Attached files

file filename
8-K - 8-K - Scripps Networks Interactive, Inc.sni-8k_20160223.htm

Exhibit 99

 

Scripps Networks Interactive reports full year and fourth quarter 2015 financial results

Double digit growth in full year revenues and segment profit, driven by strength in advertising and expanding international business

 

Full year 2015 financial highlights:

 

·

Revenues increased 13.2 percent to $3.0 billion

 

·

Segment profit increased 11.0 percent to $1.2 billion

 

·

Adjusted segment profit increased 12.9 percent to $1.3 billion

 

·

Net income attributable to SNI increased 21.5 percent to $4.66 per diluted share

 

·

Adjusted net income attributable to SNI increases 24.7 percent to $4.94 per diluted share

 

For immediate release

Feb. 23, 2016

 

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

 

The company reported an increase of more than 13 percent in annual revenues over the prior year, with segment profit up 11 percent over the same period. The performance was driven by strong advertiser demand for Scripps Networks Interactive’s brands in the United States fueling higher pricing, as well as the continued growth in the company’s international networks including Poland’s leading multi-platform media business TVN.

 

The company’s portfolio of brands including HGTV and Food Network continue to deliver consistent audience growth into 2016, with all six U.S. networks increasing impressions in January compared to the same period in 2015.

 

“These results exemplify the strong and consistent execution of our strategy at Scripps Networks Interactive. Our core television lifestyle networks are growing in demand by viewers and advertisers, while our international expansion continues to make a significant contribution to the overall robust health of the company, “said Kenneth W. Lowe, Chairman, President and Chief Executive Officer. “We continue to build on the success of our powerful lifestyle media brands, and every day we are increasing the number of connections those brands make with consumers around the world. As a result, we’re well positioned to maximize the value we can generate from the audiences we deliver across multiple platforms.”

 

Total Year Results

Consolidated operating revenues in 2015 were a record $3.0 billion, an increase of 13.2 percent over the prior year. Advertising revenue was $2.1 billion, an increase of 13.6 percent over the prior


year, primarily driven by higher demand and pricing in the U.S. market and growth in our international business. Affiliate fee revenue was $875.0 million, an increase of 9.5 percent over the prior year, primarily due to negotiated rate increases and international expansion.

 

Segment profit was $1.2 billion, an increase of 11.0 percent compared with the prior year (see non-GAAP financial measures note for a definition of segment profit). This was driven by revenue growth, cost structure improvements as a result of our restructuring and early retirement program and international expansion. These improvements were partially offset by increases in programming expenses as well as TVN transaction and integration costs and expenses associated with restructuring and reorganization. Adjusted segment profit was $1.3 billion, up 12.9 percent over the prior year.(a)

 

Consolidated net income attributable to Scripps Networks Interactive was $606.8 million, or

$4.66 per diluted share, compared with $545.3 million, or $3.83 per diluted share for the prior year period. This increase was primarily due to improved operating performance and international expansion. Full year 2015 adjusted net income attributable to Scripps Networks Interactive was

$642.0 million, or $4.94 per diluted share, a 24.7 percent increase compared with the prior year.(b)

 

Fourth-quarter Results

Consolidated operating revenues for the fourth quarter of 2015 were $851.8 million, an increase of 27.3 percent over the prior-year period. Results for the three-month period ended Dec. 31 2015 reflect advertising revenue of $596.5 million, up 31.5 percent, and affiliate fee revenue of

$225.8 million, up 11.8 percent, over the prior-year period.

 

Total segment profit was $317.9 million, an increase of 21.5 percent, compared with the prior year, reflecting the strong revenue growth, operating efficiencies as a result of the restructuring and early retirement program and international expansion. These improvements were partially offset by higher programming expense as well as TVN transaction and integration costs and expenses associated with restructuring and reorganization. Adjusted segment profit was

$329.4 million, an increase of 19.3 percent, compared with the prior year.(c)

 

Net income attributable to Scripps Networks Interactive was $164.7 million, or $1.27 per diluted share, compared with $131.8 million, or $0.96 per diluted share for the prior year period. This increase was primarily due to improved operating performance and international expansion.

Fourth quarter adjusted net income attributable to Scripps Networks Interactive was

$175.3 million, or $1.35 per diluted share, an increase of 32.4 percent, compared with 2014.(d)

 

 

 

 

 

 

 

 

 

 

2

 


 

 

Segment Results

 

Three months ended

 

 

Twelve months ended

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2015

 

 

2014

 

Change

 

 

 

 

2015

 

 

 

2014

 

Change

 

Segment operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

$

 

701,797

 

$

 

649,519

 

 

8.0

%

 

$

 

2,716,663

 

$

 

2,588,357

 

 

5.0

%

International Networks

 

 

163,019

 

 

 

27,284

 

 

497.5

%

 

 

 

327,891

 

 

 

90,180

 

 

263.6

%

Corporate and other

 

 

(13,063

)

 

 

(7,651

)

 

(70.7

)%

 

 

 

(26,327

)

 

 

(13,081

)

 

(101.3

)%

Total segment operating revenues

$

 

851,753

 

$

 

669,152

 

 

27.3

%

 

$

 

3,018,227

 

$

 

2,665,456

 

 

13.2

%

Segment profit (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

$

 

309,071

 

$

 

305,622

 

 

1.1

%

 

$

 

1,337,189

 

$

 

1,268,417

 

 

5.4

%

International Networks

 

 

36,371

 

 

 

(8,027

)

 

553.1

%

 

 

 

30,893

 

 

 

(41,854

)

 

173.8

%

Corporate and other

 

 

(27,511

)

 

 

(35,816

)

 

23.2

%

 

 

 

(122,391

)

 

 

(104,802

)

 

(16.8

)%

Total segment profit

$

 

317,931

 

$

 

261,779

 

 

21.5

%

 

$

 

1,245,691

 

$

 

1,121,761

 

 

11.0

%

 

U.S. Networks operating revenues for the fourth quarter of 2015 were $701.8 million, an increase of 8.0 percent, driven by both advertising revenue and affiliate fee growth. Total advertising revenue was $478.4 million, an increase of 7.8 percent, reflecting further strengthening of advertiser demand for our lifestyle network brands. Affiliate fee revenue was $199.6 million, an increase of 4.6 percent, primarily driven by annual negotiated rate increases, expanded distribution for DIY Network and Cooking Channel and incremental broadband distribution.

 

U.S. Networks segment profit was $309.1 million, an increase of 1.1 percent. This reflects strong revenue growth and operating improvements due to the restructuring and early retirement program. These improvements were offset by an increase in program amortization related to the premiere of a record number of new programs, coupled with higher than normal program write-offs primarily related to the repositioning of the Travel Channel brand and vision under new leadership. Adjusted segment profit was $313.4 million, a decrease of 1.3 percent.(c)

 

International Networks operating revenues for the fourth quarter of 2015 were $163.0 million, an increase of $135.7 million compared with the fourth quarter of last year, primarily due to the consolidation of TVN operations.

 

International Networks segment profit was $36.4 million, an increase of $44.4 million, compared with a loss of $8.0 million in the fourth quarter of 2014, primarily due to the consolidation of TVN operations.

 

Corporate and Other included a segment loss of $27.5 million in the fourth quarter of 2015 compared with a segment loss of $35.8 million in the prior year fourth quarter, an improvement of 23.2 percent. This improvement reflects increased operating efficiencies achieved as a result of the restructuring and early retirement program. Adjusted Corporate and Other segment loss was $23.9 million, compared with $33.5 million, a 28.5 percent improvement over the prior year fourth quarter.(c)

 

 

(a)

– refer to Adjusted Segment Profit – Total Year 2015 and 2014 table

3

 


 

(b)

– refer to Adjusted Net Income – Total Year 2015 and Adjusted Net Income – Total Year 2014 tables 

 

(c)

– refer to Adjusted Segment Profit – Q4 2015 and 2014 table

 

(d)

– refer to Adjusted Net Income – Q4 2015 and Adjusted Net Income – Q4 2014 tables

 

2016 Full-year Guidance

The company will provide full year guidance on their earnings conference call.

 

Conference call

The senior management team of Scripps Networks Interactive will discuss the company’s fourth 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 (877) 209-9922 (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 Fourth 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 Feb. 23 until 11:59 p.m. ET on March 8. 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 384375.

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-3 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

4

 


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

 

 

 

 

 

 

5

 


SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)

 

Three months ended

 

 

 

Twelve months ended

 

 

 

December 31,

 

 

 

December 31,

 

(Unaudited)

 

2015

 

 

2014

 

Change

 

 

 

2015

 

 

2014

 

Change

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

$

 

596,516

 

$

 

453,510

 

 

31.5

%

 

$

 

2,062,530

 

$

 

1,816,388

 

 

13.6

%

Network affiliate fees, net

 

 

225,818

 

 

 

202,020

 

 

11.8

%

 

 

 

874,984

 

 

 

799,178

 

 

9.5

%

Other

 

 

29,419

 

 

 

13,622

 

 

116.0

%

 

 

 

80,713

 

 

 

49,890

 

 

61.8

%

Total operating revenues

 

 

851,753

 

 

 

669,152

 

 

27.3

%

 

 

 

3,018,227

 

 

 

2,665,456

 

 

13.2

%

Cost of services, excluding depreciation and amortization of intangible assets

 

 

322,973

 

 

 

200,478

 

 

61.1

%

 

 

 

987,357

 

 

 

778,896

 

 

26.8

%

Selling, general and administrative

 

 

210,849

 

 

 

206,895

 

 

1.9

%

 

 

 

785,179

 

 

 

764,799

 

 

2.7

%

Depreciation and amortization of intangible assets

 

 

41,277

 

 

 

31,498

 

 

31.0

%

 

 

 

137,596

 

 

 

128,582

 

 

7.0

%

Loss (gain) on disposal of property and equipment

 

 

1,563

 

 

 

(177

)

NM

 

 

 

 

4,163

 

 

 

870

 

 

378.5

%

Total operating expenses

 

 

576,662

 

 

 

438,694

 

 

31.4

%

 

 

 

1,914,295

 

 

 

1,673,147

 

 

14.4

%

Operating income

 

 

275,091

 

 

 

230,458

 

 

19.4

%

 

 

 

1,103,932

 

 

 

992,309

 

 

11.2

%

Interest expense, net

 

 

(27,806

)

 

 

(15,789

)

 

(76.1

)%

 

 

 

(108,047

)

 

 

(52,687

)

 

105.1

%

Equity in earnings of affiliates

 

 

11,289

 

 

 

18,521

 

 

(39.0

)%

 

 

 

80,916

 

 

 

85,631

 

 

(5.5

)%

Gain on derivatives

 

 

3,088

 

 

 

5,246

 

 

(41.1

)%

 

 

 

50,256

 

 

 

2,810

 

NM

 

Miscellaneous, net

 

 

17,946

 

 

 

(4,519

)

NM

 

 

 

 

(5,193

)

 

 

(212

)

NM

 

Income from operations before income taxes

 

 

279,608

 

 

 

233,917

 

 

19.5

%

 

 

 

1,121,864

 

 

 

1,027,851

 

 

9.1

%

Provision for income taxes

 

 

76,706

 

 

 

55,868

 

 

37.3

%

 

 

 

343,391

 

 

 

301,043

 

 

14.1

%

Net income

 

 

202,902

 

 

 

178,049

 

 

14.0

%

 

 

 

778,473

 

 

 

726,808

 

 

7.1

%

Less: net income attributable to non-controlling interests

 

 

(38,194

)

 

 

(46,203

)

 

17.3

%

 

 

 

(171,645

)

 

 

(181,533

)

 

(5.4

)%

Net income attributable to SNI

$

 

164,708

 

$

 

131,846

 

 

24.9

%

 

$

 

606,828

 

$

 

545,275

 

 

11.3

%

Net income attributable to SNI common shareholders per basic share of common stock

$

 

1.27

 

$

 

0.96

 

 

32.4

%

 

$

 

4.68

 

$

 

3.86

 

 

21.3

%

Net income attributable to SNI common shareholders per diluted share of common stock

$

 

1.27

 

$

 

0.96

 

 

32.2

%

 

$

 

4.66

 

$

 

3.83

 

 

21.5

%

Weighted average basic shares outstanding

 

 

129,211

 

 

 

136,876

 

 

 

 

 

 

 

129,665

 

 

 

141,297

 

 

 

 

Weighted average diluted shares outstanding

 

 

129,728

 

 

 

137,708

 

 

 

 

 

 

 

130,255

 

 

 

142,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 


SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

(in thousands, except share and par value amounts)

As of December 31,

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

223,444

 

 

$

878,164

 

Accounts receivable, net of allowances: 2015 - $12,569; 2014 - $7,889

 

 

816,679

 

 

 

629,775

 

Programs and program licenses

 

 

588,999

 

 

 

477,575

 

Other current assets

 

 

98,759

 

 

 

110,816

 

Total current assets

 

 

1,727,881

 

 

 

2,096,330

 

Investments

 

 

807,630

 

 

 

463,344

 

Property and equipment, net of accumulated depreciation: 2015 - $299,153; 2014 - $278,552

 

 

293,230

 

 

 

226,246

 

Goodwill

 

 

1,804,748

 

 

 

573,119

 

Other intangible assets, net

 

 

1,262,664

 

 

 

595,881

 

Programs and program licenses (less current portion)

 

 

522,899

 

 

 

469,083

 

Deferred income taxes

 

 

91,954

 

 

 

79,096

 

Other non-current assets

 

 

161,308

 

 

 

154,382

 

Total Assets

 

$

6,672,314

 

 

$

4,657,481

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

35,308

 

 

$

21,499

 

Current portion of debt

 

 

499,174

 

 

 

883,895

 

Program rights payable

 

 

68,892

 

 

 

36,138

 

Deferred revenue

 

 

96,040

 

 

 

47,929

 

Employee compensation and benefits

 

 

115,266

 

 

 

73,185

 

Accrued marketing and advertising

 

 

11,437

 

 

 

3,765

 

Other accrued liabilities

 

 

148,532

 

 

 

90,444

 

Total current liabilities

 

 

974,649

 

 

 

1,156,855

 

Debt (less current portion)

 

 

3,511,098

 

 

 

1,485,359

 

Other liabilities (less current portion)

 

 

250,391

 

 

 

234,429

 

Total liabilities

 

 

4,736,138

 

 

 

2,876,643

 

Commitments and contingencies (Note 20)

 

 

 

 

 

 

 

 

Redeemable non-controlling interests (Note 16)

 

 

99,000

 

 

 

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 common shares - authorized: 240,000,000 shares; issued and outstanding: 2015 - 94,838,600 shares; 2014 - 97,789,910 shares

 

 

948

 

 

 

978

 

Common voting shares - authorized: 60,000,000 shares; issued and outstanding: 2015 - 33,850,481; 2014 - 34,317,171 shares

 

 

339

 

 

 

343

 

Total common stock

 

 

1,287

 

 

 

1,321

 

Additional paid-in capital

 

 

1,347,491

 

 

 

1,359,023

 

Retained earnings

 

 

305,386

 

 

 

79,994

 

Accumulated other comprehensive loss

 

 

(130,233

)

 

 

(57,891

)

Total SNI shareholders’ equity

 

 

1,523,931

 

 

 

1,382,447

 

Non-controlling interest  (Note 16)

 

 

313,245

 

 

 

302,140

 

Total equity

 

 

1,837,176

 

 

 

1,684,587

 

Total Liabilities and Equity

 

$

6,672,314

 

 

$

4,657,481

 

 

 

 

 

 

 

7

 


SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

(in thousands)

 

For the years ended December 31,

 

 

 

2015

 

 

2014

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net income

 

$

778,473

 

 

$

726,808

 

Depreciation and amortization of intangible assets

 

 

137,596

 

 

 

128,582

 

Program amortization

 

 

783,456

 

 

 

621,210

 

Equity in earnings of affiliates

 

 

(80,916

)

 

 

(85,631

)

Gain on derivatives

 

 

(50,256

)

 

 

(2,810

)

Program payments

 

 

(875,554

)

 

 

(725,582

)

Dividends received from equity investments

 

 

93,624

 

 

 

104,185

 

Deferred income taxes

 

 

(24,678

)

 

 

7,175

 

Share-based compensation

 

 

29,568

 

 

 

35,474

 

Changes in working capital accounts (excluding the effects of acquisition):

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(79,070

)

 

 

(10,932

)

Other assets

 

 

(12,702

)

 

 

(2,188

)

Accounts payable

 

 

(1,501

)

 

 

3,593

 

Deferred revenue

 

 

44,040

 

 

 

(19,258

)

Accrued / refundable income taxes

 

 

41,201

 

 

 

(18,947

)

Other liabilities

 

 

32,360

 

 

 

9,548

 

Other, net

 

 

(1,427

)

 

 

6,347

 

Cash provided by operating activities

 

 

814,214

 

 

 

777,574

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(52,480

)

 

 

(53,775

)

Collections on note receivable

 

 

4,655

 

 

 

4,481

 

Purchases of long-term investments

 

 

(35,023

)

 

 

(17,042

)

Purchases of subsidiary companies, net of cash acquired

 

 

(539,309

)

 

 

 

Foreign currency call option premium

 

 

(16,000

)

 

 

 

Settlement on derivatives

 

 

65,824

 

 

 

 

Other, net

 

 

(32,167

)

 

 

(12,001

)

Cash used in investing activities

 

 

(604,500

)

 

 

(78,337

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

3,180,764

 

 

 

1,189,555

 

Repayments of debt

 

 

(1,930,000

)

 

 

(195,000

)

Deferred loan costs

 

 

(14,491

)

 

 

(9,026

)

Extinguishment of debt

 

 

(652,104

)

 

 

 

Purchase of non-controlling interests

 

 

(853,853

)

 

 

 

Dividends paid

 

 

(118,857

)

 

 

(112,943

)

Dividends paid to non-controlling interests

 

 

(189,539

)

 

 

(216,860

)

Repurchase of class A common shares

 

 

(288,502

)

 

 

(1,198,962

)

Proceeds from stock options

 

 

9,207

 

 

 

39,605

 

Other, net

 

 

(19,598

)

 

 

(1,361

)

Cash used in financing activities

 

 

(876,973

)

 

 

(504,992

)

Effect of exchange rate changes on cash and cash equivalents

 

 

12,539

 

 

 

(2,452

)

(Decrease) increase in cash and cash equivalents

 

 

(654,720

)

 

 

191,793

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Beginning of year

 

 

878,164

 

 

 

686,371

 

End of year

 

$

223,444

 

 

$

878,164

 

Supplemental Cash Flow Disclosures:

 

 

 

 

 

 

 

 

Interest paid, excluding amounts capitalized

 

$

95,336

 

 

$

45,917

 

Income taxes paid

 

$

318,920

 

 

$

309,519

 

 

 

 

8

 


 

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 this 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 modified our management reporting structure related to the operating results from our uLive business. In conjunction with this change in reporting structure, we now report the results of uLive within U.S. Networks rather than within Corporate and Other.

 

As a result of the acquisition of N-Vision B.V. (“N-Vision”), the majority shareholder of TVN, the international operating segment that was previously not significant, has become significant. Therefore, the Company now has two reportable segments: U.S. Networks, previously referred to as Lifestyle Media, and International Networks.

 

As a result of the above-mentioned changes, certain prior period and prior year segment results have been recast to reflect the current presentation.

    

International Networks includes the lifestyle oriented channels available in the United Kingdom, Europe, Middle East, Africa, Asia-Pacific and Latin America. Additionally, International Networks includes TVN.

 

Corporate and Other includes the results of businesses not separately identified as reportable segments for external financial reporting purposes and will continue to be disclosed separately from the results of the U.S. Networks and International Networks segments. The Company generally does not allocate corporate employee-related overhead costs to its reportable segments, but rather classifies these expenses within Corporate and Other. However, certain corporate costs, including information technology, pension and other employee benefits and shared service functions, are allocated to our businesses. The allocations are generally amounts agreed upon by management, which may differ from amounts that would be incurred if such services were purchased separately by the businesses.  

 

 

9

 


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

 

 

Adjusted Segment Profit - Q4 2015 and 2014

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Three months ended December 31,

 

Three months ended December 31,

 

Three months ended December 31,

 

Three months ended December 31,

 

(in thousands)

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

Operating income

$

284,124

 

$

277,929

 

$

19,448

 

$

(10,970

)

$

(28,481

)

$

(36,501

)

$

275,091

 

$

230,458

 

Depreciation and amortization of intangible assets

 

24,083

 

 

27,932

 

 

16,484

 

 

2,950

 

 

710

 

 

616

 

 

41,277

 

 

31,498

 

Loss (gain) on disposal of property and equipment

 

865

 

 

(238

)

 

439

 

 

(5

)

 

259

 

 

66

 

 

1,563

 

 

(177

)

Segment profit

$

309,072

 

$

305,623

 

$

36,371

 

$

(8,025

)

$

(27,512

)

$

(35,819

)

$

317,931

 

$

261,779

 

TVN transaction and integration expenses

 

11

 

 

-

 

 

3,593

 

 

-

 

 

1,893

 

 

-

 

 

5,497

 

 

-

 

Restructuring costs

 

1,286

 

 

12,041

 

 

-

 

 

-

 

 

1,639

 

 

2,311

 

 

2,925

 

 

14,352

 

Reorganization costs

 

3,041

 

 

-

 

 

-

 

 

-

 

 

31

 

 

-

 

 

3,072

 

 

-

 

Contract termination costs

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Adjusted segment profit

$

313,410

 

$

317,664

 

$

39,964

 

$

(8,025

)

$

(23,949

)

$

(33,508

)

$

329,425

 

$

276,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment Profit - Total Year 2015 and 2014

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Twelve months ended December 31,

 

Twelve months ended December 31,

 

Twelve months ended December 31,

 

Twelve months ended December 31,

 

(in thousands)

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

Operating income

$

1,237,595

 

$

1,155,610

 

$

(8,348

)

$

(53,389

)

$

(125,315

)

$

(109,912

)

$

1,103,932

 

$

992,309

 

Depreciation and amortization of intangible assets

 

95,120

 

 

111,497

 

 

38,780

 

 

11,542

 

 

3,696

 

 

5,543

 

 

137,596

 

 

128,582

 

Loss (gain) on disposal of property and equipment

 

4,474

 

 

1,311

 

 

461

 

 

(5

)

 

(772

)

 

(436

)

 

4,163

 

 

870

 

Segment profit

$

1,337,189

 

$

1,268,418

 

$

30,893

 

$

(41,852

)

$

(122,391

)

$

(104,805

)

$

1,245,691

 

$

1,121,761

 

TVN transaction and integration expenses

 

122

 

 

-

 

 

4,583

 

 

-

 

 

23,589

 

 

-

 

 

28,294

 

 

-

 

Restructuring costs

 

8,564

 

 

12,041

 

 

-

 

 

-

 

 

7,483

 

 

2,311

 

 

16,047

 

 

14,352

 

Reorganization costs

 

3,835

 

 

-

 

 

-

 

 

-

 

 

31

 

 

-

 

 

3,866

 

 

-

 

Contract termination costs

 

-

 

 

-

 

 

-

 

 

9,700

 

 

-

 

 

-

 

 

-

 

 

9,700

 

Adjusted segment profit

$

1,349,710

 

$

1,280,459

 

$

35,476

 

$

(32,152

)

$

(91,288

)

$

(102,494

)

$

1,293,898

 

$

1,145,813

 

 

The table below reconciles certain non-GAAP measures with the most directly comparable GAAP financial measures: cost of services, excluding depreciation and amortization of intangible assets, selling general and administrative expenses, depreciation and amortization of intangible assets, miscellaneous, net, net income attributable to SNI and earnings per diluted share. 

 

10

 


Adjusted Net Income - Q4 2015

 

(in thousands, except per share data)

 

Three months ended December 31, 2015

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Miscellaneous, net

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

322,973

 

$

 

210,849

 

$

 

533,822

 

 

 

41,277

 

 

 

17,946

 

$

 

164,708

 

$

 

1.27

 

TVN transaction and integration expenses

 

 

-

 

 

 

(5,497

)

 

 

(5,497

)

 

 

-

 

 

 

-

 

 

 

4,019

 

 

 

0.03

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring costs

 

 

(191

)

 

 

(2,734

)

 

 

(2,925

)

 

 

(473

)

 

 

-

 

 

 

2,107

 

 

 

0.02

 

Reorganization costs

 

 

(686

)

 

 

(2,386

)

 

 

(3,072

)

 

 

-

 

 

 

-

 

 

 

1,905

 

 

 

0.01

 

Contract termination costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,319

 

 

 

(3,298

)

 

 

(0.03

)

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(9,489

)

 

 

-

 

 

 

5,883

 

 

 

0.05

 

Adjusted non-GAAP measure

$

 

322,096

 

$

 

200,232

 

$

 

522,328

 

$

 

31,315

 

$

 

23,265

 

$

 

175,324

 

$

 

1.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory tax rate with the exception of $3,217 million of TVN transaction and integrations costs, which were effected at 19% tax rate, and foreign currency effects due to TVN funds which were not tax effected.

 

 

Adjusted Net Income - Q4 2014

 

(in thousands, except per share data)

 

Three months ended December 31, 2014

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Miscellaneous, net

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

200,478

 

$

 

206,895

 

$

 

407,373

 

 

 

31,498

 

 

 

(4,519

)

$

 

131,846

 

$

 

0.96

 

TVN transaction and integration expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring costs

 

 

(3,872

)

 

 

(10,480

)

 

 

(14,352

)

 

 

-

 

 

 

-

 

 

 

8,898

 

 

 

0.06

 

Reorganization costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Contract termination costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted non-GAAP measure

$

 

196,606

 

$

 

196,415

 

$

 

393,021

 

$

 

31,498

 

$

 

(4,519

)

$

 

140,744

 

$

 

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory tax rate.

 

 

11

 


Adjusted Net Income - Total Year 2015

 

(in thousands, except per share data)

 

Twelve months ended December 31, 2015

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Miscellaneous, net

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

987,357

 

$

 

785,179

 

$

 

1,772,536

 

 

 

137,596

 

 

 

(5,193

)

$

 

606,828

 

$

 

4.66

 

TVN transaction and integration expenses

 

 

(22

)

 

 

(28,272

)

 

 

(28,294

)

 

 

-

 

 

 

-

 

 

 

18,154

 

 

 

0.14

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(27,418

)

 

 

(0.21

)

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24,175

 

 

 

24,175

 

 

 

0.19

 

Restructuring costs

 

 

(2,779

)

 

 

(13,268

)

 

 

(16,047

)

 

 

(1,893

)

 

 

-

 

 

 

11,123

 

 

 

0.09

 

Reorganization costs

 

 

(686

)

 

 

(3,180

)

 

 

(3,866

)

 

 

-

 

 

 

-

 

 

 

2,397

 

 

 

0.02

 

Contract termination costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,274

 

 

 

(5,130

)

 

 

(0.04

)

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19,131

)

 

 

-

 

 

 

11,861

 

 

 

0.09

 

Adjusted non-GAAP measure

$

 

983,870

 

$

 

740,459

 

$

 

1,724,329

 

$

 

116,572

 

$

 

27,256

 

$

 

641,990

 

$

 

4.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory tax rate with the exception of $3,217 million of TVN transaction and integrations costs, which were effected at 19% tax rate, and foreign currency effects due to TVN funds which were not tax effected.

 

 

Adjusted Net Income - Total Year 2014

 

(in thousands, except per share data)

 

Twelve months ended December 31, 2014

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Miscellaneous, net

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

778,896

 

$

 

764,799

 

$

 

1,543,695

 

 

 

128,582

 

 

 

(212

)

$

 

545,275

 

$

 

3.83

 

TVN transaction and integration expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency effects due to TVN funds

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring costs

 

 

(3,872

)

 

 

(10,480

)

 

 

(14,352

)

 

 

-

 

 

 

-

 

 

 

8,898

 

 

 

0.06

 

Reorganization costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Contract termination costs

 

 

-

 

 

 

(9,700

)

 

 

(9,700

)

 

 

-

 

 

 

-

 

 

 

9,700

 

 

 

0.07

 

Gain on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted non-GAAP measure

$

 

775,024

 

$

 

744,619

 

$

 

1,519,643

 

$

 

128,582

 

$

 

(212

)

$

 

563,873

 

$

 

3.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(A) Items tax effected at 38% statutory rate with the exception of contract termination costs, which were not tax effected.

 

 

 

12

 


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:

 

Free Cash Flow - 2015 and 2014

 

 

 

 

 

 

 

Twelve months ended

 

 

December 31,

 

(in thousands)

 

2015

 

 

2014

 

Segment profit

$

1,245,691

 

$

1,121,761

 

Income taxes paid

 

318,920

 

 

309,519

 

Interest paid

 

95,336

 

 

45,917

 

Working capital and other

 

17,221

 

 

(11,249

)

Cash provided by operating activities

 

814,214

 

 

777,574

 

Dividends paid to non-controlling interests

 

(189,539

)

 

(216,860

)

Additions to property and equipment

 

(52,480

)

 

(53,775

)

Free cash flow

$

572,195

 

$

506,939

 

 

 

 

 

 

 

 

Since segment profit, adjusted segment profit, adjusted net income 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.

 

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

U.S. Networks 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 U.S. Networks is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 


 

Operating Revenues by Network – 2015 and 2014

 

Three months ended

 

Twelve months ended

 

 

December 31,

 

December 31,

 

(in thousands)

2015

 

2014

 

Change

 

 

2015

 

 

2014

 

Change

 

Network

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HGTV

$

250,298

 

$

231,131

 

 

8.3

%

$

1,007,706

 

$

938,475

 

 

7.4

%

Food Network

 

231,995

 

 

219,707

 

 

5.6

%

 

891,578

 

 

888,533

 

 

0.3

%

Travel Channel

 

78,259

 

 

75,718

 

 

3.4

%

 

309,157

 

 

314,199

 

 

(1.6

)%

DIY Network

 

39,908

 

 

36,816

 

 

8.4

%

 

167,421

 

 

152,094

 

 

10.1

%

Cooking Channel

 

35,571

 

 

31,829

 

 

11.8

%

 

134,783

 

 

120,835

 

 

11.5

%

Great American Country

 

7,498

 

 

7,532

 

 

(0.5

)%

 

30,487

 

 

30,154

 

 

1.1

%

Digital Businesses

 

41,914

 

 

37,841

 

 

10.8

%

 

136,932

 

 

122,062

 

 

12.2

%

Other

 

16,978

 

 

11,123

 

 

52.6

%

 

42,953

 

 

27,547

 

 

55.9

%

Intrasegment eliminations

 

(624

)

 

(2,178

)

 

71.3

%

 

(4,354

)

 

(5,542

)

 

21.4

%

Total segment operating revenues

$

701,797

 

$

649,519

 

 

8.0

%

$

2,716,663

 

$

2,588,357

 

 

5.0

%

Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

478,356

 

 

443,648

 

 

7.8

%

 

1,851,574

 

 

1,787,647

 

 

3.6

%

Network affiliate fees, net

 

199,635

 

 

190,891

 

 

4.6

%

 

800,134

 

 

755,950

 

 

5.8

%

Other

 

23,806

 

 

14,980

 

 

58.9

%

 

64,955

 

 

44,760

 

 

45.1

%

 

$

701,797

 

$

649,519

 

 

8.0

%

$

2,716,663

 

$

2,588,357

 

 

5.0

%

 

 

14