Fox Corporation Reports Its First Quarterly Results as a Standalone Company
The Company reported total quarterly revenues of
Quarterly income before income tax expense increased to
Quarterly net income attributable to
Commenting on the results, Executive Chairman and Chief Executive Officer
"Our first quarterly results as
1 |
Total segment EBITDA may be considered a non-GAAP financial measure. See Note 1 for a description of total segment EBITDA and a reconciliation of income before income tax (expense) benefit to total segment EBITDA. |
2 |
Excludes net income effects of Impairment and restructuring charges, adjustments to Equity (losses) earnings of affiliates, Other, net and tax provision adjustments. See Note 2 for a description of adjusted net income and adjusted earnings per share attributable to Fox Corporation stockholders, which are considered non-GAAP financial measures, and a reconciliation of reported net income and earnings per share attributable to Fox Corporation stockholders to adjusted net income and adjusted earnings per share attributable to Fox Corporation stockholders. |
REVIEW OF OPERATING RESULTS |
||||||||||||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
$ Millions |
||||||||||||||||
Revenues by Component: |
||||||||||||||||
Affiliate fee |
$ |
1,420 |
$ |
1,281 |
$ |
4,102 |
$ |
3,610 |
||||||||
Advertising |
1,088 |
1,001 |
4,138 |
3,621 |
||||||||||||
Other |
244 |
181 |
636 |
528 |
||||||||||||
Total revenues |
$ |
2,752 |
$ |
2,463 |
$ |
8,876 |
$ |
7,759 |
||||||||
Segment Revenues: |
||||||||||||||||
Cable Network Programming |
$ |
1,383 |
$ |
1,325 |
$ |
4,082 |
$ |
3,778 |
||||||||
Television |
1,370 |
1,138 |
4,796 |
3,982 |
||||||||||||
Other, Corporate and Eliminations |
(1) |
- |
(2) |
(1) |
||||||||||||
Total revenues |
$ |
2,752 |
$ |
2,463 |
$ |
8,876 |
$ |
7,759 |
||||||||
Segment EBITDA: |
||||||||||||||||
Cable Network Programming |
$ |
741 |
$ |
692 |
$ |
1,893 |
$ |
1,730 |
||||||||
Television |
99 |
81 |
256 |
268 |
||||||||||||
Other, Corporate and Eliminations |
(74) |
(67) |
(177) |
(146) |
||||||||||||
Total Segment EBITDA(a) |
$ |
766 |
$ |
706 |
$ |
1,972 |
$ |
1,852 |
||||||||
Depreciation and amortization: |
||||||||||||||||
Cable Network Programming |
$ |
12 |
$ |
10 |
$ |
35 |
$ |
28 |
||||||||
Television |
28 |
27 |
80 |
82 |
||||||||||||
Other, Corporate and Eliminations |
18 |
6 |
37 |
16 |
||||||||||||
Total depreciation and amortization |
$ |
58 |
$ |
43 |
$ |
152 |
$ |
126 |
(a) |
Total segment EBITDA may be considered a non-GAAP financial measure. See Note 1 for a description |
CABLE NETWORK PROGRAMMING |
||||||||||||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
$ Millions |
||||||||||||||||
Revenues |
||||||||||||||||
Affiliate fee |
$ |
968 |
$ |
931 |
$ |
2,845 |
$ |
2,609 |
||||||||
Advertising |
276 |
266 |
893 |
825 |
||||||||||||
Other |
139 |
128 |
344 |
344 |
||||||||||||
Total revenues |
1,383 |
1,325 |
4,082 |
3,778 |
||||||||||||
Operating expenses |
(547) |
(541) |
(1,896) |
(1,796) |
||||||||||||
Selling, general and administrative |
(105) |
(103) |
(322) |
(295) |
||||||||||||
Amortization of cable distribution investments |
10 |
11 |
29 |
43 |
||||||||||||
Segment EBITDA |
$ |
741 |
$ |
692 |
$ |
1,893 |
$ |
1,730 |
Cable Network Programming reported quarterly segment revenues of
Cable Network Programming reported quarterly segment EBITDA of
TELEVISION |
||||||||||||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
$ Millions |
||||||||||||||||
Revenues |
||||||||||||||||
Advertising |
$ |
812 |
$ |
735 |
$ |
3,245 |
$ |
2,796 |
||||||||
Affiliate fee |
452 |
350 |
1,257 |
1,001 |
||||||||||||
Other |
106 |
53 |
294 |
185 |
||||||||||||
Total revenues |
1,370 |
1,138 |
4,796 |
3,982 |
||||||||||||
Operating expenses |
(1,114) |
(903) |
(4,075) |
(3,259) |
||||||||||||
Selling, general and administrative |
(157) |
(154) |
(465) |
(455) |
||||||||||||
Segment EBITDA |
$ |
99 |
$ |
81 |
$ |
256 |
$ |
268 |
Television reported quarterly segment revenues of
Television reported quarterly segment EBITDA of
DISTRIBUTION
On
BASIS OF PRESENTATION
The Unaudited Consolidated and Combined Financial Statements of the Company have been prepared in accordance with
Prior to the Distribution, the Company's Unaudited Combined Financial Statements were prepared on a standalone basis, derived from the unaudited consolidated financial statements and accounting records of 21CF. The Company's financial statements as of
The Unaudited Consolidated and Combined Statements of Operations include allocations for certain support functions that were provided on a centralized basis within 21CF prior to the Distribution and not recorded at the business unit level, such as certain expenses related to finance, legal, insurance, information technology, compliance and human resources management activities, among others. 21CF did not routinely allocate these costs to any of its business units. These expenses were allocated to
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "may," "will," "should," "likely," "anticipates," "expects," "intends," "plans," "projects," "believes," "estimates," "outlook" and similar expressions are used to identify these forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to uncertainty and changes in circumstances. Actual results may vary materially from those expressed or implied by the statements in this press release due to changes in economic, business, competitive, technological, strategic and/or regulatory factors and other factors affecting the operation of the Company's businesses. More detailed information about these factors is contained in the documents the Company has filed with or furnished to the
Statements in this press release speak only as of the date they were made, and the Company undertakes no duty to update or release any revisions to any forward-looking statement made in this press release or to report any events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events or to conform such statements to actual results or changes in the Company's expectations, except as required by law.
To access a copy of this press release through the Internet, access
CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS |
||||||||||||||||
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
$ Millions, except per share amounts |
||||||||||||||||
Revenues |
$ |
2,752 |
$ |
2,463 |
$ |
8,876 |
$ |
7,759 |
||||||||
Operating expenses |
(1,660) |
(1,444) |
(5,969) |
(5,054) |
||||||||||||
Selling, general and administrative |
(336) |
(324) |
(964) |
(896) |
||||||||||||
Depreciation and amortization |
(58) |
(43) |
(152) |
(126) |
||||||||||||
Impairment and restructuring charges |
(14) |
(14) |
(14) |
(11) |
||||||||||||
Interest expense |
(81) |
(7) |
(112) |
(20) |
||||||||||||
Interest income |
19 |
- |
19 |
- |
||||||||||||
Other, net |
84 |
23 |
(116) |
(75) |
||||||||||||
Income before income tax (expense) benefit |
706 |
654 |
1,568 |
1,577 |
||||||||||||
Income tax (expense) benefit |
(167) |
(188) |
(390) |
171 |
||||||||||||
Net income |
539 |
466 |
1,178 |
1,748 |
||||||||||||
Less: Net income attributable to noncontrolling interests |
(10) |
(9) |
(37) |
(32) |
||||||||||||
Net income attributable to Fox Corporation stockholders |
$ |
529 |
$ |
457 |
$ |
1,141 |
$ |
1,716 |
||||||||
Weighted average shares: |
621 |
621 |
621 |
621 |
||||||||||||
Net income attributable to Fox Corporation stockholders per share: |
$ |
0.85 |
$ |
0.74 |
$ |
1.84 |
$ |
2.76 |
CONSOLIDATED AND COMBINED BALANCE SHEETS |
||||||||
March 31, |
June 30, |
|||||||
Assets: |
$ Millions |
|||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
2,818 |
$ |
2,500 |
||||
Receivables, net |
1,949 |
1,833 |
||||||
Inventories, net |
1,074 |
1,180 |
||||||
Other |
123 |
67 |
||||||
Total current assets |
5,964 |
5,580 |
||||||
Non-current assets: |
||||||||
Property, plant and equipment, net |
1,286 |
1,169 |
||||||
Intangible assets, net |
2,855 |
2,866 |
||||||
Goodwill |
2,691 |
2,747 |
||||||
Deferred tax assets |
3,685 |
- |
||||||
Other non-current assets |
1,176 |
759 |
||||||
Total assets |
$ |
17,657 |
$ |
13,121 |
||||
Liabilities and Equity: |
||||||||
Current liabilities: |
||||||||
Accounts payable, accrued expenses and other current liabilities |
$ |
1,297 |
$ |
1,759 |
||||
Total current liabilities |
1,297 |
1,759 |
||||||
Non-current liabilities: |
||||||||
Borrowings |
6,750 |
- |
||||||
Other liabilities |
863 |
422 |
||||||
Deferred income taxes |
- |
1,071 |
||||||
Redeemable noncontrolling interests |
136 |
275 |
||||||
Commitments and contingencies |
||||||||
Equity: |
||||||||
Class A common stock, $0.01 par value |
4 |
- |
||||||
Class B common stock, $0.01 par value |
3 |
- |
||||||
Twenty-First Century Fox, Inc. investment |
- |
9,513 |
||||||
Additional paid-in capital |
8,706 |
- |
||||||
Retained earnings |
101 |
- |
||||||
Accumulated other comprehensive (loss) income |
(214) |
81 |
||||||
Total Fox Corporation stockholders' equity |
8,600 |
9,594 |
||||||
Noncontrolling interests |
11 |
- |
||||||
Total equity |
8,611 |
9,594 |
||||||
Total liabilities and equity |
$ |
17,657 |
$ |
13,121 |
CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS |
||||||||
Nine Months Ended March 31, |
||||||||
2019 |
2018 |
|||||||
$ Millions |
||||||||
Operating Activities: |
||||||||
Net income |
$ |
1,178 |
$ |
1,748 |
||||
Adjustments to reconcile net income to cash provided by operating activities |
||||||||
Depreciation and amortization |
152 |
126 |
||||||
Amortization of cable distribution investments |
29 |
43 |
||||||
Impairment and restructuring charges |
14 |
11 |
||||||
Equity-based compensation |
5 |
- |
||||||
Other, net |
116 |
75 |
||||||
Deferred income taxes |
322 |
(563) |
||||||
Change in operating assets and liabilities, net of acquisitions and dispositions |
||||||||
Receivables and other assets |
(196) |
(118) |
||||||
Inventories net of program rights payable |
137 |
(300) |
||||||
Accounts payable and other liabilities |
(133) |
(237) |
||||||
Net cash provided by operating activities |
1,624 |
785 |
||||||
Investing Activities: |
||||||||
Property, plant and equipment |
(147) |
(148) |
||||||
Proceeds from the relinquishment of spectrum |
- |
354 |
||||||
Purchase of investments |
(100) |
- |
||||||
Other investing activities, net |
(64) |
(9) |
||||||
Net cash (used in) provided by investing activities |
(311) |
197 |
||||||
Financing activities: |
||||||||
Borrowings |
6,750 |
- |
||||||
Net transfers (to) from Twenty-First Century Fox, Inc. |
(1,233) |
845 |
||||||
Net dividend paid to Twenty-First Century Fox, Inc. |
(6,500) |
- |
||||||
Distributions and other |
(12) |
(65) |
||||||
Net cash (used in) provided by financing activities |
(995) |
780 |
||||||
Net increase in cash and cash equivalents |
318 |
1,762 |
||||||
Cash and cash equivalents, beginning of year |
2,500 |
19 |
||||||
Cash and cash equivalents, end of period |
$ |
2,818 |
$ |
1,781 |
NOTE 1 – TOTAL SEGMENT OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION
The Company evaluates performance based upon several factors, of which the primary financial measure is segment operating income before depreciation and amortization, or Segment EBITDA. Beginning with the announcement of the Company's financial results for the third quarter of fiscal 2019, the Company has renamed as "Segment EBITDA" the measure that it previously referred to as "Segment OIBDA." The definition of this measure has not changed: Segment EBITDA is defined as Revenues less Operating expenses and Selling, general and administrative expenses. Segment EBITDA does not include: Amortization of cable distribution investments, Depreciation and amortization, Impairment and restructuring charges, Interest expense, Interest income, Other, net and Income tax (expense) benefit. Management believes that Segment EBITDA is an appropriate measure for evaluating the operating performance of the Company's business segments because it is the primary measure used by the Company's chief operating decision maker to evaluate the performance of and allocate resources to the Company's businesses.
Management believes that information about Total Segment EBITDA assists all users of the Company's Unaudited Consolidated and Combined Financial Statements by allowing them to evaluate changes in the operating results of the Company's portfolio of businesses separate from non-operational factors that affect net income, thus providing insight into both operations and the other factors that affect reported results. Total Segment EBITDA provides management, investors and equity analysts a measure to analyze the operating performance of the Company's business and its enterprise value against historical data and competitors' data, although historical results, including Segment EBITDA and Total Segment EBITDA, may not be indicative of future results (as operating performance is highly contingent on many factors, including customer tastes and preferences).
Total Segment EBITDA may be considered a non-GAAP financial measure and should be considered in addition to, not as a substitute for, net income, cash flow and other measures of financial performance reported in accordance with GAAP. In addition, this measure does not reflect cash available to fund requirements and excludes items, such as depreciation and amortization and impairment charges, which are significant components in assessing the Company's financial performance. Total Segment EBITDA may not be comparable to similarly titled measures reported by other companies.
The following table reconciles Income before income tax (expense) benefit to total Segment EBITDA:
Three Months Ended March 31, |
Nine Months Ended March 31, |
|||||||||||||||
2019 |
2018 |
2019 |
2018 |
|||||||||||||
$ Millions |
||||||||||||||||
Income before income tax (expense) benefit |
$ |
706 |
$ |
654 |
$ |
1,568 |
$ |
1,577 |
||||||||
Add: |
||||||||||||||||
Amortization of cable distribution investments |
10 |
11 |
29 |
43 |
||||||||||||
Depreciation and amortization |
58 |
43 |
152 |
126 |
||||||||||||
Impairment and restructuring charges |
14 |
14 |
14 |
11 |
||||||||||||
Interest expense |
81 |
7 |
112 |
20 |
||||||||||||
Interest income |
(19) |
- |
(19) |
- |
||||||||||||
Other, net |
(84) |
(23) |
116 |
75 |
||||||||||||
Total Segment EBITDA |
$ |
766 |
$ |
706 |
$ |
1,972 |
$ |
1,852 |
NOTE 2 – ADJUSTED NET INCOME AND ADJUSTED EPS
The Company uses net income and earnings per share ("EPS") attributable to
Adjusted Net Income and Adjusted EPS may not be comparable to similarly titled measures reported by other companies. Adjusted Net Income and Adjusted EPS are not measures of performance under generally accepted accounting principles and should be considered in addition to, and not as substitutes for, net income attributable to
The following table reconciles net income and EPS attributable to
Three Months Ended |
||||||||||||||||
March 31, 2019 |
March 31, 2018 |
|||||||||||||||
Income |
EPS |
Income |
EPS |
|||||||||||||
$ Millions, except per share data |
||||||||||||||||
Net Income |
$ |
539 |
$ |
466 |
||||||||||||
Less: Net income attributable to noncontrolling interests |
(10) |
(9) |
||||||||||||||
Net Income attributable to Fox Corporation stockholders |
$ |
529 |
$ |
0.85 |
$ |
457 |
$ |
0.74 |
||||||||
Impairment and restructuring charges |
14 |
0.02 |
14 |
0.02 |
||||||||||||
Other, net |
(85) |
(0.14) |
(25) |
(0.04) |
||||||||||||
Tax provision |
13 |
0.02 |
13 |
0.02 |
||||||||||||
Rounding |
- |
0.01 |
- |
- |
||||||||||||
As adjusted |
$ |
471 |
$ |
0.76 |
$ |
459 |
$ |
0.74 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/fox-corporation-reports-its-first-quarterly-results-as-a-standalone-company-300846685.html
SOURCE
Joe Dorrego, Investor Relations, 212-852-7856; Dan Carey, Investor Relations, 212-852-7955; Hope Hicks, Press Inquiries, 310-369-1212; Megan Klein, Press Inquiries, 310-369-1363