Attached files

file filename
8-K - 4Q 2017 EARNINGS RELEASE - Scripps Networks Interactive, Inc.sni-8k_20180226.htm

Exhibit 99

Scripps Networks Interactive reports full year and fourth quarter 2017 operating results

 

 

Full Year 2017 Financial Highlights:

 

Record consolidated operating revenues of $3.6 billion, an increase of 4.7%;

 

Consolidated income from operations before income taxes of $1.3 billion, an increase of 2.6%;

 

Consolidated adjusted segment profit(1) of $1.5 billion, an increase of 2.2%;

 

Consolidated net income attributable to Scripps Networks Interactive of $623.9 million, a decrease of 7.4%; and

 

Consolidated adjusted net income(1) attributable to Scripps Networks Interactive of $752.6 million, an increase of 16.9%.

 

Fourth Quarter 2017 Financial Highlights:

 

Record consolidated operating revenues of $956.1 million, an increase of 7.6%;

 

Consolidated income from operations before income taxes of $325.9 million, an increase of 72.2%;

 

Consolidated adjusted segment profit(1) of $371.1 million, an increase of 9.0%;

 

Consolidated net income attributable to Scripps Networks Interactive of $65.9 million, an increase of 26.5%; and

 

Consolidated adjusted net income(1) attributable to Scripps Networks Interactive of $181.9 million, an increase of 46.2%.

 

KNOXVILLE, Tenn. — Feb. 26, 2018 — Scripps Networks Interactive, Inc. (Nasdaq: SNI) today reported operating results for the full year and fourth quarter 2017.

 

In 2017, HGTV was ranked the No. 1 ad-supported cable network for upscale women 25-54 in sales prime for the eleventh consecutive year and was the No. 2 cable network for women 25-54. Food Network finished 2017 as the No. 8 cable network for women 25-54, and Travel Channel delivered a 5% improvement in its adult 25-54 sales prime ratings. TVN, a leading multi-platform media business in Poland, grew its share of audience by 5% for viewers 16-49 in 2017.

 

In the fourth quarter of 2017, both HGTV and Food Network ranked in the top-10 for advertising supported cable networks for women 25-54 in sales prime, and Travel Channel delivered a 5% improvement in its adult 25-54 sales prime ratings. TVN was the No. 1 media company for the 16-49 demographic for the fourth quarter, growing its audience share by 2%.

 

Scripps Lifestyle Studios, the digital content division of Scripps Networks Interactive, delivered a record-breaking year, generating more than 19 billion global video views on various digital


 

platforms, nearly three times more than the previous year. Video views benefited in part from the inclusion of millennial-targeted food content brand, Spoon University, the launch of the new food-focused digital brand, Genius Kitchen, and expansion of the Scripps Lifestyle Studios offering to international markets.

 

Kenneth W. Lowe, Chairman, President and Chief Executive Officer, said, “Scripps Networks Interactive finished a pivotal 2017 year with a strong fourth quarter, executing on our strategic objectives and delivering financially with record revenue and growing segment profit. We reached new consumers through the thousands of compelling experiences created by Scripps Lifestyle Studios. We invested in our core business as well as our fast-growing digital offerings, allowing us to capitalize on the popularity of our powerful lifestyle brands across the globe. And, of course, we announced our merger with Discovery Communications, creating an unmatched opportunity to deliver our real-life content to a greater number of audiences.”

 

Lowe continued, “We have great momentum as we head into 2018. Our incredible teams remain intently focused on doing what we do best: creating great lifestyle content that connects with audiences through ideas, information and inspiration. We are excited about the prospects for the combination with Discovery and are diligently working toward finalizing the transaction to bring these two great companies together.”

 

Full Year 2017 Consolidated Results

Consolidated operating revenues for 2017 were $3.6 billion, an increase of 4.7% compared with the prior year. Advertising revenues were $2.5 billion, an increase of 3.7%, and distribution revenues were $955.4 million, an increase of 6.8% compared with the prior year.

 

Consolidated income from operations before income taxes for 2017 was $1.3 billion, an increase of 2.6% compared with the prior year. Consolidated adjusted segment profit(1) was $1.5 billion, an increase of 2.2% compared with the prior year. The improvement in consolidated income from operations before income taxes reflects an increase in operating revenues, higher foreign currency transaction gains, lower interest expense and a decline in goodwill and other intangible asset write-downs compared with the prior year. These favorable variances were partially offset by increased investments in programming, marketing and data as well as merger related expenses.

 

Consolidated net income attributable to Scripps Networks Interactive for 2017 decreased 7.4% to $623.9 million, or $4.76 per diluted share, compared with the prior year, primarily driven by the negative variances mentioned in the prior paragraph as well as a higher effective tax rate driven by the impact of tax law changes enacted in the U.S. and Poland. These unfavorable variances were partially offset by an increase in operating revenues, higher foreign currency transaction gains, lower interest expense and a decline in goodwill and other intangible asset write-downs. Consolidated adjusted net income(1) attributable to Scripps Networks Interactive increased 16.9% to $752.6 million, or $5.74 per diluted share, reflecting an increase in operating revenues, higher foreign currency transaction gains, and lower interest expense compared with the prior year. These favorable variances were partially offset by increased investments in programming, marketing and data.

 


 

Fourth Quarter 2017 Consolidated Results

Consolidated operating revenues for the fourth quarter of 2017 were $956.1 million, an increase of 7.6% compared with the prior year period. Advertising revenues were $678.1 million, an increase of 5.7%, and distribution revenues were $244.3 million, an increase of 10.5% compared with the prior year period.

 

Consolidated income from operations before income taxes for the fourth quarter of 2017 was $325.9 million, an increase of 72.2% compared with the prior year period. Consolidated adjusted segment profit(1) was $371.1 million, an increase of 9.0% compared with the prior year period. The improvement in consolidated income from operations before income taxes reflects an increase in operating revenues, higher foreign currency transaction gains, lower interest expense and a decline in goodwill and other intangible asset write-downs compared with the prior year period. These favorable variances were partially offset by increased investments in programming, marketing and data as well as merger related expenses.

 

Consolidated net income attributable to Scripps Networks Interactive for the fourth quarter of 2017 increased 26.5% to $65.9 million, or $0.50 per diluted share, compared with the prior year period, primarily driven by an increase in operating revenues, higher foreign currency transaction gains, lower interest expense and a decline in goodwill and other intangible asset write-downs. These favorable variances were partially offset by increased investments in programming, marketing and data and merger related expenses as well as a higher effective tax rate driven by the impact of tax law changes enacted in the U.S. and Poland. Consolidated adjusted net income(1) attributable to Scripps Networks Interactive increased 46.2% to $181.9 million, or $1.38 per diluted share, reflecting an increase in operating revenues, higher foreign currency transaction gains and lower interest expense compared with the prior year period. These favorable variances were partially offset by increased investments in programming, marketing and data.

 

Fourth Quarter 2017 Segment Results

Segment Profit and Adjusted Segment Profit - Q4 2017 and 2016

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Three months ended

 

Three months ended

 

Three months ended

 

Three months ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

(in thousands)

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Income (loss) from operations before income taxes

$

323,173

 

$

308,023

 

$

56,569

 

$

(30,866

)

$

(53,800

)

$

(87,911

)

$

325,942

 

$

189,246

 

Interest (expense) income, net

 

(108

)

 

(67

)

 

114

 

 

(4,344

)

 

(21,618

)

 

(25,501

)

 

(21,612

)

 

(29,912

)

Equity in earnings of affiliates

 

3,291

 

 

2,995

 

 

6,286

 

 

12,524

 

 

-

 

 

-

 

 

9,577

 

 

15,519

 

(Loss) gain on derivatives

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,848

)

 

4,008

 

 

(1,848

)

 

4,008

 

Miscellaneous, net

 

3,504

 

 

3,654

 

 

15,244

 

 

3,538

 

 

1,203

 

 

(35,312

)

 

19,951

 

 

(28,120

)

Operating income (loss)

 

316,486

 

 

301,441

 

 

34,925

 

 

(42,584

)

 

(31,537

)

 

(31,106

)

 

319,874

 

 

227,751

 

Depreciation

 

10,882

 

 

15,285

 

 

3,493

 

 

3,240

 

 

618

 

 

(722

)

 

14,993

 

 

17,803

 

Amortization

 

10,978

 

 

10,079

 

 

15,883

 

 

30,876

 

 

-

 

 

-

 

 

26,861

 

 

40,955

 

Goodwill write-down

 

-

 

 

-

 

 

505

 

 

57,878

 

 

-

 

 

-

 

 

505

 

 

57,878

 

Segment profit (loss)

 

338,346

 

 

326,805

 

 

54,806

 

 

49,410

 

 

(30,919

)

 

(31,828

)

 

362,233

 

 

344,387

 

Merger related expenses

 

504

 

 

-

 

 

2

 

 

-

 

 

8,402

 

 

-

 

 

8,908

 

 

-

 

TVN transaction and integration expenses

 

-

 

 

-

 

 

-

 

 

32

 

 

-

 

 

996

 

 

-

 

 

1,028

 

TVN purchase price accounting impact

 

-

 

 

-

 

 

-

 

 

(8,501

)

 

-

 

 

-

 

 

-

 

 

(8,501

)

Reorganization costs

 

-

 

 

1,779

 

 

-

 

 

-

 

 

-

 

 

1,815

 

 

-

 

 

3,594

 

Adjusted segment profit (loss)

$

338,850

 

$

328,584

 

$

54,808

 

$

40,941

 

$

(22,517

)

$

(29,017

)

$

371,141

 

$

340,508

 


 

 

U.S. Networks’ operating revenues for the fourth quarter of 2017 were $758.7 million, an increase of 3.8% compared with the prior year period. Advertising revenues were $529.9 million, an increase of 1.3% compared with the prior year period, reflecting the continued strength in pricing in the U.S. advertising market for our lifestyle brands, partially offset by lower impressions delivered. U.S. Networks’ distribution revenues were $213.6 million, an increase of 10.5% compared with the prior year period. This improvement was driven by annual rate increases and includes an adjustment related to a distribution agreement negotiated in the fourth quarter of 2017, which contributed 400 basis points of growth. Also contributing to the increase were revenues generated from over-the-top and non-linear distribution platforms, partially offset by subscriber declines.

 

U.S. Networks’ income from operations before income taxes for the fourth quarter of 2017 was $323.2 million, an increase of 4.9% compared with the prior year period. U.S. Networks’ adjusted segment profit(1) was $338.9 million, an increase of 3.1% compared with the prior year period. The improvement in both U.S. Networks’ income from operations before income taxes and adjusted segment profit(1) was primarily driven by an increase in operating revenues partially offset by increased investments in marketing and data compared with the prior year period.

 

International Networks’ operating revenues for the fourth quarter of 2017 were $203.7 million, an increase of 23.2% compared with the prior year period, reflecting positive foreign currency effects and an increase in operating revenues. Operating revenues at TVN increased 11.7% in local currency compared with the prior year period.

 

International Networks’ income from operations before income taxes for the fourth quarter of 2017 was $56.6 million compared with a loss of $30.9 million in the prior year period. The improvement in International Networks’ income from operations before income taxes was primarily driven by an increase in operating revenues, higher foreign currency gains and a decline in goodwill and other intangible asset write-downs, partially offset by an increase in operating expenses compared with the prior year period. International networks’ adjusted segment profit(1) was $54.8 million, an increase of 33.9% compared with the prior year period. The improvement in International Networks’ adjusted segment profit(1) was primarily driven by an increase in operating revenues and higher foreign currency gains, partially offset by an increase in operating expenses compared with the prior year period.

 

(1) This earnings release contains several metrics, including consolidated segment profit (loss), consolidated adjusted segment profit (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow that are not calculated in accordance with Generally Accepted Accounting Principles in the United States of America ("GAAP"). Refer to the Non-GAAP Financial Measures section of this press release for discussion of consolidated segment profit (loss), consolidated adjusted segment profit (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow and a reconciliation to their respective most comparable financial measure calculated in accordance with GAAP.

 

Guidance


 

Due to the pending merger with Discovery Communications, Scripps Networks Interactive will not issue full year 2018 guidance.

 

Conference Call Information

Due to the pending merger with Discovery Communications, Scripps Networks Interactive will not hold a conference call for investors in connection with the issuance of this earnings release.

 

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 that could cause actual results to differ materially from the expectations expressed in forward-looking statements, including changes in advertising demand and other economic conditions as well as other reasons described in our Securities and Exchange Commission filings, including those set forth in the Risk Factors section and under the caption entitled “Forward-Looking Statements” in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our most recently filed Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. 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, Inc.
Scripps Networks Interactive, Inc. (Nasdaq: 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 includes leading TV and entertainment brands HGTV, Food Network, Travel Channel, DIY Network, Cooking Channel and Great American Country. Its digital division Scripps Lifestyle Studios, creates compelling content for online, social and mobile platforms. 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 Network. The company’s global networks and websites reach millions of consumers across North and South America, Asia-Pacific, Europe, the Middle East and Africa. Scripps Networks Interactive is headquartered in Knoxville, Tenn. For more information, please visit http://www.scrippsnetworksinteractive.com.

 

Where to Find Additional Information

This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. This communication may be deemed to be solicitation material in respect of the proposed merger between Discovery and Scripps. In connection with the proposed merger, Discovery has filed a registration statement on Form S-4, containing a joint proxy statement/prospectus with the SEC, which was declared effective by the SEC on October 19, 2017. INVESTORS AND SECURITY HOLDERS ARE ADVISED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS, BECAUSE IT CONTAINS IMPORTANT INFORMATION. Investors and security holders may obtain a free copy of the joint proxy statement/prospectus and other documents filed by Discovery and Scripps with the SEC at http://www.sec.gov. Free copies of the


 

joint proxy statement/prospectus and each company’s other filings with the SEC may also be obtained from the respective companies. Free copies of documents filed with the SEC by Scripps will be made available free of charge on Scripps’ investor relations website at http://ir.scrippsnetworksinteractive.com. Free copies of documents filed with the SEC by Discovery will be made available free of charge on Discovery’s investor relations website at www.corporate.discovery.com.

 

Participants in the Solicitation

Scripps and its directors and executive officers, and Discovery and its directors and executive officers, may be deemed to be participants in the solicitation of proxies from the holders of Scripps Class A common shares and common voting shares in respect of the proposed merger. Information about the directors and executive officers of Scripps is set forth in Scripps’ proxy statement for its 2017 annual meeting of shareholders, which was filed with the SEC on March 29, 2017. Information about the directors and executive officers of Discovery is set forth Discovery’s proxy statement for its 2017 annual meeting of shareholders, which was filed with the SEC on April 5, 2017. Investors may obtain additional information regarding the interest of such participants by reading the joint proxy statement/prospectus regarding the proposed merger.

 

# # #

 

Contact: Scripps Networks Interactive, Inc.

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

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

Kristin Alm, 865-560-4316, KAlm@scrippsnetworks.com



 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)

 

 

 

 

 

Three months ended December 31,

 

Year ended December 31,

 

 

2017

 

2016

 

% Change

Fav / (Unfav)

 

2017

 

2016

 

% Change

Fav / (Unfav)

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

$

678,105

 

$

641,475

 

 

5.7

%

$

2,505,257

 

$

2,416,403

 

 

3.7

%

Distribution

 

244,275

 

 

221,151

 

 

10.5

%

 

955,404

 

 

894,367

 

 

6.8

%

Other

 

33,736

 

 

26,075

 

 

29.4

%

 

101,146

 

 

90,665

 

 

11.6

%

Total operating revenues

 

956,116

 

 

888,701

 

 

7.6

%

 

3,561,807

 

 

3,401,435

 

 

4.7

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization

 

356,812

 

 

328,355

 

 

(8.7

)%

 

1,253,994

 

 

1,193,228

 

 

(5.1

)%

Selling, general and administrative

 

237,071

 

 

215,959

 

 

(9.8

)%

 

881,030

 

 

806,733

 

 

(9.2

)%

Depreciation

 

14,993

 

 

17,803

 

 

15.8

%

 

58,349

 

 

71,559

 

 

18.5

%

Amortization

 

26,861

 

 

40,955

 

 

34.4

%

 

93,516

 

 

123,442

 

 

24.2

%

Goodwill write-down

 

505

 

 

57,878

 

 

99.1

%

 

505

 

 

57,878

 

 

99.1

%

Total operating expenses

 

636,242

 

 

660,950

 

 

3.7

%

 

2,287,394

 

 

2,252,840

 

 

(1.5

)%

Operating income

 

319,874

 

 

227,751

 

 

40.4

%

 

1,274,413

 

 

1,148,595

 

 

11.0

%

Interest expense, net

 

(21,612

)

 

(29,912

)

 

27.7

%

 

(93,159

)

 

(129,441

)

 

28.0

%

Equity in earnings of affiliates

 

9,577

 

 

15,519

 

 

(38.3

)%

 

59,758

 

 

71,382

 

 

(16.3

)%

(Loss) gain on derivatives

 

(1,848

)

 

4,008

 

 

(146.1

)%

 

(11,302

)

 

17,868

 

 

(163.3

)%

(Loss) gain on sale of investments

 

-

 

 

-

 

NM

 

 

(1,026

)

 

191,824

 

 

(100.5

)%

Miscellaneous, net

 

19,951

 

 

(28,120

)

 

170.9

%

 

82,526

 

 

(22,450

)

 

467.6

%

Income from operations before income taxes

 

325,942

 

 

189,246

 

 

72.2

%

 

1,311,210

 

 

1,277,778

 

 

2.6

%

Provision for income taxes

 

210,166

 

 

96,937

 

 

(116.8

)%

 

496,859

 

 

430,330

 

 

(15.5

)%

Net income

 

115,776

 

 

92,309

 

 

25.4

%

 

814,351

 

 

847,448

 

 

(3.9

)%

Less: net income attributable to non-controlling interests

 

(49,904

)

 

(40,216

)

 

(24.1

)%

 

(190,416

)

 

(173,853

)

 

(9.5

)%

Net income attributable to SNI

$

65,872

 

$

52,093

 

 

26.5

%

$

623,935

 

$

673,595

 

 

(7.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to SNI Class A Common and Common Voting shareholders per share of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.51

 

$

0.40

 

 

27.5

%

$

4.79

 

$

5.20

 

 

(7.9

)%

Diluted

$

0.50

 

$

0.40

 

 

25.0

%

$

4.76

 

$

5.18

 

 

(8.1

)%

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

130,392

 

 

129,661

 

 

 

 

 

130,217

 

 

129,529

 

 

 

 

Diluted

 

131,353

 

 

130,350

 

 

 

 

 

131,063

 

 

130,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

SCRIPPS NETWORKS INTERACTIVE, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and par value amounts)

December 31,

 

 

2017

 

2016

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

130,357

 

 

$

122,937

 

Accounts receivable, net of allowances: 2017 - $13,162; 2016 - $26,118

 

 

914,812

 

 

 

808,133

 

Programs and program licenses, net

 

 

634,588

 

 

 

591,378

 

Prepaid expenses and other current assets

 

 

68,763

 

 

 

135,651

 

Total current assets

 

 

1,748,520

 

 

 

1,658,099

 

Programs and program licenses, net (less current portion)

 

 

474,714

 

 

 

500,022

 

Investments

 

 

740,810

 

 

 

699,481

 

Property and equipment, net of accumulated depreciation: 2017 - $370,826; 2016 - $354,435

 

 

333,068

 

 

 

286,399

 

Goodwill, net

 

 

1,819,693

 

 

 

1,642,169

 

Intangible assets, net

 

 

1,109,672

 

 

 

1,092,682

 

Deferred income taxes

 

 

104,859

 

 

 

175,291

 

Other non-current assets

 

 

190,344

 

 

 

146,151

 

Total Assets

 

$

6,521,680

 

 

$

6,200,294

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

48,149

 

 

$

42,223

 

Accrued liabilities

 

 

189,656

 

 

 

152,480

 

Employee compensation and benefits

 

 

102,327

 

 

 

123,506

 

Program rights payable

 

 

85,004

 

 

 

70,403

 

Deferred revenue

 

 

148,134

 

 

 

77,987

 

Current portion of debt

 

 

 

 

 

249,932

 

Total current liabilities

 

 

573,270

 

 

 

716,531

 

Debt (less current portion)

 

 

2,522,005

 

 

 

2,952,454

 

Other non-current liabilities

 

 

315,217

 

 

 

302,881

 

Total liabilities

 

 

3,410,492

 

 

 

3,971,866

 

Commitments and contingencies (Note 20)

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Scripps Networks Interactive ("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: 2017 - 96,204,627 shares; 2016 - 95,491,477 shares

 

 

962

 

 

 

954

 

Common Voting Shares - authorized: 60,000,000 shares; issued and outstanding: 2017 - 33,850,481 shares; 2016 - 33,850,481 shares

 

 

339

 

 

 

339

 

Total common stock

 

 

1,301

 

 

 

1,293

 

Additional paid-in capital

 

 

1,448,723

 

 

 

1,390,411

 

Retained earnings

 

 

1,341,974

 

 

 

871,766

 

Accumulated other comprehensive loss

 

 

(13,809

)

 

 

(363,701

)

SNI shareholders’ equity

 

 

2,778,189

 

 

 

1,899,769

 

Non-controlling interest (Note 17)

 

 

332,999

 

 

 

328,659

 

Total equity

 

 

3,111,188

 

 

 

2,228,428

 

Total Liabilities and Equity

 

$

6,521,680

 

 

$

6,200,294

 



 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

Year ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

814,351

 

 

$

847,448

 

 

$

778,473

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

58,349

 

 

 

71,559

 

 

 

73,112

 

Amortization

 

 

93,516

 

 

 

123,442

 

 

 

68,647

 

Goodwill write-down

 

 

505

 

 

 

57,878

 

 

 

 

Investment write-down

 

 

 

 

 

10,701

 

 

 

 

Program amortization

 

 

997,862

 

 

 

934,419

 

 

 

783,456

 

Program payments

 

 

(993,420

)

 

 

(915,486

)

 

 

(875,554

)

Equity in earnings of affiliates

 

 

(59,758

)

 

 

(71,382

)

 

 

(80,916

)

Share-based compensation

 

 

40,219

 

 

 

35,198

 

 

 

29,568

 

Loss (gain) on derivatives

 

 

11,302

 

 

 

(17,868

)

 

 

(50,256

)

Loss (gain) on sale of investments

 

 

1,026

 

 

 

(191,824

)

 

 

 

(Gain) loss on foreign currency transactions

 

 

(86,690

)

 

 

16,137

 

 

 

22,430

 

Dividends received from equity investments

 

 

77,780

 

 

 

65,277

 

 

 

93,624

 

Deferred income taxes

 

 

67,854

 

 

 

(10,427

)

 

 

(24,678

)

Changes in working capital accounts:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(86,022

)

 

 

(2,462

)

 

 

(79,070

)

Other assets

 

 

8,962

 

 

 

(17,657

)

 

 

(12,702

)

Accounts payable

 

 

1,926

 

 

 

8,887

 

 

 

(1,501

)

Deferred revenue

 

 

70,252

 

 

 

(17,150

)

 

 

44,040

 

Accrued / refundable income taxes

 

 

94,371

 

 

 

29,480

 

 

 

41,201

 

Other liabilities

 

 

(32,304

)

 

 

11,790

 

 

 

32,360

 

Other, net

 

 

(24,287

)

 

 

(19,134

)

 

 

(29,250

)

Cash provided by operating activities

 

 

1,055,794

 

 

 

948,826

 

 

 

812,984

 

Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(75,641

)

 

 

(74,406

)

 

 

(52,480

)

Collections of note receivable

 

 

4,547

 

 

 

4,073

 

 

 

4,655

 

Purchase of investments

 

 

(21,112

)

 

 

(15,916

)

 

 

(35,023

)

Sale of investments

 

 

46,733

 

 

 

226,484

 

 

 

 

Purchase of subsidiary companies, net of cash acquired

 

 

(10,320

)

 

 

(450

)

 

 

(539,309

)

Investment in intangible

 

 

 

 

 

(11,634

)

 

 

 

Foreign currency call option premium

 

 

 

 

 

 

 

 

(16,000

)

Settlements of derivatives

 

 

(11,302

)

 

 

18,482

 

 

 

65,824

 

Other, net

 

 

2,079

 

 

 

(5,902

)

 

 

(32,167

)

Cash (used in) provided by investing activities

 

 

(65,016

)

 

 

140,731

 

 

 

(604,500

)

Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

630,000

 

 

 

475,000

 

 

 

3,180,764

 

Repayments of debt

 

 

(1,315,000

)

 

 

(890,000

)

 

 

(1,930,000

)

Debt issuance costs

 

 

 

 

 

 

 

 

(14,491

)

Early extinguishment of debt

 

 

 

 

 

(380,648

)

 

 

(652,104

)

Purchases of non-controlling interests

 

 

(15

)

 

 

(103,500

)

 

 

(853,853

)

Dividends paid to non-controlling interests

 

 

(186,116

)

 

 

(157,687

)

 

 

(189,539

)

Dividends paid

 

 

(156,684

)

 

 

(129,725

)

 

 

(118,857

)

Repurchases of Class A Common Shares

 

 

 

 

 

 

 

 

(288,502

)

Proceeds from stock options

 

 

23,662

 

 

 

15,110

 

 

 

9,207

 

Other, net

 

 

1,070

 

 

 

(3,993

)

 

 

(18,368

)

Cash used in financing activities

 

 

(1,003,083

)

 

 

(1,175,443

)

 

 

(875,743

)

Effect of exchange rate changes on cash and cash equivalents

 

 

19,725

 

 

 

(14,621

)

 

 

12,539

 

Increase (decrease) in cash and cash equivalents

 

 

7,420

 

 

 

(100,507

)

 

 

(654,720

)

Cash and cash equivalents - beginning of period

 

 

122,937

 

 

 

223,444

 

 

 

878,164

 

Cash and cash equivalents - end of period

 

$

130,357

 

 

$

122,937

 

 

$

223,444

 

Supplemental Cash Flow Disclosures:

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid, excluding amounts capitalized

 

$

93,472

 

 

$

131,158

 

 

$

95,336

 

Income taxes paid

 

$

341,801

 

 

$

408,275

 

 

$

318,920

 



 

Non-GAAP Financial Measures

In addition to results prepared in accordance with GAAP provided in this press release, the company has also presented consolidated segment profit (loss), consolidated adjusted segment profit (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow.

 

The company evaluates the operating performance of its businesses and uses a financial measure referred to as segment profit (loss). Consolidated segment profit (loss) is the aggregate of the segment profit for each of our two reportable segments. Segment profit (loss) is defined as income (loss) from operations before income taxes, excluding depreciation, amortization, goodwill write-down, interest expense, net, equity in earnings of affiliates, gain (loss) on derivatives, gain (loss) on sale of investments, other miscellaneous non-operating expenses and income taxes, which are included in net income (loss) determined in accordance with GAAP.

 

The company uses segment profit (loss) to assess the operating results and performance of its businesses and makes decisions about the allocation of resources to businesses using this financial measure. The company believes segment profit (loss) is relevant to investors because it allows them to analyze and evaluate the operating performance of its segments consistent with management. Depreciation and amortization charges are a result of decisions made in prior periods regarding the allocation of resources and are, therefore, excluded from segment profit (loss). Also excluded from segment profit (loss) are financing, tax structuring and acquisition and divestiture decisions, which are generally made by corporate executives. Excluding these items from the performance measure of our businesses enables management to evaluate operating performance based on current economic conditions and decisions made by the managers of the businesses in the current period.

 

The company defines consolidated adjusted segment profit (loss) and adjusted net income (loss) as segment profit (loss) and net income (loss), respectively, excluding the impact of items not routine in nature and defines adjusted net income (loss) per diluted share as net income (loss) per diluted share, excluding the impact of items not routine in nature. The company believes consolidated adjusted segment profit (loss), adjusted net income (loss) and adjusted net income (loss) per diluted share are relevant to investors because it allows them to analyze the performance of segments excluding the impact of items not routine in nature or core to regular business operations.

 

The company defines free cash flow as cash provided by operating activities less dividends paid to non-controlling interests and additions to property and equipment. The company measures free cash flow as believes it is an important indicator for management and investors as to its liquidity, including the ability to reduce debt, make strategic investments and return capital to shareholders.

 

Consolidated segment profit (loss), consolidated adjusted segment profit (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow are non-GAAP measures and should be considered in addition to, but not as a substitute for, income (loss) from operations before income taxes, net income (loss), net income (loss) per diluted share, cash flow


 

from operating activities and other measures of financial performance reported in accordance with GAAP. Since consolidated segment profit (loss), consolidated adjusted segment profit (loss), adjusted net income (loss), adjusted net income (loss) per diluted share and free cash flow are not measures of financial performance calculated in accordance with GAAP, these non-GAAP measures may not be comparable to similar measures with similar titles used by other companies. Supplemental schedules providing a reconciliation of the non-GAAP measure to its respective most comparable financial measure in accordance with GAAP are included within this press release on the following pages.

 

Segment Profit and Adjusted Segment Profit - Q4 2017 and 2016

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Three months ended

 

Three months ended

 

Three months ended

 

Three months ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

(in thousands)

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Income (loss) from operations before income taxes

$

323,173

 

$

308,023

 

$

56,569

 

$

(30,866

)

$

(53,800

)

$

(87,911

)

$

325,942

 

$

189,246

 

Interest (expense) income, net

 

(108

)

 

(67

)

 

114

 

 

(4,344

)

 

(21,618

)

 

(25,501

)

 

(21,612

)

 

(29,912

)

Equity in earnings of affiliates

 

3,291

 

 

2,995

 

 

6,286

 

 

12,524

 

 

-

 

 

-

 

 

9,577

 

 

15,519

 

(Loss) gain on derivatives

 

-

 

 

-

 

 

-

 

 

-

 

 

(1,848

)

 

4,008

 

 

(1,848

)

 

4,008

 

Miscellaneous, net

 

3,504

 

 

3,654

 

 

15,244

 

 

3,538

 

 

1,203

 

 

(35,312

)

 

19,951

 

 

(28,120

)

Operating income (loss)

 

316,486

 

 

301,441

 

 

34,925

 

 

(42,584

)

 

(31,537

)

 

(31,106

)

 

319,874

 

 

227,751

 

Depreciation

 

10,882

 

 

15,285

 

 

3,493

 

 

3,240

 

 

618

 

 

(722

)

 

14,993

 

 

17,803

 

Amortization

 

10,978

 

 

10,079

 

 

15,883

 

 

30,876

 

 

-

 

 

-

 

 

26,861

 

 

40,955

 

Goodwill write-down

 

-

 

 

-

 

 

505

 

 

57,878

 

 

-

 

 

-

 

 

505

 

 

57,878

 

Segment profit (loss)

 

338,346

 

 

326,805

 

 

54,806

 

 

49,410

 

 

(30,919

)

 

(31,828

)

 

362,233

 

 

344,387

 

Merger related expenses

 

504

 

 

-

 

 

2

 

 

-

 

 

8,402

 

 

-

 

 

8,908

 

 

-

 

TVN transaction and integration expenses

 

-

 

 

-

 

 

-

 

 

32

 

 

-

 

 

996

 

 

-

 

 

1,028

 

TVN purchase price accounting impact

 

-

 

 

-

 

 

-

 

 

(8,501

)

 

-

 

 

-

 

 

-

 

 

(8,501

)

Reorganization costs

 

-

 

 

1,779

 

 

-

 

 

-

 

 

-

 

 

1,815

 

 

-

 

 

3,594

 

Adjusted segment profit (loss)

$

338,850

 

$

328,584

 

$

54,808

 

$

40,941

 

$

(22,517

)

$

(29,017

)

$

371,141

 

$

340,508

 

 


 

Segment Profit and Adjusted Segment Profit - Year-to-Date 2017 and 2016

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Year ended

 

Year ended

 

Year ended

 

Year ended

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

(in thousands)

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

Income (loss) from operations before income taxes

$

1,375,928

 

$

1,559,099

 

$

127,622

 

$

68,229

 

$

(192,340

)

$

(349,550

)

$

1,311,210

 

$

1,277,778

 

Interest (expense) income, net

 

(491

)

 

(232

)

 

616

 

 

(25,042

)

 

(93,284

)

 

(104,167

)

 

(93,159

)

 

(129,441

)

Equity in earnings of affiliates

 

20,292

 

 

23,943

 

 

39,466

 

 

47,439

 

 

-

 

 

-

 

 

59,758

 

 

71,382

 

(Loss) gain on derivatives

 

-

 

 

-

 

 

-

 

 

-

 

 

(11,302

)

 

17,868

 

 

(11,302

)

 

17,868

 

Gain (loss) on sale of investments

 

-

 

 

208,197

 

 

(526

)

 

-

 

 

(500

)

 

(16,373

)

 

(1,026

)

 

191,824

 

Miscellaneous, net

 

11,777

 

 

13,259

 

 

28,935

 

 

98,740

 

 

41,814

 

 

(134,449

)

 

82,526

 

 

(22,450

)

Operating income (loss)

 

1,344,350

 

 

1,313,932

 

 

59,131

 

 

(52,908

)

 

(129,068

)

 

(112,429

)

 

1,274,413

 

 

1,148,595

 

Depreciation

 

43,288

 

 

59,298

 

 

12,546

 

 

12,205

 

 

2,515

 

 

56

 

 

58,349

 

 

71,559

 

Amortization

 

40,691

 

 

40,220

 

 

52,825

 

 

83,222

 

 

-

 

 

-

 

 

93,516

 

 

123,442

 

Goodwill write-down

 

-

 

 

-

 

 

505

 

 

57,878

 

 

-

 

 

-

 

 

505

 

 

57,878

 

Segment profit (loss)

 

1,428,329

 

 

1,413,450

 

 

125,007

 

 

100,397

 

 

(126,553

)

 

(112,373

)

 

1,426,783

 

 

1,401,474

 

Merger related expenses

 

1,411

 

 

-

 

 

2

 

 

-

 

 

27,856

 

 

-

 

 

29,269

 

 

-

 

TVN transaction and integration expenses

 

-

 

 

17

 

 

-

 

 

11,168

 

 

-

 

 

3,953

 

 

-

 

 

15,138

 

TVN purchase price accounting impact

 

-

 

 

-

 

 

-

 

 

(8,501

)

 

-

 

 

-

 

 

-

 

 

(8,501

)

Restructuring costs

 

-

 

 

(29

)

 

-

 

 

-

 

 

-

 

 

(281

)

 

-

 

 

(310

)

Reorganization costs

 

-

 

 

10,565

 

 

-

 

 

-

 

 

-

 

 

5,784

 

 

-

 

 

16,349

 

Adjusted segment profit (loss)

$

1,429,740

 

$

1,424,003

 

$

125,009

 

$

103,064

 

$

(98,697

)

$

(102,917

)

$

1,456,052

 

$

1,424,150

 

 

Adjusted Net Income - Q4 2017

 

 

Three months ended December 31, 2017

 

(in thousands, except per share data)

GAAP measure

Cost of services, excluding depreciation and amortization

 

Selling, general and administrative

 

Depreciation and amortization

 

Loss on derivatives

 

Loss on sale of investments

 

Miscellaneous, net

 

Provision for income taxes

 

Net income attributable to SNI (A)

 

Earnings per diluted share

 

As reported

$

356,812

 

$

237,071

 

$

41,854

 

$

(1,848

)

$

-

 

$

19,951

 

$

210,166

 

$

65,872

 

$

0.50

 

Merger related expenses

 

(193

)

 

(8,715

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

5,523

 

 

0.04

 

Tax law changes impact

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(110,493

)

 

110,493

 

 

0.84

 

As adjusted

$

356,619

 

$

228,356

 

$

41,854

 

$

(1,848

)

$

-

 

$

19,951

 

$

99,673

 

$

181,888

 

$

1.38

 

(A) Merger related expenses tax effected at 38% statutory tax rate.

 

 


 

Adjusted Net Income - Q4 2016

 

 

Three months ended December 31, 2016

 

(in thousands, except per share data)

GAAP measure

Cost of services, excluding depreciation and amortization

 

Selling, general and administrative

 

Depreciation and amortization

 

Goodwill write-down

 

Gain on derivatives

 

Gain on sale of investments

 

Miscellaneous, net

 

Net income attributable to SNI (A)

 

Earnings per diluted share

 

As reported

$

328,355

 

$

215,959

 

$

58,758

 

$

57,878

 

$

4,008

 

$

-

 

$

(28,120

)

$

52,093

 

$

0.40

 

Goodwill write-down

 

-

 

 

-

 

 

-

 

 

(57,878

)

 

-

 

 

-

 

 

-

 

 

57,878

 

 

0.44

 

Intangible assets write-down

 

-

 

 

-

 

 

(15,943

)

 

-

 

 

-

 

 

-

 

 

-

 

 

13,233

 

 

0.10

 

Investments write-down

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

10,701

 

 

8,668

 

 

0.07

 

TVN transaction and integration expenses

 

-

 

 

(1,028

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

637

 

 

-

 

Reorganization costs

 

(1,568

)

 

(2,026

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

2,228

 

 

0.02

 

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(4,254

)

 

(3,446

)

 

(0.03

)

TVN purchase price accounting impact

 

8,501

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(6,886

)

 

(0.05

)

As adjusted

$

335,288

 

$

212,905

 

$

42,815

 

$

-

 

$

4,008

 

$

-

 

$

(21,673

)

$

124,406

 

$

0.95

 

(A) Items tax effected at 38% statutory tax rate, with the exception of the following: $57.9 million goodwill write-down, which has a 0% effective tax rate; $15.9 million intangible assets write-down, which has a 17% effective tax rate; and $4.3 million gain on extinguishment of debt, $10.7 million investments write-down and $8.5 million TVN purchase price accounting impact, which have a 19% effective tax rate.

 

 

Adjusted Net Income - Year-to-Date 2017

 

 

Year ended December 31, 2017

 

(in thousands, except per share data)

GAAP measure

Cost of services, excluding depreciation and amortization

 

Selling, general and administrative

 

Depreciation and amortization

 

Loss on derivatives

 

Loss on sale of investments

 

Miscellaneous, net

 

Provision for income taxes

 

Net income attributable to SNI (A)

 

Earnings per diluted share

 

As reported

$

1,253,994

 

$

881,030

 

$

151,865

 

$

(11,302

)

$

(1,026

)

$

82,526

 

$

496,859

 

$

623,935

 

$

4.76

 

Merger related expenses

 

(428

)

 

(28,841

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

18,147

 

 

0.14

 

Tax law changes impact

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(110,493

)

 

110,493

 

 

0.84

 

As adjusted

$

1,253,566

 

$

852,189

 

$

151,865

 

$

(11,302

)

$

(1,026

)

$

82,526

 

$

386,366

 

$

752,575

 

$

5.74

 

(A) Merger related expenses tax effected at 38% statutory tax rate.

 

 


 

Adjusted Net Income - Year-to-Date 2016

 

 

Year ended December 31, 2016

 

(in thousands, except per share data)

GAAP measure

Cost of services, excluding depreciation and amortization

 

Selling, general and administrative

 

Depreciation and amortization

 

Goodwill write-down

 

Gain on derivatives

 

Gain on sale of investments

 

Miscellaneous, net

 

Net income attributable to SNI (A)

 

Earnings per diluted share

 

As reported

$

1,193,228

 

$

806,733

 

$

195,001

 

$

57,878

 

$

17,868

 

$

191,824

 

$

(22,450

)

$

673,595

 

$

5.18

 

Goodwill write-down

 

-

 

 

-

 

 

-

 

 

(57,878

)

 

-

 

 

-

 

 

-

 

 

57,878

 

 

0.44

 

Intangible assets write-down

 

-

 

 

-

 

 

(15,943

)

 

-

 

 

-

 

 

-

 

 

-

 

 

13,233

 

 

0.10

 

Investments write-down

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

10,701

 

 

8,668

 

 

0.07

 

TVN transaction and integration expenses

 

(17

)

 

(15,121

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

11,505

 

 

0.09

 

Restructuring costs

 

-

 

 

310

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(192

)

 

-

 

Reorganization costs

 

(5,546

)

 

(10,803

)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

10,136

 

 

0.08

 

Gain on extinguishment of debt

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(6,650

)

 

(5,387

)

 

(0.04

)

TVN purchase price accounting impact

 

8,501

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(6,886

)

 

(0.05

)

Sale of investments

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(191,824

)

 

-

 

 

(118,931

)

 

(0.91

)

As adjusted

$

1,196,166

 

$

781,119

 

$

179,058

 

$

-

 

$

17,868

 

$

-

 

$

(18,399

)

$

643,619

 

$

4.96

 

(A) Items tax effected at 38% statutory tax rate, with the exception of the following: $57.9 million goodwill write-down, which has a 0% effective tax rate; $15.9 million intangible assets write-down, which has a 17% effective tax rate; and $11.2 million TVN transaction and integration expenses, $6.7 million gain on extinguishment of debt, $10.7 million investments write-down and $8.5 million TVN purchase price accounting impact, which have a 19% effective tax rate.

 

 

Free Cash Flow - 2017 and 2016

 

 

 

 

 

 

 

Year ended December 31,

 

(in thousands)

 

2017

 

 

2016

 

Cash provided by operating activities

$

1,055,794

 

$

948,826

 

Dividends paid to non-controlling interests

 

(186,116

)

 

(157,687

)

Additions to property and equipment

 

(75,641

)

 

(74,406

)

Free cash flow

$

794,037

 

$

716,733

 

 

 

 

 

 

 

 

 


 

U.S Networks Segment Operating Revenues by Network – 2017 and 2016

 

Three months ended December 31

 

Year ended December 31,

 

(in thousands)

2017

 

2016

 

% Change

 

2017

 

2016

 

% Change

 

Network

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HGTV

$

280,854

 

$

269,390

 

 

4.3

%

$

1,138,107

 

$

1,089,616

 

 

4.5

%

Food Network

 

257,030

 

 

245,034

 

 

4.9

%

 

965,567

 

 

932,617

 

 

3.5

%

Travel Channel

 

79,783

 

 

78,968

 

 

1.0

%

 

325,617

 

 

321,209

 

 

1.4

%

DIY Network

 

38,914

 

 

39,344

 

 

(1.1

)%

 

162,035

 

 

167,944

 

 

(3.5

)%

Cooking Channel

 

37,086

 

 

37,004

 

 

0.2

%

 

144,812

 

 

141,218

 

 

2.5

%

Great American Country

 

6,537

 

 

6,857

 

 

(4.7

)%

 

27,546

 

 

29,496

 

 

(6.6

)%

Digital

 

48,659

 

 

43,424

 

 

12.1

%

 

163,922

 

 

149,815

 

 

9.4

%

Other

 

10,455

 

 

10,797

 

 

(3.2

)%

 

41,601

 

 

41,259

 

 

0.8

%

Intrasegment eliminations

 

(575

)

 

(173

)

 

(232.4

)%

 

(2,165

)

 

(1,750

)

 

(23.7

)%

Segment operating revenues

$

758,743

 

$

730,645

 

 

3.8

%

$

2,967,042

 

$

2,871,424

 

 

3.3

%

Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

$

529,919

 

$

523,330

 

 

1.3

%

$

2,069,422

 

$

2,029,095

 

 

2.0

%

Distribution

 

213,637

 

 

193,404

 

 

10.5

%

 

840,175

 

 

785,849

 

 

6.9

%

Other

 

15,187

 

 

13,911

 

 

9.2

%

 

57,445

 

 

56,480

 

 

1.7

%

Segment operating revenues

$

758,743

 

$

730,645

 

 

3.8

%

$

2,967,042

 

$

2,871,424

 

 

3.3

%