

 

 

8,111

 

 

 

7,849

 

 

3.3

%

 

 

 

15,465

 

 

 

14,953

 

 

3.4

%

Digital Businesses

 

 

34,336

 

 

 

31,650

 

 

8.5

%

 

 

 

58,710

 

 

 

57,843

 

 

1.5

%

Other

 

 

4,133

 

 

 

4,518

 

 

(8.5

)%

 

 

 

7,566

 

 

 

7,778

 

 

(2.7

)%

Intrasegment eliminations

 

 

(1,235

)

 

 

(1,542

)

 

(19.9

)%

 

 

 

(1,740

)

 

 

(2,373

)

 

(26.7

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment operating revenues

$

 

710,013

 

$

 

687,730

 

 

3.2

%

 

$

 

1,344,198

 

$

 

1,312,825

 

 

2.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues by type:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

$

 

496,879

 

$

 

490,129

 

 

1.4

%

 

$

 

925,430

 

$

 

918,151

 

 

0.8

%

Network affiliate fees, net

 

 

203,444

 

 

 

187,503

 

 

8.5

%

 

 

 

401,271

 

 

 

377,674

 

 

6.2

%

Other

 

 

9,690

 

 

 

10,098

 

 

(4.0

)%

 

 

 

17,497

 

 

 

17,000

 

 

2.9

%