These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Delaware
|
|
35-2333914
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
One Discovery Place
Silver Spring, Maryland
|
|
20910
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
Large accelerated filer
|
ý
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
Emerging growth company
|
¨
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
|
|||
|
Series A Common Stock, par value $0.01 per share
|
153,933,105
|
|
|
Series B Common Stock, par value $0.01 per share
|
6,512,379
|
|
|
Series C Common Stock, par value $0.01 per share
|
218,521,945
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016.
|
|
|
|
|
|
Consolidated Statements of Operations for the three and six months ended June 30, 2017 and 2016.
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2017 and 2016.
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the six months ended June 30, 2017 and 2016.
|
|
|
|
|
|
Consolidated Statement of Equity for the six months ended June 30, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
206
|
|
|
$
|
300
|
|
|
Receivables, net
|
|
1,758
|
|
|
1,495
|
|
||
|
Content rights, net
|
|
390
|
|
|
310
|
|
||
|
Prepaid expenses and other current assets
|
|
416
|
|
|
397
|
|
||
|
Total current assets
|
|
2,770
|
|
|
2,502
|
|
||
|
Noncurrent content rights, net
|
|
2,070
|
|
|
2,089
|
|
||
|
Property and equipment, net
|
|
514
|
|
|
482
|
|
||
|
Goodwill, net
|
|
8,123
|
|
|
8,040
|
|
||
|
Intangible assets, net
|
|
1,481
|
|
|
1,512
|
|
||
|
Equity method investments, including note receivable
|
|
700
|
|
|
557
|
|
||
|
Other noncurrent assets
|
|
491
|
|
|
490
|
|
||
|
Total assets
|
|
$
|
16,149
|
|
|
$
|
15,672
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
222
|
|
|
$
|
241
|
|
|
Accrued liabilities
|
|
946
|
|
|
1,075
|
|
||
|
Deferred revenues
|
|
193
|
|
|
163
|
|
||
|
Current portion of debt
|
|
105
|
|
|
82
|
|
||
|
Total current liabilities
|
|
1,466
|
|
|
1,561
|
|
||
|
Noncurrent portion of debt
|
|
8,158
|
|
|
7,841
|
|
||
|
Deferred income taxes
|
|
370
|
|
|
467
|
|
||
|
Other noncurrent liabilities
|
|
392
|
|
|
393
|
|
||
|
Total liabilities
|
|
10,386
|
|
|
10,262
|
|
||
|
Commitments and contingencies (See Note 15)
|
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
|
237
|
|
|
243
|
|
||
|
Equity:
|
|
|
|
|
||||
|
Discovery Communications, Inc. stockholders’ equity:
|
|
|
|
|
||||
|
Series A convertible preferred stock: $0.01 par value; 75 shares authorized; 71 shares issued
|
|
1
|
|
|
1
|
|
||
|
Series C convertible preferred stock: $0.01 par value; 75 shares authorized; 26 and 28 shares issued
|
|
1
|
|
|
1
|
|
||
|
Series A common stock: $0.01 par value; 1,700 shares authorized; 157 and 155 shares issued
|
|
1
|
|
|
1
|
|
||
|
Series B convertible common stock: $0.01 par value; 100 shares authorized; 7 shares issued
|
|
—
|
|
|
—
|
|
||
|
Series C common stock: $0.01 par value; 2,000 shares authorized; 383 and 381 shares issued
|
|
4
|
|
|
4
|
|
||
|
Additional paid-in capital
|
|
7,177
|
|
|
7,046
|
|
||
|
Treasury stock, at cost
|
|
(6,737
|
)
|
|
(6,356
|
)
|
||
|
Retained earnings
|
|
5,696
|
|
|
5,232
|
|
||
|
Accumulated other comprehensive loss
|
|
(617
|
)
|
|
(762
|
)
|
||
|
Total equity
|
|
5,526
|
|
|
5,167
|
|
||
|
Total liabilities and equity
|
|
$
|
16,149
|
|
|
$
|
15,672
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
|
$
|
857
|
|
|
$
|
813
|
|
|
$
|
1,712
|
|
|
$
|
1,614
|
|
|
Advertising
|
|
805
|
|
|
813
|
|
|
1,492
|
|
|
1,500
|
|
||||
|
Other
|
|
83
|
|
|
82
|
|
|
154
|
|
|
155
|
|
||||
|
Total revenues
|
|
1,745
|
|
|
1,708
|
|
|
3,358
|
|
|
3,269
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Costs of revenues, excluding depreciation and amortization
|
|
634
|
|
|
603
|
|
|
1,241
|
|
|
1,195
|
|
||||
|
Selling, general and administrative
|
|
389
|
|
|
400
|
|
|
804
|
|
|
808
|
|
||||
|
Depreciation and amortization
|
|
80
|
|
|
80
|
|
|
160
|
|
|
159
|
|
||||
|
Restructuring and other charges
|
|
8
|
|
|
39
|
|
|
32
|
|
|
45
|
|
||||
|
Loss (gain) on disposition
|
|
4
|
|
|
—
|
|
|
4
|
|
|
(13
|
)
|
||||
|
Total costs and expenses
|
|
1,115
|
|
|
1,122
|
|
|
2,241
|
|
|
2,194
|
|
||||
|
Operating income
|
|
630
|
|
|
586
|
|
|
1,117
|
|
|
1,075
|
|
||||
|
Interest expense
|
|
(91
|
)
|
|
(91
|
)
|
|
(182
|
)
|
|
(176
|
)
|
||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
||||
|
Loss from equity investees, net
|
|
(42
|
)
|
|
(23
|
)
|
|
(95
|
)
|
|
(31
|
)
|
||||
|
Other (expense) income, net
|
|
(24
|
)
|
|
38
|
|
|
(37
|
)
|
|
22
|
|
||||
|
Income before income taxes
|
|
473
|
|
|
510
|
|
|
749
|
|
|
890
|
|
||||
|
Income tax expense
|
|
(93
|
)
|
|
(95
|
)
|
|
(148
|
)
|
|
(206
|
)
|
||||
|
Net income
|
|
380
|
|
|
415
|
|
|
601
|
|
|
684
|
|
||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Net income attributable to redeemable noncontrolling interests
|
|
(6
|
)
|
|
(6
|
)
|
|
(12
|
)
|
|
(12
|
)
|
||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
374
|
|
|
$
|
408
|
|
|
$
|
589
|
|
|
$
|
671
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share available to Discovery Communications, Inc. Series A, B and C common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.65
|
|
|
$
|
0.66
|
|
|
$
|
1.02
|
|
|
$
|
1.08
|
|
|
Diluted
|
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
$
|
1.01
|
|
|
$
|
1.08
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
384
|
|
|
404
|
|
|
387
|
|
|
409
|
|
||||
|
Diluted
|
|
578
|
|
|
616
|
|
|
583
|
|
|
623
|
|
||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
|
$
|
380
|
|
|
$
|
415
|
|
|
$
|
601
|
|
|
$
|
684
|
|
|
Other comprehensive income (loss) adjustments, net of tax:
|
|
|
|
|
|
|
|
|
||||||||
|
Currency translation
|
|
91
|
|
|
(65
|
)
|
|
159
|
|
|
(7
|
)
|
||||
|
Available-for-sale securities
|
|
5
|
|
|
(4
|
)
|
|
4
|
|
|
(25
|
)
|
||||
|
Derivatives
|
|
(9
|
)
|
|
5
|
|
|
(17
|
)
|
|
(12
|
)
|
||||
|
Comprehensive income
|
|
467
|
|
|
351
|
|
|
747
|
|
|
640
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(6
|
)
|
|
(8
|
)
|
|
(13
|
)
|
|
(15
|
)
|
||||
|
Comprehensive income attributable to Discovery Communications, Inc.
|
|
$
|
461
|
|
|
$
|
342
|
|
|
$
|
734
|
|
|
$
|
624
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating Activities
|
|
|
|
||||
|
Net income
|
$
|
601
|
|
|
$
|
684
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
|
Share-based compensation expense
|
22
|
|
|
27
|
|
||
|
Depreciation and amortization
|
160
|
|
|
159
|
|
||
|
Content amortization and impairment expense
|
910
|
|
|
864
|
|
||
|
Loss (gain) on disposition
|
4
|
|
|
(13
|
)
|
||
|
Equity in losses of investee companies, including cash distributions
|
100
|
|
|
34
|
|
||
|
Deferred income taxes
|
(88
|
)
|
|
(105
|
)
|
||
|
Loss on extinguishment of debt
|
54
|
|
|
—
|
|
||
|
Realized loss from derivative instruments
|
—
|
|
|
3
|
|
||
|
Other, net
|
16
|
|
|
26
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Receivables, net
|
(249
|
)
|
|
(73
|
)
|
||
|
Content rights, net
|
(947
|
)
|
|
(937
|
)
|
||
|
Accounts payable and accrued liabilities
|
(150
|
)
|
|
(180
|
)
|
||
|
Share-based compensation liabilities
|
(1
|
)
|
|
(5
|
)
|
||
|
Income taxes receivable and prepaid income taxes
|
32
|
|
|
28
|
|
||
|
Foreign currency and other, net
|
(21
|
)
|
|
(122
|
)
|
||
|
Cash provided by operating activities
|
443
|
|
|
390
|
|
||
|
Investing Activities
|
|
|
|
||||
|
Payments for investments
|
(270
|
)
|
|
(60
|
)
|
||
|
Distributions from equity method investees
|
18
|
|
|
40
|
|
||
|
Purchases of property and equipment
|
(78
|
)
|
|
(43
|
)
|
||
|
Proceeds from disposition, net of cash disposed
|
29
|
|
|
19
|
|
||
|
Proceeds from (payments for) derivative instruments, net
|
5
|
|
|
(3
|
)
|
||
|
Other investing activities, net
|
3
|
|
|
(2
|
)
|
||
|
Cash used in investing activities
|
(293
|
)
|
|
(49
|
)
|
||
|
Financing Activities
|
|
|
|
||||
|
Commercial paper borrowings, net
|
25
|
|
|
13
|
|
||
|
Borrowings under revolving credit facility
|
350
|
|
|
280
|
|
||
|
Principal repayments of revolving credit facility
|
(200
|
)
|
|
(572
|
)
|
||
|
Borrowings from debt, net of discount and including premiums
|
659
|
|
|
498
|
|
||
|
Principal repayments of debt, including discount payment and premiums to par value
|
(650
|
)
|
|
—
|
|
||
|
Principal repayments of capital lease obligations
|
(19
|
)
|
|
(17
|
)
|
||
|
Repurchases of stock
|
(501
|
)
|
|
(750
|
)
|
||
|
Cash settlement of common stock repurchase contracts
|
58
|
|
|
—
|
|
||
|
Distributions to redeemable noncontrolling interests
|
(20
|
)
|
|
(17
|
)
|
||
|
Share-based plan payments, net
|
11
|
|
|
2
|
|
||
|
Other financing activities, net
|
(8
|
)
|
|
(13
|
)
|
||
|
Cash used in financing activities
|
(295
|
)
|
|
(576
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
51
|
|
|
30
|
|
||
|
Net change in cash and cash equivalents
|
(94
|
)
|
|
(205
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
300
|
|
|
390
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
206
|
|
|
$
|
185
|
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-In Capital |
|
Treasury
Stock |
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Loss |
|
Total
Equity |
||||||||||||||||||||
|
|
|
Shares
|
|
Par Value
|
|
Shares
|
|
Par Value
|
|
|
|
|
|
|||||||||||||||||||||
|
December 31, 2016
|
|
99
|
|
|
$
|
2
|
|
|
543
|
|
|
$
|
5
|
|
|
$
|
7,046
|
|
|
$
|
(6,356
|
)
|
|
$
|
5,232
|
|
|
$
|
(762
|
)
|
|
$
|
5,167
|
|
|
Cumulative effect of accounting change - share-based payments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|||||||
|
Net income available to Discovery Communications, Inc.
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
589
|
|
|
—
|
|
|
589
|
|
|||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
145
|
|
|
145
|
|
|||||||
|
Repurchases of stock
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(381
|
)
|
|
(120
|
)
|
|
—
|
|
|
(501
|
)
|
|||||||
|
Cash settlement of common stock repurchase contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|||||||
|
Share-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|||||||
|
Tax settlements associated with share-based compensation
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
|||||||
|
Issuance of stock in connection with share-based plans
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
76
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
|||||||
|
Redeemable noncontrolling interest adjustments to redemption value
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||||
|
June 30, 2017
|
|
97
|
|
|
$
|
2
|
|
|
547
|
|
|
$
|
5
|
|
|
$
|
7,177
|
|
|
$
|
(6,737
|
)
|
|
$
|
5,696
|
|
|
$
|
(617
|
)
|
|
$
|
5,526
|
|
|
•
|
Actual forfeitures are used in the calculations of share-based compensation expense instead of estimated forfeitures. Retained earnings was decreased by approximately
$4 million
to effect the modified retrospective method impact of the adoption as of January 1, 2017.
|
|
•
|
Net windfall tax benefits or deficiencies are recorded in income tax expense in the period in which they occur, whereas they were previously recorded in additional paid-in capital (“APIC”). This change has been applied prospectively. There were
$1 million
in net tax windfall adjustments for the
three and six months ended June 30, 2016
.
|
|
•
|
Expected cash flows from net windfall tax benefits are no longer factored into the calculation of the number of shares for diluted earnings per share. This change has been applied prospectively. Net windfall tax benefits did not impact the presentation of diluted earnings per share for the
three and six months ended June 30, 2016
.
|
|
•
|
Cash flows from net windfall tax benefits are classified as operating activities in the statement of cash flows presentation. Previously net windfall tax benefits were classified as financing activities. This change is applied retrospectively, resulting in the adjustment of prior period amounts. There were
$1 million
in net tax windfall adjustments for the
six months ended June 30, 2016
reclassified from financing activities to operating activities.
|
|
•
|
The Company evaluated the accounting for awards that are liability-classified and marked-to-market each accounting period and concluded that there is no change to the accounting for those awards.
|
|
|
|
December 31, 2016
|
||||||
|
|
|
As reported
|
|
As adjusted
|
||||
|
Current deferred income tax assets
|
|
$
|
97
|
|
|
$
|
—
|
|
|
Noncurrent deferred income tax assets (included within other noncurrent assets)
|
|
9
|
|
|
20
|
|
||
|
Noncurrent deferred income tax liabilities
|
|
(553
|
)
|
|
(467
|
)
|
||
|
Total
|
|
$
|
(447
|
)
|
|
$
|
(447
|
)
|
|
Category
|
|
Balance Sheet Location
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Trading securities: mutual funds
|
|
Prepaid expenses and other current assets
|
|
$
|
178
|
|
|
$
|
160
|
|
|
Equity method investments
|
|
Equity method investments, including note receivable
|
|
700
|
|
|
557
|
|
||
|
AFS securities:
|
|
|
|
|
|
|
||||
|
Common stock
|
|
Other noncurrent assets
|
|
68
|
|
|
64
|
|
||
|
Common stock - pledged
|
|
Other noncurrent assets
|
|
68
|
|
|
64
|
|
||
|
Cost method investments
|
|
Other noncurrent assets
|
|
260
|
|
|
245
|
|
||
|
Total investments
|
|
|
|
$
|
1,274
|
|
|
$
|
1,090
|
|
|
|
|
|
||||||
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Cost
|
|
$
|
195
|
|
|
$
|
195
|
|
|
Accumulated change in the value of:
|
|
|
|
|
||||
|
Hedged AFS recognized in other (expense) income, net
|
|
(15
|
)
|
|
(19
|
)
|
||
|
Unhedged AFS recorded in other comprehensive income (loss)
|
|
18
|
|
|
14
|
|
||
|
Other-than-temporary impairment of AFS securities
|
|
(62
|
)
|
|
(62
|
)
|
||
|
Carrying value
|
|
$
|
136
|
|
|
$
|
128
|
|
|
Level 1
|
–
|
Quoted prices for identical instruments in active markets.
|
|
Level 2
|
–
|
Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets.
|
|
Level 3
|
–
|
Valuations derived from techniques in which one or more significant inputs are unobservable.
|
|
|
|
|
|
June 30, 2017
|
||||||||||||||
|
Category
|
|
Balance Sheet Location
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Trading securities - mutual funds
|
|
Prepaid expenses and other current assets
|
|
$
|
178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
178
|
|
|
AFS securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
|
Other noncurrent assets
|
|
68
|
|
|
—
|
|
|
—
|
|
|
68
|
|
||||
|
Common stock - pledged
|
|
Other noncurrent assets
|
|
68
|
|
|
—
|
|
|
—
|
|
|
68
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Other noncurrent assets
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
||||
|
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity (Lionsgate Collar)
|
|
Other noncurrent assets
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
||||
|
Total
|
|
|
|
$
|
314
|
|
|
$
|
48
|
|
|
$
|
—
|
|
|
$
|
362
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation plan
|
|
Accrued liabilities
|
|
$
|
178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
178
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange
|
|
Accrued liabilities
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||
|
Foreign exchange
|
|
Other noncurrent liabilities
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Accrued liabilities
|
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
||||
|
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
58
|
|
|
—
|
|
|
58
|
|
||||
|
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
|
Total
|
|
|
|
$
|
178
|
|
|
$
|
91
|
|
|
$
|
—
|
|
|
$
|
269
|
|
|
|
|
|
|
December 31, 2016
|
||||||||||||||
|
Category
|
|
Balance Sheet Location
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Trading securities - mutual funds
|
|
Prepaid expenses and other current assets
|
|
$
|
160
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
160
|
|
|
AFS securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Common stock
|
|
Other noncurrent assets
|
|
64
|
|
|
—
|
|
|
—
|
|
|
64
|
|
||||
|
Common stock - pledged
|
|
Other noncurrent assets
|
|
64
|
|
|
—
|
|
|
—
|
|
|
64
|
|
||||
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Other noncurrent assets
|
|
—
|
|
|
35
|
|
|
—
|
|
|
35
|
|
||||
|
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equity (Lionsgate Collar)
|
|
Other noncurrent assets
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
||||
|
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Other noncurrent assets
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Total
|
|
|
|
$
|
288
|
|
|
$
|
92
|
|
|
$
|
—
|
|
|
$
|
380
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred compensation plan
|
|
Accrued liabilities
|
|
$
|
160
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
160
|
|
|
Derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange
|
|
Accrued liabilities
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
||||
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps
|
|
Accrued liabilities
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||
|
Cross-currency swaps
|
|
Other noncurrent liabilities
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
||||
|
Total
|
|
|
|
$
|
160
|
|
|
$
|
52
|
|
|
$
|
—
|
|
|
$
|
212
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Produced content rights:
|
|
|
|
|
||||
|
Completed
|
|
$
|
4,034
|
|
|
$
|
3,920
|
|
|
In-production
|
|
483
|
|
|
420
|
|
||
|
Coproduced content rights:
|
|
|
|
|
||||
|
Completed
|
|
647
|
|
|
632
|
|
||
|
In-production
|
|
26
|
|
|
57
|
|
||
|
Licensed content rights:
|
|
|
|
|
||||
|
Acquired
|
|
1,053
|
|
|
1,090
|
|
||
|
Prepaid
(a)
|
|
168
|
|
|
129
|
|
||
|
Content rights, at cost
|
|
6,411
|
|
|
6,248
|
|
||
|
Accumulated amortization
|
|
(3,951
|
)
|
|
(3,849
|
)
|
||
|
Total content rights, net
|
|
2,460
|
|
|
2,399
|
|
||
|
Current portion
|
|
(390
|
)
|
|
(310
|
)
|
||
|
Noncurrent portion
|
|
$
|
2,070
|
|
|
$
|
2,089
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Content amortization
|
|
$
|
446
|
|
|
$
|
420
|
|
|
$
|
901
|
|
|
$
|
855
|
|
|
Other production charges
|
|
76
|
|
|
79
|
|
|
141
|
|
|
138
|
|
||||
|
Content impairments
|
|
6
|
|
|
3
|
|
|
9
|
|
|
9
|
|
||||
|
Total content expense
|
|
$
|
528
|
|
|
$
|
502
|
|
|
$
|
1,051
|
|
|
$
|
1,002
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
5.625% Senior notes, semi-annual interest, due August 2019
|
|
$
|
411
|
|
|
$
|
500
|
|
|
5.05% Senior notes, semi-annual interest, due June 2020
|
|
789
|
|
|
1,300
|
|
||
|
4.375% Senior notes, semi-annual interest, due June 2021
|
|
650
|
|
|
650
|
|
||
|
2.375% Senior notes, euro denominated, annual interest, due March 2022
|
|
342
|
|
|
314
|
|
||
|
3.30% Senior notes, semi-annual interest, due May 2022
|
|
500
|
|
|
500
|
|
||
|
3.25% Senior notes, semi-annual interest, due April 2023
|
|
350
|
|
|
350
|
|
||
|
3.80% Senior notes, semi-annual interest, due March 2024
|
|
450
|
|
|
—
|
|
||
|
3.45% Senior notes, semi-annual interest, due March 2025
|
|
300
|
|
|
300
|
|
||
|
4.90% Senior notes, semi-annual interest, due March 2026
|
|
700
|
|
|
500
|
|
||
|
1.90% Senior notes, euro denominated, annual interest, due March 2027
|
|
684
|
|
|
627
|
|
||
|
6.35% Senior notes, semi-annual interest, due June 2040
|
|
850
|
|
|
850
|
|
||
|
4.95% Senior notes, semi-annual interest, due May 2042
|
|
500
|
|
|
500
|
|
||
|
4.875% Senior notes, semi-annual interest, due April 2043
|
|
850
|
|
|
850
|
|
||
|
Revolving credit facility
|
|
700
|
|
|
550
|
|
||
|
Commercial paper
|
|
73
|
|
|
48
|
|
||
|
Capital lease obligations
|
|
172
|
|
|
151
|
|
||
|
Total debt
|
|
8,321
|
|
|
7,990
|
|
||
|
Unamortized discount and debt issuance costs
|
|
(58
|
)
|
|
(67
|
)
|
||
|
Debt, net
|
|
8,263
|
|
|
7,923
|
|
||
|
Current portion of debt
|
|
(105
|
)
|
|
(82
|
)
|
||
|
Noncurrent portion of debt
|
|
$
|
8,158
|
|
|
$
|
7,841
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value
|
|
|
|
Fair Value
|
||||||||||||||||||||||||||||||||
|
|
Notional
|
|
Prepaid expenses and other current assets
|
|
Other non-
current assets
|
|
Accrued liabilities
|
|
Other non-
current liabilities
|
|
Notional
|
|
Prepaid expenses and other current assets
|
|
Other non-
current assets
|
|
Accrued liabilities
|
|
Other non-
current liabilities
|
||||||||||||||||||||
|
Cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Foreign exchange
|
$
|
625
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
$
|
1
|
|
|
$
|
677
|
|
|
$
|
31
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
Net investment hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Cross-currency swaps
|
1,684
|
|
|
—
|
|
|
18
|
|
|
7
|
|
|
58
|
|
|
751
|
|
|
—
|
|
|
35
|
|
|
3
|
|
|
31
|
|
||||||||||
|
Foreign exchange
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Fair value hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Equity (Lionsgate collar)
|
97
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
||||||||||
|
No hedging designation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Interest rate
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Cross-currency swaps
|
64
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
64
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||||||
|
Total
|
|
|
|
$
|
8
|
|
|
$
|
40
|
|
|
$
|
30
|
|
|
$
|
61
|
|
|
|
|
|
$
|
31
|
|
|
$
|
61
|
|
|
$
|
21
|
|
|
$
|
31
|
|
||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
(Losses) gains recognized in accumulated other comprehensive loss:
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange - derivative adjustments
|
|
$
|
(18
|
)
|
|
$
|
3
|
|
|
$
|
(31
|
)
|
|
$
|
(18
|
)
|
|
(Losses) gains reclassified into income from accumulated other comprehensive loss (effective portion):
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange - distribution revenue
|
|
(4
|
)
|
|
(5
|
)
|
|
(7
|
)
|
|
(4
|
)
|
||||
|
Foreign exchange - advertising revenue
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
Foreign exchange - costs of revenues
|
|
—
|
|
|
3
|
|
|
4
|
|
|
7
|
|
||||
|
Foreign exchange - other (expense) income, net
|
|
—
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Interest rate - interest expense
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
(2
|
)
|
||||
|
Fair value excluded from effectiveness assessment:
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign exchange - other (expense) income, net
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(4
|
)
|
||||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Currency translation adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Cross-currency swaps - changes in fair value
|
|
$
|
(39
|
)
|
|
$
|
(8
|
)
|
|
$
|
(48
|
)
|
|
$
|
(8
|
)
|
|
Cross-currency swaps - interest settlements
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
||||
|
Total other comprehensive loss
|
|
$
|
(39
|
)
|
|
$
|
(8
|
)
|
|
$
|
(43
|
)
|
|
$
|
(8
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Gains (losses) on changes in fair value of hedged AFS
|
|
$
|
4
|
|
|
$
|
(4
|
)
|
|
$
|
4
|
|
|
$
|
(30
|
)
|
|
(Losses) gains on changes in the intrinsic value of equity contracts
|
|
(4
|
)
|
|
2
|
|
|
(4
|
)
|
|
28
|
|
||||
|
Fair value of equity contracts excluded from effectiveness assessment
|
|
3
|
|
|
1
|
|
|
1
|
|
|
(7
|
)
|
||||
|
Total in other (expense) income, net
|
|
$
|
3
|
|
|
$
|
(1
|
)
|
|
$
|
1
|
|
|
$
|
(9
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cross-currency swaps
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
Foreign exchange
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Beginning balance
|
|
$
|
249
|
|
|
$
|
248
|
|
|
$
|
243
|
|
|
$
|
241
|
|
|
Cash distributions to redeemable noncontrolling interests
|
|
(17
|
)
|
|
(15
|
)
|
|
(20
|
)
|
|
(17
|
)
|
||||
|
Comprehensive income adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to redeemable noncontrolling interests
|
|
6
|
|
|
6
|
|
|
12
|
|
|
12
|
|
||||
|
Other comprehensive income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
2
|
|
|
1
|
|
|
3
|
|
||||
|
Currency translation on redemption values
|
|
(1
|
)
|
|
2
|
|
|
—
|
|
|
4
|
|
||||
|
Retained earnings adjustments:
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments of redemption values to the floor
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
(2
|
)
|
||||
|
Ending balance
|
|
$
|
237
|
|
|
$
|
241
|
|
|
$
|
237
|
|
|
$
|
241
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Series C Common Stock:
|
|
|
|
|
|
|
|
|
||||||||
|
Shares repurchased
|
|
9.1
|
|
|
10.4
|
|
|
14.3
|
|
|
18.8
|
|
||||
|
Purchase price
|
|
$
|
241
|
|
|
$
|
286
|
|
|
$
|
381
|
|
|
$
|
500
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Series C Convertible Preferred Stock:
|
|
|
|
|
|
|
|
|
||||||||
|
Shares repurchased
|
|
1.1
|
|
|
1.8
|
|
|
2.3
|
|
|
4.7
|
|
||||
|
Purchase price
|
|
$
|
60
|
|
|
$
|
91
|
|
|
$
|
120
|
|
|
$
|
250
|
|
|
|
Three Months Ended June 30, 2017
|
|
Three Months Ended June 30, 2016
|
||||||||||||||||||||
|
|
Pretax |
|
Tax
Benefit (Expense) |
|
Net-of-tax |
|
Pretax |
|
Tax
Benefit (Expense) |
|
Net-of-tax |
||||||||||||
|
Currency translation adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized gains (losses)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency
|
$
|
109
|
|
|
$
|
9
|
|
|
$
|
118
|
|
|
$
|
(74
|
)
|
|
$
|
17
|
|
|
$
|
(57
|
)
|
|
Net investment hedges
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||
|
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loss on disposition
|
12
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total currency translation adjustments
|
82
|
|
|
9
|
|
|
91
|
|
|
(82
|
)
|
|
17
|
|
|
(65
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AFS adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized gains (losses)
|
9
|
|
|
—
|
|
|
9
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||
|
Reclassifications to other (expense) income, net:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged portion of AFS securities
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||
|
Total AFS adjustments
|
5
|
|
|
—
|
|
|
5
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Derivative adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized (losses) gains
|
(18
|
)
|
|
5
|
|
|
(13
|
)
|
|
3
|
|
|
(1
|
)
|
|
2
|
|
||||||
|
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distribution revenue
|
4
|
|
|
(1
|
)
|
|
3
|
|
|
5
|
|
|
(1
|
)
|
|
4
|
|
||||||
|
Advertising revenue
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Costs of revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
1
|
|
|
(2
|
)
|
||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
—
|
|
||||||
|
Other (expense) income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
||||||
|
Total derivative adjustments
|
(13
|
)
|
|
4
|
|
|
(9
|
)
|
|
6
|
|
|
(1
|
)
|
|
5
|
|
||||||
|
Other comprehensive income (loss)
|
$
|
74
|
|
|
$
|
13
|
|
|
$
|
87
|
|
|
$
|
(80
|
)
|
|
$
|
16
|
|
|
$
|
(64
|
)
|
|
|
Six Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2016
|
||||||||||||||||||||
|
|
Pretax
|
|
Tax
Benefit (Expense)
|
|
Net-of-tax
|
|
Pretax
|
|
Tax
Benefit (Expense)
|
|
Net-of-tax
|
||||||||||||
|
Currency translation adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized gains (losses)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency
|
$
|
180
|
|
|
$
|
10
|
|
|
$
|
190
|
|
|
$
|
(24
|
)
|
|
$
|
25
|
|
|
$
|
1
|
|
|
Net investment hedges
|
(43
|
)
|
|
—
|
|
|
(43
|
)
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||||
|
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loss on disposition
|
12
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total currency translation adjustments
|
149
|
|
|
10
|
|
|
159
|
|
|
(32
|
)
|
|
25
|
|
|
(7
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AFS adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized gains (losses)
|
8
|
|
|
—
|
|
|
8
|
|
|
(60
|
)
|
|
10
|
|
|
(50
|
)
|
||||||
|
Reclassifications to other (expense) income, net:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged portion of AFS securities
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
30
|
|
|
(5
|
)
|
|
25
|
|
||||||
|
Total AFS adjustments
|
4
|
|
|
—
|
|
|
4
|
|
|
(30
|
)
|
|
5
|
|
|
(25
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Derivative adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unrealized losses
|
(31
|
)
|
|
10
|
|
|
(21
|
)
|
|
(18
|
)
|
|
7
|
|
|
(11
|
)
|
||||||
|
Reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distribution revenue
|
7
|
|
|
(2
|
)
|
|
5
|
|
|
4
|
|
|
(1
|
)
|
|
3
|
|
||||||
|
Advertising revenue
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Costs of revenues
|
(4
|
)
|
|
1
|
|
|
(3
|
)
|
|
(7
|
)
|
|
2
|
|
|
(5
|
)
|
||||||
|
Interest expense
|
1
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
(1
|
)
|
|
1
|
|
||||||
|
Other (expense) income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
(1
|
)
|
||||||
|
Total derivative adjustments
|
(26
|
)
|
|
9
|
|
|
(17
|
)
|
|
(20
|
)
|
|
8
|
|
|
(12
|
)
|
||||||
|
Other comprehensive income (loss)
|
$
|
127
|
|
|
$
|
19
|
|
|
$
|
146
|
|
|
$
|
(82
|
)
|
|
$
|
38
|
|
|
$
|
(44
|
)
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||
|
|
Currency Translation
|
|
AFS
|
|
Derivatives
|
|
Accumulated
Other
Comprehensive Loss
|
||||||||
|
Beginning balance
|
$
|
(730
|
)
|
|
$
|
10
|
|
|
$
|
16
|
|
|
$
|
(704
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
79
|
|
|
9
|
|
|
(13
|
)
|
|
75
|
|
||||
|
Reclassifications from accumulated other comprehensive loss to net income
|
12
|
|
|
(4
|
)
|
|
4
|
|
|
12
|
|
||||
|
Other comprehensive income (loss)
|
91
|
|
|
5
|
|
|
(9
|
)
|
|
87
|
|
||||
|
Ending balance
|
$
|
(639
|
)
|
|
$
|
15
|
|
|
$
|
7
|
|
|
$
|
(617
|
)
|
|
|
Three Months Ended June 30, 2016
|
||||||||||||||
|
|
Currency Translation
|
|
AFS
|
|
Derivatives
|
|
Accumulated
Other
Comprehensive Loss
|
||||||||
|
Beginning balance
|
$
|
(549
|
)
|
|
$
|
(48
|
)
|
|
$
|
(17
|
)
|
|
$
|
(614
|
)
|
|
Other comprehensive (loss) income before reclassifications
|
(65
|
)
|
|
(8
|
)
|
|
2
|
|
|
(71
|
)
|
||||
|
Reclassifications from accumulated other comprehensive loss to net income
|
—
|
|
|
4
|
|
|
3
|
|
|
7
|
|
||||
|
Other comprehensive (loss) income
|
(65
|
)
|
|
(4
|
)
|
|
5
|
|
|
(64
|
)
|
||||
|
Other comprehensive income attributable to redeemable noncontrolling interests
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Ending balance
|
$
|
(616
|
)
|
|
$
|
(52
|
)
|
|
$
|
(12
|
)
|
|
$
|
(680
|
)
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||
|
|
Currency Translation
|
|
AFS
|
|
Derivatives
|
|
Accumulated
Other
Comprehensive Loss
|
||||||||
|
Beginning balance
|
$
|
(797
|
)
|
|
$
|
11
|
|
|
$
|
24
|
|
|
$
|
(762
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
147
|
|
|
8
|
|
|
(21
|
)
|
|
134
|
|
||||
|
Reclassifications from accumulated other comprehensive loss to net income
|
12
|
|
|
(4
|
)
|
|
4
|
|
|
12
|
|
||||
|
Other comprehensive income (loss)
|
159
|
|
|
4
|
|
|
(17
|
)
|
|
146
|
|
||||
|
Other comprehensive income attributable to redeemable noncontrolling interests
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
|
Ending balance
|
$
|
(639
|
)
|
|
$
|
15
|
|
|
$
|
7
|
|
|
$
|
(617
|
)
|
|
|
Six Months Ended June 30, 2016
|
||||||||||||||
|
|
Currency Translation
|
|
AFS
|
|
Derivatives
|
|
Accumulated
Other
Comprehensive Loss
|
||||||||
|
Beginning balance
|
$
|
(606
|
)
|
|
$
|
(27
|
)
|
|
$
|
—
|
|
|
$
|
(633
|
)
|
|
Other comprehensive loss before reclassifications
|
(7
|
)
|
|
(50
|
)
|
|
(11
|
)
|
|
(68
|
)
|
||||
|
Reclassifications from accumulated other comprehensive loss to net income
|
—
|
|
|
25
|
|
|
(1
|
)
|
|
24
|
|
||||
|
Other comprehensive loss
|
(7
|
)
|
|
(25
|
)
|
|
(12
|
)
|
|
(44
|
)
|
||||
|
Other comprehensive income attributable to redeemable noncontrolling interests
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||
|
Ending balance
|
$
|
(616
|
)
|
|
$
|
(52
|
)
|
|
$
|
(12
|
)
|
|
$
|
(680
|
)
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
PRSUs
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
9
|
|
|
RSUs
|
|
5
|
|
|
4
|
|
|
11
|
|
|
10
|
|
||||
|
Stock options
|
|
1
|
|
|
2
|
|
|
4
|
|
|
7
|
|
||||
|
SARs
|
|
(3
|
)
|
|
(3
|
)
|
|
—
|
|
|
1
|
|
||||
|
Total share-based compensation expense
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
22
|
|
|
$
|
27
|
|
|
Tax benefit recognized
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
8
|
|
|
$
|
10
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Current portion of liability-classified awards:
|
|
|
|
|
||||
|
PRSUs
|
|
$
|
14
|
|
|
$
|
29
|
|
|
SARs
|
|
2
|
|
|
2
|
|
||
|
Non-current portion of liability-classified awards:
|
|
|
|
|
||||
|
PRSUs
|
|
33
|
|
|
47
|
|
||
|
SARs
|
|
4
|
|
|
5
|
|
||
|
Total liability-classified share-based compensation award liability
|
|
$
|
53
|
|
|
$
|
83
|
|
|
|
|
Six Months Ended June 30, 2017
|
|||||
|
|
|
Awards
|
|
Weighted-Average Grant Price
|
|||
|
Awards granted:
|
|
|
|
|
|||
|
PRSUs
|
|
0.7
|
|
|
$
|
29.50
|
|
|
RSUs
|
|
1.5
|
|
|
$
|
29.15
|
|
|
SARs
|
|
3.0
|
|
|
$
|
27.40
|
|
|
Awards converted or settled:
|
|
|
|
|
|||
|
PRSUs
|
|
1.7
|
|
|
$
|
34.55
|
|
|
RSUs
|
|
0.4
|
|
|
$
|
35.92
|
|
|
SARs
|
|
0.6
|
|
|
$
|
25.72
|
|
|
|
|
Stock Options
|
|
Weighted-Average
Exercise Price |
|||
|
Outstanding as of December 31, 2016
|
|
13.7
|
|
|
$
|
26.05
|
|
|
Granted
|
|
2.5
|
|
|
$
|
29.14
|
|
|
Exercised
|
|
(2.5
|
)
|
|
$
|
17.45
|
|
|
Forfeited/cancelled
|
|
(1.0
|
)
|
|
$
|
34.52
|
|
|
Outstanding as of June 30, 2017
|
|
12.7
|
|
|
|
||
|
|
|
Unrecognized Compensation Cost
|
|
Weighted-Average Amortization Period
(years)
|
||
|
RSUs
|
|
$
|
77
|
|
|
3.2
|
|
PRSUs
|
|
32
|
|
|
2.1
|
|
|
Stock options
|
|
40
|
|
|
2.5
|
|
|
SARs
|
|
12
|
|
|
1.4
|
|
|
Total unrecognized compensation cost
|
|
$
|
161
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
U.S. federal statutory income tax rate
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
State and local income taxes, net of federal tax benefit
|
|
2
|
%
|
|
(11
|
)%
|
|
2
|
%
|
|
(5
|
)%
|
|
Effect of foreign operations
|
|
(5
|
)%
|
|
(2
|
)%
|
|
(5
|
)%
|
|
(3
|
)%
|
|
Domestic production activity deductions
|
|
(3
|
)%
|
|
(4
|
)%
|
|
(3
|
)%
|
|
(4
|
)%
|
|
Change in uncertain tax positions
|
|
—
|
%
|
|
2
|
%
|
|
—
|
%
|
|
1
|
%
|
|
Renewable energy investments tax credits
|
|
(9
|
)%
|
|
—
|
%
|
|
(9
|
)%
|
|
—
|
%
|
|
Other, net
|
|
—
|
%
|
|
(1
|
)%
|
|
—
|
%
|
|
(1
|
)%
|
|
Effective income tax rate
|
|
20
|
%
|
|
19
|
%
|
|
20
|
%
|
|
23
|
%
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
380
|
|
|
$
|
415
|
|
|
$
|
601
|
|
|
$
|
684
|
|
|
Less:
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of undistributed income to Series A convertible preferred stock
|
|
(91
|
)
|
|
(94
|
)
|
|
(143
|
)
|
|
(153
|
)
|
||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Net income attributable to redeemable noncontrolling interests
|
|
(6
|
)
|
|
(6
|
)
|
|
(12
|
)
|
|
(12
|
)
|
||||
|
Net income available to Discovery Communications, Inc. Series A, B and C common and Series C convertible preferred stockholders for basic net income per share
|
|
$
|
283
|
|
|
$
|
314
|
|
|
$
|
446
|
|
|
$
|
518
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of net income available to Discovery Communications Inc. Series A, B and C common stockholders and Series C convertible preferred stockholders for basic net income per share:
|
|
|
|
|
|
|
|
|
||||||||
|
Series A, B and C common stockholders
|
|
250
|
|
|
270
|
|
|
393
|
|
|
443
|
|
||||
|
Series C convertible preferred stockholders
|
|
33
|
|
|
44
|
|
|
53
|
|
|
75
|
|
||||
|
Total
|
|
283
|
|
|
314
|
|
|
446
|
|
|
518
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
|
||||||||
|
Allocation of undistributed income to Series A convertible preferred stockholders
|
|
91
|
|
|
94
|
|
|
143
|
|
|
153
|
|
||||
|
Net income available to Discovery Communications, Inc. Series A, B and C common stockholders for diluted net income per share
|
|
$
|
374
|
|
|
$
|
408
|
|
|
$
|
589
|
|
|
$
|
671
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Denominator — weighted average:
|
|
|
|
|
|
|
|
|
||||
|
Series A, B and C common shares outstanding — basic
|
|
384
|
|
|
404
|
|
|
387
|
|
|
409
|
|
|
Impact of assumed preferred stock conversion
|
|
192
|
|
|
208
|
|
|
193
|
|
|
211
|
|
|
Dilutive effect of share-based awards
|
|
2
|
|
|
4
|
|
|
3
|
|
|
3
|
|
|
Series A, B and C common shares outstanding — diluted
|
|
578
|
|
|
616
|
|
|
583
|
|
|
623
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Series C convertible preferred stock outstanding — basic and diluted
|
|
25
|
|
|
33
|
|
|
26
|
|
|
35
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Basic net income per share available to Discovery Communications, Inc. Series A, B and C common and Series C convertible preferred stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Series A, B and C common stockholders
|
|
$
|
0.65
|
|
|
$
|
0.66
|
|
|
$
|
1.02
|
|
|
$
|
1.08
|
|
|
Series C convertible preferred stockholders
|
|
$
|
1.30
|
|
|
$
|
1.33
|
|
|
$
|
2.04
|
|
|
$
|
2.16
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share available to Discovery Communications, Inc. Series A, B and C common and Series C convertible preferred stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Series A, B and C common stockholders
|
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
$
|
1.01
|
|
|
$
|
1.08
|
|
|
Series C convertible preferred stockholders
|
|
$
|
1.28
|
|
|
$
|
1.33
|
|
|
$
|
2.02
|
|
|
$
|
2.16
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||
|
Anti-dilutive stock options and RSUs
|
|
11
|
|
|
9
|
|
|
10
|
|
8
|
|
PRSUs whose performance targets have not been achieved
|
|
1
|
|
|
3
|
|
|
1
|
|
3
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Accrued payroll and related benefits
|
|
$
|
405
|
|
|
$
|
486
|
|
|
Content rights payable
|
|
184
|
|
|
173
|
|
||
|
Accrued interest
|
|
62
|
|
|
67
|
|
||
|
Accrued income taxes
|
|
35
|
|
|
34
|
|
||
|
Current portion of share-based compensation liabilities
|
|
16
|
|
|
31
|
|
||
|
Other accrued liabilities
|
|
244
|
|
|
284
|
|
||
|
Total accrued liabilities
|
|
$
|
946
|
|
|
$
|
1,075
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Foreign currency (losses) gains, net
|
|
$
|
(26
|
)
|
|
$
|
41
|
|
|
$
|
(35
|
)
|
|
$
|
37
|
|
|
Gains (losses) on derivative instruments
|
|
1
|
|
|
(6
|
)
|
|
(2
|
)
|
|
(15
|
)
|
||||
|
Other income, net
|
|
1
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Total other (expense) income, net
|
|
$
|
(24
|
)
|
|
$
|
38
|
|
|
$
|
(37
|
)
|
|
$
|
22
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Tax settlements associated with share-based plans
|
|
$
|
(30
|
)
|
|
$
|
(10
|
)
|
|
Proceeds from issuance of common stock in connection with share-based plans
|
|
41
|
|
|
12
|
|
||
|
Total share-based plan payments, net
|
|
$
|
11
|
|
|
$
|
2
|
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash paid for taxes, net
(a)
|
|
$
|
199
|
|
|
$
|
314
|
|
|
Cash paid for interest, net
|
|
184
|
|
|
174
|
|
||
|
Noncash investing and financing activities:
|
|
|
|
|
||||
|
Accrued purchases of property and equipment
|
|
18
|
|
|
9
|
|
||
|
Assets acquired under capital lease arrangements
|
|
38
|
|
|
1
|
|
||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues and service charges:
|
|
|
|
|
|
|
|
|
||||||||
|
Liberty Group
(a)
|
|
$
|
128
|
|
|
$
|
87
|
|
|
$
|
254
|
|
|
$
|
143
|
|
|
Equity method investees
|
|
38
|
|
|
30
|
|
|
72
|
|
|
57
|
|
||||
|
Other
|
|
8
|
|
|
8
|
|
|
21
|
|
|
19
|
|
||||
|
Total revenues and service charges
|
|
$
|
174
|
|
|
$
|
125
|
|
|
$
|
347
|
|
|
$
|
219
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income
(b)
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
7
|
|
|
$
|
9
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses
|
|
$
|
(40
|
)
|
|
$
|
(39
|
)
|
|
$
|
(70
|
)
|
|
$
|
(60
|
)
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Receivables
|
|
$
|
116
|
|
|
$
|
109
|
|
|
Note receivable (See Note 3)
|
|
301
|
|
|
311
|
|
||
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
U.S. Networks
|
|
$
|
890
|
|
|
$
|
873
|
|
|
$
|
1,719
|
|
|
$
|
1,680
|
|
|
International Networks
|
|
811
|
|
|
790
|
|
|
1,558
|
|
|
1,501
|
|
||||
|
Education and Other
|
|
44
|
|
|
46
|
|
|
81
|
|
|
90
|
|
||||
|
Corporate and inter-segment eliminations
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
||||
|
Total revenues
|
|
$
|
1,745
|
|
|
$
|
1,708
|
|
|
$
|
3,358
|
|
|
$
|
3,269
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
U.S. Networks
|
|
$
|
567
|
|
|
$
|
544
|
|
|
$
|
1,068
|
|
|
$
|
1,017
|
|
|
International Networks
|
|
236
|
|
|
245
|
|
|
430
|
|
|
427
|
|
||||
|
Education and Other
|
|
5
|
|
|
(3
|
)
|
|
(1
|
)
|
|
(4
|
)
|
||||
|
Corporate and inter-segment eliminations
|
|
(91
|
)
|
|
(84
|
)
|
|
(177
|
)
|
|
(164
|
)
|
||||
|
Total Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
374
|
|
|
$
|
408
|
|
|
$
|
589
|
|
|
$
|
671
|
|
|
Net income attributable to redeemable noncontrolling interests
|
|
6
|
|
|
6
|
|
|
12
|
|
|
12
|
|
||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Income tax expense
|
|
93
|
|
|
95
|
|
|
148
|
|
|
206
|
|
||||
|
Income before income taxes
|
|
473
|
|
|
510
|
|
|
749
|
|
|
890
|
|
||||
|
Other expense (income), net
|
|
24
|
|
|
(38
|
)
|
|
37
|
|
|
(22
|
)
|
||||
|
Loss from equity investees, net
|
|
42
|
|
|
23
|
|
|
95
|
|
|
31
|
|
||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
54
|
|
|
—
|
|
||||
|
Interest expense
|
|
91
|
|
|
91
|
|
|
182
|
|
|
176
|
|
||||
|
Operating income
|
|
630
|
|
|
586
|
|
|
1,117
|
|
|
1,075
|
|
||||
|
Loss (gain) on disposition
|
|
4
|
|
|
—
|
|
|
4
|
|
|
(13
|
)
|
||||
|
Restructuring and other charges
|
|
8
|
|
|
39
|
|
|
32
|
|
|
45
|
|
||||
|
Depreciation and amortization
|
|
80
|
|
|
80
|
|
|
160
|
|
|
159
|
|
||||
|
Mark-to-market share-based compensation
|
|
(5
|
)
|
|
(3
|
)
|
|
7
|
|
|
10
|
|
||||
|
Total Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
U.S. Networks
|
|
$
|
3,598
|
|
|
$
|
3,412
|
|
|
International Networks
|
|
5,205
|
|
|
4,922
|
|
||
|
Education and Other
|
|
376
|
|
|
399
|
|
||
|
Corporate and inter-segment eliminations
|
|
6,970
|
|
|
6,939
|
|
||
|
Total assets
|
|
$
|
16,149
|
|
|
$
|
15,672
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
U.S. Networks
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
4
|
|
|
$
|
8
|
|
|
International Networks
|
|
4
|
|
|
15
|
|
|
21
|
|
|
20
|
|
||||
|
Education and Other
|
|
—
|
|
|
3
|
|
|
1
|
|
|
3
|
|
||||
|
Corporate
|
|
4
|
|
|
14
|
|
|
6
|
|
|
14
|
|
||||
|
Total restructuring and other charges
|
|
$
|
8
|
|
|
$
|
39
|
|
|
$
|
32
|
|
|
$
|
45
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Restructuring charges
|
|
$
|
4
|
|
|
$
|
43
|
|
|
$
|
28
|
|
|
$
|
49
|
|
|
Other
|
|
4
|
|
|
(4
|
)
|
|
4
|
|
|
(4
|
)
|
||||
|
Total restructuring and other charges
|
|
$
|
8
|
|
|
$
|
39
|
|
|
$
|
32
|
|
|
$
|
45
|
|
|
|
|
Contract
Terminations
|
|
Employee
Terminations
|
|
Total
|
||||||
|
December 31, 2016
|
|
$
|
3
|
|
|
$
|
36
|
|
|
$
|
39
|
|
|
Net Accruals
|
|
—
|
|
|
28
|
|
|
28
|
|
|||
|
Cash Paid
|
|
—
|
|
|
(32
|
)
|
|
(32
|
)
|
|||
|
June 30, 2017
|
|
$
|
3
|
|
|
$
|
32
|
|
|
$
|
35
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
198
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
206
|
|
|
Receivables, net
|
|
—
|
|
|
—
|
|
|
485
|
|
|
1,273
|
|
|
—
|
|
|
—
|
|
|
1,758
|
|
|||||||
|
Content rights, net
|
|
—
|
|
|
—
|
|
|
7
|
|
|
383
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|||||||
|
Prepaid expenses and other current assets
|
|
23
|
|
|
40
|
|
|
219
|
|
|
134
|
|
|
—
|
|
|
—
|
|
|
416
|
|
|||||||
|
Inter-company trade receivables, net
|
|
—
|
|
|
—
|
|
|
174
|
|
|
—
|
|
|
—
|
|
|
(174
|
)
|
|
—
|
|
|||||||
|
Total current assets
|
|
23
|
|
|
40
|
|
|
893
|
|
|
1,988
|
|
|
—
|
|
|
(174
|
)
|
|
2,770
|
|
|||||||
|
Investment in and advances to subsidiaries
|
|
5,505
|
|
|
5,466
|
|
|
7,955
|
|
|
—
|
|
|
3,684
|
|
|
(22,610
|
)
|
|
—
|
|
|||||||
|
Noncurrent content rights, net
|
|
—
|
|
|
—
|
|
|
712
|
|
|
1,358
|
|
|
—
|
|
|
—
|
|
|
2,070
|
|
|||||||
|
Goodwill, net
|
|
—
|
|
|
—
|
|
|
3,769
|
|
|
4,354
|
|
|
—
|
|
|
—
|
|
|
8,123
|
|
|||||||
|
Intangible assets, net
|
|
—
|
|
|
—
|
|
|
264
|
|
|
1,217
|
|
|
—
|
|
|
—
|
|
|
1,481
|
|
|||||||
|
Equity method investments, including note receivable
|
|
—
|
|
|
—
|
|
|
29
|
|
|
671
|
|
|
—
|
|
|
—
|
|
|
700
|
|
|||||||
|
Other noncurrent assets, including property and equipment, net
|
|
—
|
|
|
20
|
|
|
334
|
|
|
671
|
|
|
—
|
|
|
(20
|
)
|
|
1,005
|
|
|||||||
|
Total assets
|
|
$
|
5,528
|
|
|
$
|
5,526
|
|
|
$
|
13,956
|
|
|
$
|
10,259
|
|
|
$
|
3,684
|
|
|
$
|
(22,804
|
)
|
|
$
|
16,149
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current portion of debt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
80
|
|
|
$
|
25
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105
|
|
|
Other current liabilities
|
|
—
|
|
|
—
|
|
|
448
|
|
|
913
|
|
|
—
|
|
|
—
|
|
|
1,361
|
|
|||||||
|
Inter-company trade payables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
174
|
|
|
—
|
|
|
(174
|
)
|
|
—
|
|
|||||||
|
Total current liabilities
|
|
—
|
|
|
—
|
|
|
528
|
|
|
1,112
|
|
|
—
|
|
|
(174
|
)
|
|
1,466
|
|
|||||||
|
Noncurrent portion of debt
|
|
—
|
|
|
—
|
|
|
7,625
|
|
|
533
|
|
|
—
|
|
|
—
|
|
|
8,158
|
|
|||||||
|
Other noncurrent liabilities
|
|
2
|
|
|
—
|
|
|
337
|
|
|
422
|
|
|
21
|
|
|
(20
|
)
|
|
762
|
|
|||||||
|
Total liabilities
|
|
2
|
|
|
—
|
|
|
8,490
|
|
|
2,067
|
|
|
21
|
|
|
(194
|
)
|
|
10,386
|
|
|||||||
|
Redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
237
|
|
|
—
|
|
|
—
|
|
|
237
|
|
|||||||
|
Total equity
|
|
5,526
|
|
|
5,526
|
|
|
5,466
|
|
|
7,955
|
|
|
3,663
|
|
|
(22,610
|
)
|
|
5,526
|
|
|||||||
|
Total liabilities and equity
|
|
$
|
5,528
|
|
|
$
|
5,526
|
|
|
$
|
13,956
|
|
|
$
|
10,259
|
|
|
$
|
3,684
|
|
|
$
|
(22,804
|
)
|
|
$
|
16,149
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
280
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
300
|
|
|
Receivables, net
|
|
—
|
|
|
—
|
|
|
421
|
|
|
1,074
|
|
|
—
|
|
|
—
|
|
|
1,495
|
|
|||||||
|
Content rights, net
|
|
—
|
|
|
—
|
|
|
8
|
|
|
302
|
|
|
—
|
|
|
—
|
|
|
310
|
|
|||||||
|
Prepaid expenses and other current assets
|
|
62
|
|
|
36
|
|
|
180
|
|
|
119
|
|
|
—
|
|
|
—
|
|
|
397
|
|
|||||||
|
Inter-company trade receivables, net
|
|
—
|
|
|
—
|
|
|
195
|
|
|
—
|
|
|
—
|
|
|
(195
|
)
|
|
—
|
|
|||||||
|
Total current assets
|
|
62
|
|
|
36
|
|
|
824
|
|
|
1,775
|
|
|
—
|
|
|
(195
|
)
|
|
2,502
|
|
|||||||
|
Investment in and advances to subsidiaries
|
|
5,106
|
|
|
5,070
|
|
|
7,450
|
|
|
—
|
|
|
3,417
|
|
|
(21,043
|
)
|
|
—
|
|
|||||||
|
Noncurrent content rights, net
|
|
—
|
|
|
—
|
|
|
663
|
|
|
1,426
|
|
|
—
|
|
|
—
|
|
|
2,089
|
|
|||||||
|
Goodwill, net
|
|
—
|
|
|
—
|
|
|
3,769
|
|
|
4,271
|
|
|
—
|
|
|
—
|
|
|
8,040
|
|
|||||||
|
Intangible assets, net
|
|
—
|
|
|
—
|
|
|
272
|
|
|
1,240
|
|
|
—
|
|
|
—
|
|
|
1,512
|
|
|||||||
|
Equity method investments, including note receivable
|
|
—
|
|
|
—
|
|
|
30
|
|
|
527
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|||||||
|
Other noncurrent assets, including property and equipment, net
|
|
—
|
|
|
20
|
|
|
306
|
|
|
666
|
|
|
—
|
|
|
(20
|
)
|
|
972
|
|
|||||||
|
Total assets
|
|
$
|
5,168
|
|
|
$
|
5,126
|
|
|
$
|
13,314
|
|
|
$
|
9,905
|
|
|
$
|
3,417
|
|
|
$
|
(21,258
|
)
|
|
$
|
15,672
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Current portion of debt
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
52
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
82
|
|
|
Other current liabilities
|
|
—
|
|
|
—
|
|
|
516
|
|
|
963
|
|
|
—
|
|
|
—
|
|
|
1,479
|
|
|||||||
|
Inter-company trade payables, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
—
|
|
|
(195
|
)
|
|
—
|
|
|||||||
|
Total current liabilities
|
|
—
|
|
|
—
|
|
|
568
|
|
|
1,188
|
|
|
—
|
|
|
(195
|
)
|
|
1,561
|
|
|||||||
|
Noncurrent portion of debt
|
|
—
|
|
|
—
|
|
|
7,315
|
|
|
526
|
|
|
—
|
|
|
—
|
|
|
7,841
|
|
|||||||
|
Other noncurrent liabilities
|
|
1
|
|
|
—
|
|
|
361
|
|
|
498
|
|
|
20
|
|
|
(20
|
)
|
|
860
|
|
|||||||
|
Total liabilities
|
|
1
|
|
|
—
|
|
|
8,244
|
|
|
2,212
|
|
|
20
|
|
|
(215
|
)
|
|
10,262
|
|
|||||||
|
Redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
243
|
|
|
—
|
|
|
—
|
|
|
243
|
|
|||||||
|
Total equity
|
|
5,167
|
|
|
5,126
|
|
|
5,070
|
|
|
7,450
|
|
|
3,397
|
|
|
(21,043
|
)
|
|
5,167
|
|
|||||||
|
Total liabilities and equity
|
|
$
|
5,168
|
|
|
$
|
5,126
|
|
|
$
|
13,314
|
|
|
$
|
9,905
|
|
|
$
|
3,417
|
|
|
$
|
(21,258
|
)
|
|
$
|
15,672
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
525
|
|
|
$
|
1,224
|
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
1,745
|
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
112
|
|
|
522
|
|
|
—
|
|
|
—
|
|
|
634
|
|
|||||||
|
Selling, general and administrative
|
|
5
|
|
|
—
|
|
|
56
|
|
|
332
|
|
|
—
|
|
|
(4
|
)
|
|
389
|
|
|||||||
|
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
11
|
|
|
69
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|||||||
|
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
3
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||||
|
Loss on disposition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||
|
Total costs and expenses
|
|
5
|
|
|
—
|
|
|
182
|
|
|
932
|
|
|
—
|
|
|
(4
|
)
|
|
1,115
|
|
|||||||
|
Operating (loss) income
|
|
(5
|
)
|
|
—
|
|
|
343
|
|
|
292
|
|
|
—
|
|
|
—
|
|
|
630
|
|
|||||||
|
Equity in earnings of subsidiaries
|
|
376
|
|
|
376
|
|
|
245
|
|
|
—
|
|
|
251
|
|
|
(1,248
|
)
|
|
—
|
|
|||||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(83
|
)
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
|||||||
|
Loss from equity investees, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
|||||||
|
Other (expense) income, net
|
|
—
|
|
|
—
|
|
|
(62
|
)
|
|
38
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|||||||
|
Income before income taxes
|
|
371
|
|
|
376
|
|
|
443
|
|
|
280
|
|
|
251
|
|
|
(1,248
|
)
|
|
473
|
|
|||||||
|
Income tax benefit (expense)
|
|
3
|
|
|
—
|
|
|
(67
|
)
|
|
(29
|
)
|
|
—
|
|
|
—
|
|
|
(93
|
)
|
|||||||
|
Net income
|
|
374
|
|
|
376
|
|
|
376
|
|
|
251
|
|
|
251
|
|
|
(1,248
|
)
|
|
380
|
|
|||||||
|
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
374
|
|
|
$
|
376
|
|
|
$
|
376
|
|
|
$
|
251
|
|
|
$
|
251
|
|
|
$
|
(1,254
|
)
|
|
$
|
374
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
521
|
|
|
$
|
1,191
|
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
1,708
|
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
116
|
|
|
488
|
|
|
—
|
|
|
(1
|
)
|
|
603
|
|
|||||||
|
Selling, general and administrative
|
|
4
|
|
|
—
|
|
|
60
|
|
|
339
|
|
|
—
|
|
|
(3
|
)
|
|
400
|
|
|||||||
|
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
9
|
|
|
71
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|||||||
|
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
22
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||||
|
Total costs and expenses
|
|
4
|
|
|
—
|
|
|
207
|
|
|
915
|
|
|
—
|
|
|
(4
|
)
|
|
1,122
|
|
|||||||
|
Operating (loss) income
|
|
(4
|
)
|
|
—
|
|
|
314
|
|
|
276
|
|
|
—
|
|
|
—
|
|
|
586
|
|
|||||||
|
Equity in earnings of subsidiaries
|
|
410
|
|
|
410
|
|
|
239
|
|
|
—
|
|
|
274
|
|
|
(1,333
|
)
|
|
—
|
|
|||||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(85
|
)
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
|||||||
|
Loss from equity investees, net
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|||||||
|
Other income, net
|
|
—
|
|
|
—
|
|
|
18
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|||||||
|
Income before income taxes
|
|
406
|
|
|
410
|
|
|
481
|
|
|
272
|
|
|
274
|
|
|
(1,333
|
)
|
|
510
|
|
|||||||
|
Income tax benefit (expense)
|
|
2
|
|
|
—
|
|
|
(71
|
)
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|||||||
|
Net income
|
|
408
|
|
|
410
|
|
|
410
|
|
|
246
|
|
|
274
|
|
|
(1,333
|
)
|
|
415
|
|
|||||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
408
|
|
|
$
|
410
|
|
|
$
|
410
|
|
|
$
|
246
|
|
|
$
|
274
|
|
|
$
|
(1,340
|
)
|
|
$
|
408
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,016
|
|
|
$
|
2,349
|
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
3,358
|
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
220
|
|
|
1,021
|
|
|
—
|
|
|
—
|
|
|
1,241
|
|
|||||||
|
Selling, general and administrative
|
|
9
|
|
|
—
|
|
|
130
|
|
|
672
|
|
|
—
|
|
|
(7
|
)
|
|
804
|
|
|||||||
|
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
23
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
160
|
|
|||||||
|
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
19
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|||||||
|
Loss on disposition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||
|
Total costs and expenses
|
|
9
|
|
|
—
|
|
|
392
|
|
|
1,847
|
|
|
—
|
|
|
(7
|
)
|
|
2,241
|
|
|||||||
|
Operating (loss) income
|
|
(9
|
)
|
|
—
|
|
|
624
|
|
|
502
|
|
|
—
|
|
|
—
|
|
|
1,117
|
|
|||||||
|
Equity in earnings of subsidiaries
|
|
594
|
|
|
594
|
|
|
385
|
|
|
—
|
|
|
396
|
|
|
(1,969
|
)
|
|
—
|
|
|||||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(169
|
)
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(182
|
)
|
|||||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|||||||
|
Income (loss) from equity investees, net
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(96
|
)
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|||||||
|
Other (expense) income, net
|
|
—
|
|
|
—
|
|
|
(89
|
)
|
|
52
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|||||||
|
Income before income taxes
|
|
585
|
|
|
594
|
|
|
698
|
|
|
445
|
|
|
396
|
|
|
(1,969
|
)
|
|
749
|
|
|||||||
|
Income tax benefit (expense)
|
|
4
|
|
|
—
|
|
|
(104
|
)
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
(148
|
)
|
|||||||
|
Net income
|
|
589
|
|
|
594
|
|
|
594
|
|
|
397
|
|
|
396
|
|
|
(1,969
|
)
|
|
601
|
|
|||||||
|
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(12
|
)
|
|||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
589
|
|
|
$
|
594
|
|
|
$
|
594
|
|
|
$
|
397
|
|
|
$
|
396
|
|
|
$
|
(1,981
|
)
|
|
$
|
589
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Revenues
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,002
|
|
|
$
|
2,274
|
|
|
$
|
—
|
|
|
$
|
(7
|
)
|
|
$
|
3,269
|
|
|
Costs of revenues, excluding depreciation and amortization
|
|
—
|
|
|
—
|
|
|
230
|
|
|
967
|
|
|
—
|
|
|
(2
|
)
|
|
1,195
|
|
|||||||
|
Selling, general and administrative
|
|
8
|
|
|
—
|
|
|
129
|
|
|
676
|
|
|
—
|
|
|
(5
|
)
|
|
808
|
|
|||||||
|
Depreciation and amortization
|
|
—
|
|
|
—
|
|
|
19
|
|
|
140
|
|
|
—
|
|
|
—
|
|
|
159
|
|
|||||||
|
Restructuring and other charges
|
|
—
|
|
|
—
|
|
|
23
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|||||||
|
Gain on disposition
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||
|
Total costs and expenses
|
|
8
|
|
|
—
|
|
|
401
|
|
|
1,792
|
|
|
—
|
|
|
(7
|
)
|
|
2,194
|
|
|||||||
|
Operating (loss) income
|
|
(8
|
)
|
|
—
|
|
|
601
|
|
|
482
|
|
|
—
|
|
|
—
|
|
|
1,075
|
|
|||||||
|
Equity in earnings of subsidiaries
|
|
676
|
|
|
676
|
|
|
390
|
|
|
—
|
|
|
451
|
|
|
(2,193
|
)
|
|
—
|
|
|||||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
(165
|
)
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(176
|
)
|
|||||||
|
Loss from equity investees, net
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||||
|
Other (expense) income, net
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|
41
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|||||||
|
Income before income taxes
|
|
668
|
|
|
676
|
|
|
802
|
|
|
486
|
|
|
451
|
|
|
(2,193
|
)
|
|
890
|
|
|||||||
|
Income tax benefit (expense)
|
|
3
|
|
|
—
|
|
|
(126
|
)
|
|
(83
|
)
|
|
—
|
|
|
—
|
|
|
(206
|
)
|
|||||||
|
Net income
|
|
671
|
|
|
676
|
|
|
676
|
|
|
403
|
|
|
451
|
|
|
(2,193
|
)
|
|
684
|
|
|||||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Net income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(12
|
)
|
|||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
671
|
|
|
$
|
676
|
|
|
$
|
676
|
|
|
$
|
403
|
|
|
$
|
451
|
|
|
$
|
(2,206
|
)
|
|
$
|
671
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Net income
|
|
$
|
374
|
|
|
$
|
376
|
|
|
$
|
376
|
|
|
$
|
251
|
|
|
$
|
251
|
|
|
$
|
(1,248
|
)
|
|
$
|
380
|
|
|
Other comprehensive income (loss) adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Currency translation
|
|
91
|
|
|
91
|
|
|
91
|
|
|
91
|
|
|
61
|
|
|
(334
|
)
|
|
91
|
|
|||||||
|
Available-for-sale securities
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
4
|
|
|
(19
|
)
|
|
5
|
|
|||||||
|
Derivatives
|
|
(9
|
)
|
|
(9
|
)
|
|
(9
|
)
|
|
(9
|
)
|
|
(6
|
)
|
|
33
|
|
|
(9
|
)
|
|||||||
|
Comprehensive income
|
|
461
|
|
|
463
|
|
|
463
|
|
|
338
|
|
|
310
|
|
|
(1,568
|
)
|
|
467
|
|
|||||||
|
Comprehensive income attributable to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||||
|
Comprehensive income attributable to Discovery Communications, Inc.
|
|
$
|
461
|
|
|
$
|
463
|
|
|
$
|
463
|
|
|
$
|
338
|
|
|
$
|
310
|
|
|
$
|
(1,574
|
)
|
|
$
|
461
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Net income
|
|
$
|
408
|
|
|
$
|
410
|
|
|
$
|
410
|
|
|
$
|
246
|
|
|
$
|
274
|
|
|
$
|
(1,333
|
)
|
|
$
|
415
|
|
|
Other comprehensive (loss) income adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Currency translation
|
|
(65
|
)
|
|
(65
|
)
|
|
(65
|
)
|
|
(65
|
)
|
|
(44
|
)
|
|
239
|
|
|
(65
|
)
|
|||||||
|
Available-for-sale securities
|
|
(4
|
)
|
|
(4
|
)
|
|
(4
|
)
|
|
(4
|
)
|
|
(3
|
)
|
|
15
|
|
|
(4
|
)
|
|||||||
|
Derivatives
|
|
5
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
3
|
|
|
(18
|
)
|
|
5
|
|
|||||||
|
Comprehensive income
|
|
344
|
|
|
346
|
|
|
346
|
|
|
182
|
|
|
230
|
|
|
(1,097
|
)
|
|
351
|
|
|||||||
|
Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(2
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
1
|
|
|
(8
|
)
|
|||||||
|
Comprehensive income attributable to Discovery Communications, Inc.
|
|
$
|
342
|
|
|
$
|
344
|
|
|
$
|
344
|
|
|
$
|
180
|
|
|
$
|
229
|
|
|
$
|
(1,097
|
)
|
|
$
|
342
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Net income
|
|
$
|
589
|
|
|
$
|
594
|
|
|
$
|
594
|
|
|
$
|
397
|
|
|
$
|
396
|
|
|
$
|
(1,969
|
)
|
|
$
|
601
|
|
|
Other comprehensive income (loss) adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Currency translation
|
|
159
|
|
|
159
|
|
|
159
|
|
|
159
|
|
|
106
|
|
|
(583
|
)
|
|
159
|
|
|||||||
|
Available-for-sale securities
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
3
|
|
|
(15
|
)
|
|
4
|
|
|||||||
|
Derivatives
|
|
(17
|
)
|
|
(17
|
)
|
|
(17
|
)
|
|
(18
|
)
|
|
(11
|
)
|
|
63
|
|
|
(17
|
)
|
|||||||
|
Comprehensive income
|
|
735
|
|
|
740
|
|
|
740
|
|
|
542
|
|
|
494
|
|
|
(2,504
|
)
|
|
747
|
|
|||||||
|
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(8
|
)
|
|
(13
|
)
|
|||||||
|
Comprehensive income attributable to Discovery Communications, Inc.
|
|
$
|
734
|
|
|
$
|
739
|
|
|
$
|
739
|
|
|
$
|
541
|
|
|
$
|
493
|
|
|
$
|
(2,512
|
)
|
|
$
|
734
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Net income
|
|
$
|
671
|
|
|
$
|
676
|
|
|
$
|
676
|
|
|
$
|
403
|
|
|
$
|
451
|
|
|
$
|
(2,193
|
)
|
|
$
|
684
|
|
|
Other comprehensive loss adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Currency translation
|
|
(7
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|
(7
|
)
|
|
(5
|
)
|
|
26
|
|
|
(7
|
)
|
|||||||
|
Available-for-sale securities
|
|
(25
|
)
|
|
(25
|
)
|
|
(25
|
)
|
|
(25
|
)
|
|
(17
|
)
|
|
92
|
|
|
(25
|
)
|
|||||||
|
Derivatives
|
|
(12
|
)
|
|
(12
|
)
|
|
(12
|
)
|
|
(13
|
)
|
|
(8
|
)
|
|
45
|
|
|
(12
|
)
|
|||||||
|
Comprehensive income
|
|
627
|
|
|
632
|
|
|
632
|
|
|
358
|
|
|
421
|
|
|
(2,030
|
)
|
|
640
|
|
|||||||
|
Comprehensive income attributable to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||||
|
Comprehensive income attributable to redeemable noncontrolling interests
|
|
(3
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
(15
|
)
|
|||||||
|
Comprehensive income attributable to Discovery Communications, Inc.
|
|
$
|
624
|
|
|
$
|
629
|
|
|
$
|
629
|
|
|
$
|
355
|
|
|
$
|
419
|
|
|
$
|
(2,032
|
)
|
|
$
|
624
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash provided by (used in) operating activities
|
|
$
|
37
|
|
|
$
|
(5
|
)
|
|
$
|
(22
|
)
|
|
$
|
433
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
443
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Payments for investments
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(263
|
)
|
|
—
|
|
|
—
|
|
|
(270
|
)
|
|||||||
|
Distributions from equity method investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|||||||
|
Purchases of property and equipment
|
|
—
|
|
|
—
|
|
|
(26
|
)
|
|
(52
|
)
|
|
—
|
|
|
—
|
|
|
(78
|
)
|
|||||||
|
Proceeds from dispositions, net of cash disposed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|||||||
|
Proceeds from derivative instruments, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||
|
Other investing activities, net
|
|
—
|
|
|
—
|
|
|
27
|
|
|
3
|
|
|
—
|
|
|
(27
|
)
|
|
3
|
|
|||||||
|
Cash used in investing activities
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(260
|
)
|
|
—
|
|
|
(27
|
)
|
|
(293
|
)
|
|||||||
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial paper borrowings, net
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|||||||
|
Borrowings under revolving credit facility
|
|
—
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|||||||
|
Principal repayments of revolving credit facility
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(200
|
)
|
|||||||
|
Borrowings from debt, net of discount and including premiums
|
|
—
|
|
|
—
|
|
|
659
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
659
|
|
|||||||
|
Principal repayments of debt, including discount payment and premiums to par value
|
|
—
|
|
|
—
|
|
|
(650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(650
|
)
|
|||||||
|
Principal repayments of capital lease obligations
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||
|
Repurchases of stock
|
|
(501
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(501
|
)
|
|||||||
|
Cash settlement of common stock repurchase contracts
|
|
58
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|||||||
|
Distributions to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||||||
|
Share-based plan payments, net
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|||||||
|
Inter-company contributions and other financing activities, net
|
|
395
|
|
|
5
|
|
|
(165
|
)
|
|
(270
|
)
|
|
—
|
|
|
27
|
|
|
(8
|
)
|
|||||||
|
Cash (used in) provided by financing activities
|
|
(37
|
)
|
|
5
|
|
|
16
|
|
|
(306
|
)
|
|
—
|
|
|
27
|
|
|
(295
|
)
|
|||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|||||||
|
Net change in cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|||||||
|
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|
20
|
|
|
280
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|||||||
|
Cash and cash equivalents, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
198
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
206
|
|
|
|
|
Discovery
|
|
DCH
|
|
DCL
|
|
Non-Guarantor
Subsidiaries of DCL |
|
Other Non-
Guarantor Subsidiaries of Discovery |
|
Reclassifications
and Eliminations |
|
Discovery and
Subsidiaries |
||||||||||||||
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash provided by (used in) operating activities
|
|
$
|
36
|
|
|
$
|
(13
|
)
|
|
$
|
(47
|
)
|
|
$
|
414
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
390
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Payments for investments
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
|||||||
|
Distributions from equity method investees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|||||||
|
Purchases of property and equipment
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|||||||
|
Proceeds from dispositions, net of cash disposed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|||||||
|
Payments for derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|||||||
|
Other investing activities, net
|
|
—
|
|
|
—
|
|
|
23
|
|
|
(2
|
)
|
|
—
|
|
|
(23
|
)
|
|
(2
|
)
|
|||||||
|
Cash provided by (used in) investing activities
|
|
—
|
|
|
—
|
|
|
8
|
|
|
(34
|
)
|
|
—
|
|
|
(23
|
)
|
|
(49
|
)
|
|||||||
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial paper repayments, net
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|||||||
|
Borrowings under revolving credit facility
|
|
—
|
|
|
—
|
|
|
100
|
|
|
180
|
|
|
—
|
|
|
—
|
|
|
280
|
|
|||||||
|
Principal repayments of revolving credit facility
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(472
|
)
|
|
—
|
|
|
—
|
|
|
(572
|
)
|
|||||||
|
Borrowings from debt, net of discount and including premiums
|
|
—
|
|
|
—
|
|
|
498
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
498
|
|
|||||||
|
Principal repayments of capital lease obligations
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|||||||
|
Repurchases of stock
|
|
(750
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(750
|
)
|
|||||||
|
Distributions to redeemable noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|||||||
|
Share-based plan payments, net
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||||
|
Inter-company distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
23
|
|
|
—
|
|
|||||||
|
Inter-company contributions and other financing activities, net
|
|
712
|
|
|
13
|
|
|
(461
|
)
|
|
(277
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||
|
Cash (used in) provided by financing activities
|
|
(36
|
)
|
|
13
|
|
|
47
|
|
|
(623
|
)
|
|
—
|
|
|
23
|
|
|
(576
|
)
|
|||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|||||||
|
Net change in cash and cash equivalents
|
|
—
|
|
|
—
|
|
|
8
|
|
|
(213
|
)
|
|
—
|
|
|
—
|
|
|
(205
|
)
|
|||||||
|
Cash and cash equivalents, beginning of period
|
|
—
|
|
|
—
|
|
|
3
|
|
|
387
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|||||||
|
Cash and cash equivalents, end of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
185
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
|
$
|
857
|
|
|
$
|
813
|
|
|
5
|
%
|
|
$
|
1,712
|
|
|
$
|
1,614
|
|
|
6
|
%
|
|
Advertising
|
|
805
|
|
|
813
|
|
|
(1
|
)%
|
|
1,492
|
|
|
1,500
|
|
|
(1
|
)%
|
||||
|
Other
|
|
83
|
|
|
82
|
|
|
1
|
%
|
|
154
|
|
|
155
|
|
|
(1
|
)%
|
||||
|
Total revenues
|
|
1,745
|
|
|
1,708
|
|
|
2
|
%
|
|
3,358
|
|
|
3,269
|
|
|
3
|
%
|
||||
|
Costs of revenues, excluding depreciation and amortization
|
|
634
|
|
|
603
|
|
|
5
|
%
|
|
1,241
|
|
|
1,195
|
|
|
4
|
%
|
||||
|
Selling, general and administrative
|
|
389
|
|
|
400
|
|
|
(3
|
)%
|
|
804
|
|
|
808
|
|
|
—
|
%
|
||||
|
Depreciation and amortization
|
|
80
|
|
|
80
|
|
|
—
|
%
|
|
160
|
|
|
159
|
|
|
1
|
%
|
||||
|
Restructuring and other charges
|
|
8
|
|
|
39
|
|
|
(79
|
)%
|
|
32
|
|
|
45
|
|
|
(29
|
)%
|
||||
|
Loss (gain) on disposition
|
|
4
|
|
|
—
|
|
|
NM
|
|
|
4
|
|
|
(13
|
)
|
|
NM
|
|
||||
|
Total costs and expenses
|
|
1,115
|
|
|
1,122
|
|
|
(1
|
)%
|
|
2,241
|
|
|
2,194
|
|
|
2
|
%
|
||||
|
Operating income
|
|
630
|
|
|
586
|
|
|
8
|
%
|
|
1,117
|
|
|
1,075
|
|
|
4
|
%
|
||||
|
Interest expense
|
|
(91
|
)
|
|
(91
|
)
|
|
—
|
%
|
|
(182
|
)
|
|
(176
|
)
|
|
3
|
%
|
||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
(54
|
)
|
|
—
|
|
|
NM
|
|
||||
|
Loss from equity investees, net
|
|
(42
|
)
|
|
(23
|
)
|
|
83
|
%
|
|
(95
|
)
|
|
(31
|
)
|
|
NM
|
|
||||
|
Other (expense) income, net
|
|
(24
|
)
|
|
38
|
|
|
NM
|
|
|
(37
|
)
|
|
22
|
|
|
NM
|
|
||||
|
Income before income taxes
|
|
473
|
|
|
510
|
|
|
(7
|
)%
|
|
749
|
|
|
890
|
|
|
(16
|
)%
|
||||
|
Income tax expense
|
|
(93
|
)
|
|
(95
|
)
|
|
(2
|
)%
|
|
(148
|
)
|
|
(206
|
)
|
|
(28
|
)%
|
||||
|
Net income
|
|
380
|
|
|
415
|
|
|
(8
|
)%
|
|
601
|
|
|
684
|
|
|
(12
|
)%
|
||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
(1
|
)
|
|
(100
|
)%
|
|
—
|
|
|
(1
|
)
|
|
(100
|
)%
|
||||
|
Net income attributable to redeemable noncontrolling interests
|
|
(6
|
)
|
|
(6
|
)
|
|
—
|
%
|
|
(12
|
)
|
|
(12
|
)
|
|
—
|
%
|
||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
374
|
|
|
$
|
408
|
|
|
(8
|
)%
|
|
$
|
589
|
|
|
$
|
671
|
|
|
(12
|
)%
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Foreign currency (losses) gains, net
|
|
$
|
(26
|
)
|
|
$
|
41
|
|
|
$
|
(35
|
)
|
|
$
|
37
|
|
|
Gains (losses) on derivative instruments
|
|
1
|
|
|
(6
|
)
|
|
(2
|
)
|
|
(15
|
)
|
||||
|
Other income, net
|
|
1
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Total other (expense) income, net
|
|
$
|
(24
|
)
|
|
$
|
38
|
|
|
$
|
(37
|
)
|
|
$
|
22
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
U.S. federal statutory income tax rate
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
State and local income taxes, net of federal tax benefit
|
|
2
|
%
|
|
(11
|
)%
|
|
2
|
%
|
|
(5
|
)%
|
|
Effect of foreign operations
|
|
(5
|
)%
|
|
(2
|
)%
|
|
(5
|
)%
|
|
(3
|
)%
|
|
Domestic production activity deductions
|
|
(3
|
)%
|
|
(4
|
)%
|
|
(3
|
)%
|
|
(4
|
)%
|
|
Change in uncertain tax positions
|
|
—
|
%
|
|
2
|
%
|
|
—
|
%
|
|
1
|
%
|
|
Renewable energy investments tax credits
|
|
(9
|
)%
|
|
—
|
%
|
|
(9
|
)%
|
|
—
|
%
|
|
Other, net
|
|
—
|
%
|
|
(1
|
)%
|
|
—
|
%
|
|
(1
|
)%
|
|
Effective income tax rate
|
|
20
|
%
|
|
19
|
%
|
|
20
|
%
|
|
23
|
%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. Networks
|
|
$
|
890
|
|
|
$
|
873
|
|
|
2
|
%
|
|
$
|
1,719
|
|
|
$
|
1,680
|
|
|
2
|
%
|
|
International Networks
|
|
811
|
|
|
790
|
|
|
3
|
%
|
|
1,558
|
|
|
1,501
|
|
|
4
|
%
|
||||
|
Education and Other
|
|
44
|
|
|
46
|
|
|
(4
|
)%
|
|
81
|
|
|
90
|
|
|
(10
|
)%
|
||||
|
Corporate and inter-segment eliminations
|
|
—
|
|
|
(1
|
)
|
|
(100
|
)%
|
|
—
|
|
|
(2
|
)
|
|
(100
|
)%
|
||||
|
Total revenue
|
|
1,745
|
|
|
1,708
|
|
|
2
|
%
|
|
3,358
|
|
|
3,269
|
|
|
3
|
%
|
||||
|
Costs of revenues, excluding depreciation and amortization
|
|
(634
|
)
|
|
(603
|
)
|
|
5
|
%
|
|
(1,241
|
)
|
|
(1,195
|
)
|
|
4
|
%
|
||||
|
Selling, general and administrative
(a)
|
|
(394
|
)
|
|
(403
|
)
|
|
(2
|
)%
|
|
(797
|
)
|
|
(798
|
)
|
|
—
|
%
|
||||
|
Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
2
|
%
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Net income available to Discovery Communications, Inc.
|
|
$
|
374
|
|
|
$
|
408
|
|
|
(8
|
)%
|
|
$
|
589
|
|
|
$
|
671
|
|
|
(12
|
)%
|
|
Net income attributable to redeemable noncontrolling interests
|
|
6
|
|
|
6
|
|
|
—
|
%
|
|
12
|
|
|
12
|
|
|
—
|
%
|
||||
|
Net income attributable to noncontrolling interests
|
|
—
|
|
|
1
|
|
|
(100
|
)%
|
|
—
|
|
|
1
|
|
|
(100
|
)%
|
||||
|
Income tax expense
|
|
93
|
|
|
95
|
|
|
(2
|
)%
|
|
148
|
|
|
206
|
|
|
(28
|
)%
|
||||
|
Other expense (income), net
|
|
24
|
|
|
(38
|
)
|
|
NM
|
|
|
37
|
|
|
(22
|
)
|
|
NM
|
|
||||
|
Loss from equity investees, net
|
|
42
|
|
|
23
|
|
|
83
|
%
|
|
95
|
|
|
31
|
|
|
NM
|
|
||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
NM
|
|
|
54
|
|
|
—
|
|
|
NM
|
|
||||
|
Interest expense
|
|
91
|
|
|
91
|
|
|
—
|
%
|
|
182
|
|
|
176
|
|
|
3
|
%
|
||||
|
Operating income
|
|
630
|
|
|
586
|
|
|
8
|
%
|
|
1,117
|
|
|
1,075
|
|
|
4
|
%
|
||||
|
Loss (gain) on disposition
|
|
4
|
|
|
—
|
|
|
NM
|
|
|
4
|
|
|
(13
|
)
|
|
NM
|
|
||||
|
Restructuring and other charges
|
|
8
|
|
|
39
|
|
|
(79
|
)%
|
|
32
|
|
|
45
|
|
|
(29
|
)%
|
||||
|
Depreciation and amortization
|
|
80
|
|
|
80
|
|
|
—
|
%
|
|
160
|
|
|
159
|
|
|
1
|
%
|
||||
|
Mark-to-market share-based compensation
|
|
(5
|
)
|
|
(3
|
)
|
|
67
|
%
|
|
7
|
|
|
10
|
|
|
(30
|
)%
|
||||
|
Total Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
2
|
%
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted OIBDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
U.S. Networks
|
|
$
|
567
|
|
|
$
|
544
|
|
|
4
|
%
|
|
$
|
1,068
|
|
|
$
|
1,017
|
|
|
5
|
%
|
|
International Networks
|
|
236
|
|
|
245
|
|
|
(4
|
)%
|
|
430
|
|
|
427
|
|
|
1
|
%
|
||||
|
Education and Other
|
|
5
|
|
|
(3
|
)
|
|
NM
|
|
|
(1
|
)
|
|
(4
|
)
|
|
75
|
%
|
||||
|
Corporate and inter-segment eliminations
|
|
(91
|
)
|
|
(84
|
)
|
|
8
|
%
|
|
(177
|
)
|
|
(164
|
)
|
|
8
|
%
|
||||
|
Total Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
2
|
%
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
3
|
%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
|
$
|
400
|
|
|
$
|
386
|
|
|
4
|
%
|
|
$
|
808
|
|
|
$
|
776
|
|
|
4
|
%
|
|
Advertising
|
|
472
|
|
|
471
|
|
|
—
|
%
|
|
877
|
|
|
873
|
|
|
—
|
%
|
||||
|
Other
|
|
18
|
|
|
16
|
|
|
13
|
%
|
|
34
|
|
|
31
|
|
|
10
|
%
|
||||
|
Total revenues
|
|
890
|
|
|
873
|
|
|
2
|
%
|
|
1,719
|
|
|
1,680
|
|
|
2
|
%
|
||||
|
Costs of revenues, excluding depreciation and amortization
|
|
(216
|
)
|
|
(218
|
)
|
|
(1
|
)%
|
|
(426
|
)
|
|
(438
|
)
|
|
(3
|
)%
|
||||
|
Selling, general and administrative
|
|
(107
|
)
|
|
(111
|
)
|
|
(4
|
)%
|
|
(225
|
)
|
|
(225
|
)
|
|
—
|
%
|
||||
|
Adjusted OIBDA
|
|
567
|
|
|
544
|
|
|
4
|
%
|
|
1,068
|
|
|
1,017
|
|
|
5
|
%
|
||||
|
Depreciation and amortization
|
|
(6
|
)
|
|
(5
|
)
|
|
20
|
%
|
|
(14
|
)
|
|
(12
|
)
|
|
17
|
%
|
||||
|
Restructuring and other charges
|
|
—
|
|
|
(7
|
)
|
|
(100
|
)%
|
|
(4
|
)
|
|
(8
|
)
|
|
(50
|
)%
|
||||
|
Inter-segment eliminations
|
|
(2
|
)
|
|
(1
|
)
|
|
100
|
%
|
|
(8
|
)
|
|
(5
|
)
|
|
60
|
%
|
||||
|
Operating income
|
|
$
|
559
|
|
|
$
|
531
|
|
|
5
|
%
|
|
$
|
1,042
|
|
|
$
|
992
|
|
|
5
|
%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distribution
|
|
$
|
457
|
|
|
$
|
427
|
|
|
7
|
%
|
|
$
|
904
|
|
|
$
|
838
|
|
|
8
|
%
|
|
Advertising
|
|
333
|
|
|
342
|
|
|
(3
|
)%
|
|
615
|
|
|
627
|
|
|
(2
|
)%
|
||||
|
Other
|
|
21
|
|
|
21
|
|
|
—
|
%
|
|
39
|
|
|
36
|
|
|
8
|
%
|
||||
|
Total revenues
|
|
811
|
|
|
790
|
|
|
3
|
%
|
|
1,558
|
|
|
1,501
|
|
|
4
|
%
|
||||
|
Costs of revenues, excluding depreciation and amortization
|
|
(400
|
)
|
|
(363
|
)
|
|
10
|
%
|
|
(781
|
)
|
|
(716
|
)
|
|
9
|
%
|
||||
|
Selling, general and administrative
|
|
(175
|
)
|
|
(182
|
)
|
|
(4
|
)%
|
|
(347
|
)
|
|
(358
|
)
|
|
(3
|
)%
|
||||
|
Adjusted OIBDA
|
|
236
|
|
|
245
|
|
|
(4
|
)%
|
|
430
|
|
|
427
|
|
|
1
|
%
|
||||
|
Depreciation and amortization
|
|
(55
|
)
|
|
(56
|
)
|
|
(2
|
)%
|
|
(109
|
)
|
|
(110
|
)
|
|
(1
|
)%
|
||||
|
Restructuring and other charges
|
|
(4
|
)
|
|
(15
|
)
|
|
(73
|
)%
|
|
(21
|
)
|
|
(20
|
)
|
|
5
|
%
|
||||
|
Gain on disposition
|
|
—
|
|
|
—
|
|
|
NM
|
|
|
—
|
|
|
13
|
|
|
(100
|
)%
|
||||
|
Inter-segment eliminations
|
|
—
|
|
|
(1
|
)
|
|
(100
|
)%
|
|
—
|
|
|
(2
|
)
|
|
(100
|
)%
|
||||
|
Operating income
|
|
$
|
177
|
|
|
$
|
173
|
|
|
2
|
%
|
|
$
|
300
|
|
|
$
|
308
|
|
|
(3
|
)%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenues
|
|
$
|
44
|
|
|
$
|
46
|
|
|
(4
|
)%
|
|
$
|
81
|
|
|
$
|
90
|
|
|
(10
|
)%
|
|
Costs of revenues, excluding depreciation and amortization
|
|
(17
|
)
|
|
(21
|
)
|
|
(19
|
)%
|
|
(33
|
)
|
|
(41
|
)
|
|
(20
|
)%
|
||||
|
Selling, general and administrative
|
|
(22
|
)
|
|
(28
|
)
|
|
(21
|
)%
|
|
(49
|
)
|
|
(53
|
)
|
|
(8
|
)%
|
||||
|
Adjusted OIBDA
|
|
5
|
|
|
(3
|
)
|
|
NM
|
|
|
(1
|
)
|
|
(4
|
)
|
|
(75
|
)%
|
||||
|
Depreciation and amortization
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
%
|
|
(2
|
)
|
|
(3
|
)
|
|
(33
|
)%
|
||||
|
Restructuring and other charges
|
|
—
|
|
|
(3
|
)
|
|
(100
|
)%
|
|
(1
|
)
|
|
(3
|
)
|
|
(67
|
)%
|
||||
|
Loss on disposition
|
|
(4
|
)
|
|
—
|
|
|
NM
|
|
|
(4
|
)
|
|
—
|
|
|
NM
|
|
||||
|
Inter-segment eliminations
|
|
2
|
|
|
2
|
|
|
—
|
%
|
|
8
|
|
|
7
|
|
|
14
|
%
|
||||
|
Operating income
|
|
$
|
2
|
|
|
$
|
(5
|
)
|
|
NM
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
(100
|
)%
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
||||||||||
|
Revenues
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
(100
|
)%
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
(100
|
)%
|
|
Costs of revenues, excluding depreciation and amortization
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
%
|
|
(1
|
)
|
|
—
|
|
|
NM
|
|
||||
|
Selling, general and administrative
|
|
(90
|
)
|
|
(82
|
)
|
|
10
|
%
|
|
(176
|
)
|
|
(162
|
)
|
|
9
|
%
|
||||
|
Adjusted OIBDA
|
|
(91
|
)
|
|
(84
|
)
|
|
8
|
%
|
|
(177
|
)
|
|
(164
|
)
|
|
8
|
%
|
||||
|
Mark-to-market share-based compensation
|
|
5
|
|
|
3
|
|
|
67
|
%
|
|
(7
|
)
|
|
(10
|
)
|
|
(30
|
)%
|
||||
|
Depreciation and amortization
|
|
(18
|
)
|
|
(18
|
)
|
|
—
|
%
|
|
(35
|
)
|
|
(34
|
)
|
|
3
|
%
|
||||
|
Restructuring and other charges
|
|
(4
|
)
|
|
(14
|
)
|
|
(71
|
)%
|
|
(6
|
)
|
|
(14
|
)
|
|
(57
|
)%
|
||||
|
Operating loss
|
|
$
|
(108
|
)
|
|
$
|
(113
|
)
|
|
(4
|
)%
|
|
$
|
(225
|
)
|
|
$
|
(222
|
)
|
|
1
|
%
|
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
$
|
857
|
|
|
$
|
813
|
|
|
5
|
%
|
|
6
|
%
|
|
Advertising
|
|
805
|
|
|
813
|
|
|
(1
|
)%
|
|
—
|
%
|
||
|
Other
|
|
83
|
|
|
82
|
|
|
1
|
%
|
|
4
|
%
|
||
|
Total revenues
|
|
1,745
|
|
|
1,708
|
|
|
2
|
%
|
|
3
|
%
|
||
|
Costs of revenue, excluding depreciation and amortization
|
|
634
|
|
|
603
|
|
|
5
|
%
|
|
7
|
%
|
||
|
Selling, general and administrative expense
|
|
394
|
|
|
403
|
|
|
(2
|
)%
|
|
(1
|
)%
|
||
|
Adjusted OIBDA
|
|
$
|
717
|
|
|
$
|
702
|
|
|
2
|
%
|
|
2
|
%
|
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
$
|
1,712
|
|
|
$
|
1,614
|
|
|
6
|
%
|
|
6
|
%
|
|
Advertising
|
|
1,492
|
|
|
1,500
|
|
|
(1
|
)%
|
|
1
|
%
|
||
|
Other
|
|
154
|
|
|
155
|
|
|
(1
|
)%
|
|
3
|
%
|
||
|
Total revenues
|
|
3,358
|
|
|
3,269
|
|
|
3
|
%
|
|
4
|
%
|
||
|
Costs of revenue, excluding depreciation and amortization
|
|
1,241
|
|
|
1,195
|
|
|
4
|
%
|
|
6
|
%
|
||
|
Selling, general and administrative expense
|
|
797
|
|
|
798
|
|
|
—
|
%
|
|
2
|
%
|
||
|
Adjusted OIBDA
|
|
$
|
1,320
|
|
|
$
|
1,276
|
|
|
3
|
%
|
|
3
|
%
|
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
$
|
457
|
|
|
$
|
427
|
|
|
7
|
%
|
|
7
|
%
|
|
Advertising
|
|
333
|
|
|
342
|
|
|
(3
|
)%
|
|
1
|
%
|
||
|
Other
|
|
21
|
|
|
21
|
|
|
—
|
%
|
|
(5
|
)%
|
||
|
Total revenues
|
|
811
|
|
|
790
|
|
|
3
|
%
|
|
4
|
%
|
||
|
Costs of revenue, excluding depreciation and amortization
|
|
400
|
|
|
363
|
|
|
10
|
%
|
|
13
|
%
|
||
|
Selling, general and administrative expenses
|
|
175
|
|
|
182
|
|
|
(4
|
)%
|
|
(1
|
)%
|
||
|
Adjusted OIBDA
|
|
$
|
236
|
|
|
$
|
245
|
|
|
(4
|
)%
|
|
(5
|
)%
|
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
% Change
(Reported)
|
|
% Change
(ex-FX)
|
||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||
|
Distribution
|
|
$
|
904
|
|
|
$
|
838
|
|
|
8
|
%
|
|
9
|
%
|
|
Advertising
|
|
615
|
|
|
627
|
|
|
(2
|
)%
|
|
2
|
%
|
||
|
Other
|
|
39
|
|
|
36
|
|
|
8
|
%
|
|
9
|
%
|
||
|
Total revenues
|
|
1,558
|
|
|
1,501
|
|
|
4
|
%
|
|
6
|
%
|
||
|
Costs of revenue, excluding depreciation and amortization
|
|
781
|
|
|
716
|
|
|
9
|
%
|
|
12
|
%
|
||
|
Selling, general and administrative expenses
|
|
347
|
|
|
358
|
|
|
(3
|
)%
|
|
1
|
%
|
||
|
Adjusted OIBDA
|
|
$
|
430
|
|
|
$
|
427
|
|
|
1
|
%
|
|
(1
|
)%
|
|
•
|
Debt
|
|
•
|
Notes Receivable
|
|
•
|
Cash Settlement of Common Stock Repurchase Contract
|
|
•
|
Repayment of Debt
|
|
•
|
Content Acquisition
|
|
•
|
Common Stock Repurchase Program
|
|
•
|
Preferred Stock Conversion and Repurchase
|
|
•
|
Income Taxes and Interest
|
|
•
|
Investments and Business Combinations
|
|
•
|
Restructuring and Other
|
|
•
|
Share-Based Compensation
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash and cash equivalents, beginning of period
|
|
$
|
300
|
|
|
$
|
390
|
|
|
Cash provided by operating activities
|
|
443
|
|
|
390
|
|
||
|
Cash used in investing activities
|
|
(293
|
)
|
|
(49
|
)
|
||
|
Cash used in financing activities
|
|
(295
|
)
|
|
(576
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
|
51
|
|
|
30
|
|
||
|
Net change in cash and cash equivalents
|
|
(94
|
)
|
|
(205
|
)
|
||
|
Cash and cash equivalents, end of period
|
|
$
|
206
|
|
|
$
|
185
|
|
|
|
|
June 30, 2017
|
||||||||||||||
|
|
|
Total
Capacity
|
|
Outstanding
Letters of
Credit
|
|
Outstanding
Indebtedness
|
|
Unused
Capacity
|
||||||||
|
Cash and cash equivalents
|
|
$
|
206
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
206
|
|
|
Revolving credit facility
(a)
|
|
2,000
|
|
|
1
|
|
|
773
|
|
|
1,226
|
|
||||
|
Senior notes
(b)
|
|
7,376
|
|
|
—
|
|
|
7,376
|
|
|
—
|
|
||||
|
Total
|
|
$
|
9,582
|
|
|
$
|
1
|
|
|
$
|
8,149
|
|
|
$
|
1,432
|
|
|
|
|
|
|
|
|
Period
|
|
Total Number
of Series C Shares Purchased |
|
Average
Price Paid per Share: Series C (a) |
|
Total Number
of Shares
Purchased as
Part of Publicly
Announced
Plans or
Programs (b)(c) |
|
Approximate
Dollar Value of
Shares that May
Yet Be Purchased
Under the Plans or Programs
(a)(b
)
|
||||||
|
April 1, 2017 - April 30, 2017
|
|
3,200,000
|
|
|
$
|
28.47
|
|
|
3,200,000
|
|
|
$
|
914,370,184
|
|
|
May 1, 2017 - May 31, 2017
|
|
4,306,327
|
|
|
$
|
25.35
|
|
|
4,306,327
|
|
|
$
|
805,201,252
|
|
|
June 1, 2017 - June 30, 2017
|
|
1,581,181
|
|
|
$
|
25.67
|
|
|
1,581,181
|
|
|
$
|
764,615,880
|
|
|
Total
|
|
9,087,508
|
|
|
$
|
26.50
|
|
|
9,087,508
|
|
|
$
|
764,615,880
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
|
|
|
|
|
|
32.2
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document (filed herewith)
†
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (filed herewith)†
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
†
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISCOVERY COMMUNICATIONS, INC.
(Registrant)
|
||
|
|
|
|
|
|||
|
Date: August 4, 2017
|
|
|
|
By:
|
|
/s/ David M. Zaslav
|
|
|
|
|
|
|
|
David M. Zaslav
|
|
|
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|||
|
Date: August 4, 2017
|
|
|
|
By:
|
|
/s/ Gunnar Wiedenfels
|
|
|
|
|
|
|
|
Gunnar Wiedenfels
|
|
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
|
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as Amended, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
|
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
|
|
|
|
|
|
32.2
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document (filed herewith)
†
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (filed herewith)
†
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
†
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
†
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|