UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31,June 30, 2016

OR

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                     

Commission File Number 1-34004

 

SCRIPPS NETWORKS INTERACTIVE, INC.

(Exact name of registrant as specified in its charter)

 

 

Ohio

61-1551890

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification Number)

 

 

9721 Sherrill Boulevard

Knoxville, TN

37932

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (865) 694-2700

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer

x

Accelerated filer

¨

 

 

 

 

Non-accelerated filer

¨

Smaller reporting company

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  o    No  x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of April 30,July 29, 2016 there were 95,104,96995,196,870 of the Registrant’s Class A Common Shares outstanding and 33,850,481 of the Registrant’s Common Voting Shares outstanding.

 

 

 

 

 


 

INDEX

SCRIPPS NETWORKS INTERACTIVE, INC.

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

 

Item 1.

 

Condensed Consolidated Balance Sheets

 

3

 

 

Condensed Consolidated Statements of Operations

 

4

 

 

Condensed Consolidated Statements of Comprehensive Income

 

5

 

 

Condensed Consolidated Statements of Cash Flows

 

6

 

 

Condensed Consolidated Statements of Shareholders’ Equity

 

7

 

 

Notes to Condensed Consolidated Financial Statements

 

8

 

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

2628

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

3539

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

3540

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

3741

 

 

 

 

 

Item 1A.

 

Risk Factors

 

3741

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

3741

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

3741

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

3741

 

 

 

 

 

Item 5.

 

Other Information

 

3741

 

 

 

 

 

Item 6.

 

Exhibits

 

3741

 

 

 

 

 

Signatures

 

3842

 

 

 

 

 

Index of Exhibits

 

3943

 

 


SCRIPPS NETWORKS INTERACTIVE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(in thousands, except share data and par value amounts)

 

 

As of

 

As of

 

 

March 31,

 

 

December 31,

 

June 30,

 

December 31,

 

 

2016

 

 

2015

 

2016

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

216,798

 

 

$

223,444

 

 

$

185,923

 

 

$

223,444

 

Accounts receivable, net of allowances: 2016 - $18,525; 2015 - $12,569

 

 

763,283

 

 

 

816,679

 

Accounts receivable, net of allowances: 2016 - $16,253; 2015 - $12,569

 

 

835,644

 

 

 

816,679

 

Programs and program licenses

 

 

606,912

 

 

 

588,999

 

 

 

604,545

 

 

 

588,999

 

Other current assets

 

 

66,782

 

 

 

98,759

 

 

 

66,830

 

 

 

98,759

 

Total current assets

 

 

1,653,775

 

 

 

1,727,881

 

 

 

1,692,942

 

 

 

1,727,881

 

Investments

 

 

812,337

 

 

 

807,630

 

 

 

743,974

 

 

 

807,630

 

Property and equipment, net of accumulated depreciation: 2016 - $311,685; 2015 - $299,153

 

 

288,908

 

 

 

293,230

 

Property and equipment, net of accumulated depreciation: 2016 - $324,982; 2015 - $299,153

 

 

279,620

 

 

 

293,230

 

Goodwill

 

 

1,822,337

 

 

 

1,804,748

 

 

 

1,785,349

 

 

 

1,804,748

 

Other intangible assets, net

 

 

1,250,033

 

 

 

1,262,664

 

Intangible assets, net

 

 

1,191,215

 

 

 

1,262,664

 

Programs and program licenses (less current portion)

 

 

530,971

 

 

 

522,899

 

 

 

525,090

 

 

 

522,899

 

Deferred income taxes

 

 

124,341

 

 

 

91,954

 

 

 

142,563

 

 

 

91,954

 

Other non-current assets

 

 

155,622

 

 

 

161,308

 

 

 

151,962

 

 

 

161,308

 

Total Assets

 

$

6,638,324

 

 

$

6,672,314

 

 

$

6,512,715

 

 

$

6,672,314

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

48,042

 

 

$

35,308

 

 

$

61,464

 

 

$

35,308

 

Current portion of debt

 

 

499,399

 

 

 

499,174

 

 

 

749,487

 

 

 

499,174

 

Program rights payable

 

 

73,421

 

 

 

68,892

 

 

 

57,446

 

 

 

68,892

 

Deferred revenue

 

 

86,489

 

 

 

96,040

 

 

 

101,408

 

 

 

96,040

 

Employee compensation and benefits

 

 

68,767

 

 

 

115,266

 

 

 

75,982

 

 

 

115,266

 

Accrued marketing and advertising

 

 

7,095

 

 

 

11,437

 

Other accrued liabilities

 

 

268,661

 

 

 

148,532

 

 

 

154,574

 

 

 

159,969

 

Total current liabilities

 

 

1,051,874

 

 

 

974,649

 

 

 

1,200,361

 

 

 

974,649

 

Debt (less current portion)

 

 

3,200,794

 

 

 

3,511,098

 

 

 

2,877,451

 

 

 

3,511,098

 

Other non-current liabilities

 

 

269,106

 

 

 

250,391

 

 

 

266,875

 

 

 

250,391

 

Total liabilities

 

 

4,521,774

 

 

 

4,736,138

 

 

 

4,344,687

 

 

 

4,736,138

 

Redeemable non-controlling interests (Note 14)

 

 

-

 

 

 

99,000

 

 

 

 

 

 

99,000

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SNI shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A Common Shares - authorized: 240,000,000 shares; issued and outstanding: 2016 –

95,100,709 shares; 2015 - 94,838,600 shares

 

 

951

 

 

 

948

 

Common Voting Shares - authorized: 60,000,000 shares; issued and outstanding: 2016 –

33,850,481 shares; 2015 - 33,850,481 shares

 

 

339

 

 

 

339

 

Class A Common Shares - authorized: 240,000,000 shares; issued and outstanding: 2016 - 95,170,859 shares; 2015 - 94,838,600 shares

 

 

951

 

 

 

948

 

Common Voting Shares - authorized: 60,000,000 shares; issued and outstanding: 2016 - 33,850,481 shares; 2015 - 33,850,481 shares

 

 

339

 

 

 

339

 

Total common stock

 

 

1,290

 

 

 

1,287

 

 

 

1,290

 

 

 

1,287

 

Additional paid-in capital

 

 

1,366,301

 

 

 

1,347,491

 

 

 

1,375,306

 

 

 

1,347,491

 

Retained earnings

 

 

566,621

 

 

 

305,386

 

 

 

718,292

 

 

 

305,386

 

Accumulated other comprehensive loss

 

 

(88,749

)

 

 

(130,233

)

 

 

(210,334

)

 

 

(130,233

)

Total SNI shareholders’ equity

 

 

1,845,463

 

 

 

1,523,931

 

 

 

1,884,554

 

 

 

1,523,931

 

Non-controlling interest (Note 14)

 

 

271,087

 

 

 

313,245

 

 

 

283,474

 

 

 

313,245

 

Total equity

 

 

2,116,550

 

 

 

1,837,176

 

 

 

2,168,028

 

 

 

1,837,176

 

Total Liabilities and Equity

 

$

6,638,324

 

 

$

6,672,314

 

 

$

6,512,715

 

 

$

6,672,314

 

 

See notes to condensed consolidated financial statements.

 


SCRIPPS NETWORKS INTERACTIVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(in thousands, except per share data)

 

Three months ended

 

March 31,

 

Three months ended June 30,

 

 

Six months ended June 30,

 

2016

 

 

2015

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

$

 

571,855

 

 

$

 

435,268

 

$

 

646,648

 

 

$

 

502,891

 

 

$

 

1,218,503

 

 

$

 

938,159

 

Distribution

 

 

228,068

 

 

 

209,008

 

 

 

223,446

 

 

 

 

215,217

 

 

 

 

451,514

 

 

 

 

424,225

 

Other

 

 

16,955

 

 

 

 

13,974

 

 

 

22,677

 

 

 

 

13,994

 

 

 

 

39,632

 

 

 

 

27,968

 

Total operating revenues

 

 

816,878

 

 

 

 

658,250

 

 

 

892,771

 

 

 

 

732,102

 

 

 

 

1,709,649

 

 

 

 

1,390,352

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

279,667

 

 

 

 

199,147

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization

 

 

286,999

 

 

 

 

195,087

 

 

 

 

566,666

 

 

 

 

394,234

 

Selling, general and administrative

 

 

198,821

 

 

 

202,187

 

 

 

191,133

 

 

 

 

178,498

 

 

 

 

389,954

 

 

 

 

380,685

 

Depreciation

 

 

17,539

 

 

 

16,895

 

 

 

16,089

 

 

 

 

14,798

 

 

 

 

33,628

 

 

 

 

31,693

 

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

(Gain) loss on disposal of property and equipment

 

 

(242

)

 

 

 

2,516

 

Amortization

 

 

25,654

 

 

 

 

11,640

 

 

 

 

56,716

 

 

 

 

23,335

 

Loss (gain) on disposal of property and equipment

 

 

-

 

 

 

 

44

 

 

 

 

(242

)

 

 

 

2,560

 

Total operating expenses

 

 

526,847

 

 

 

 

432,440

 

 

 

519,875

 

 

 

 

400,067

 

 

 

 

1,046,722

 

 

 

 

832,507

 

Operating income

 

 

290,031

 

 

 

 

225,810

 

 

 

372,896

 

 

 

 

332,035

 

 

 

 

662,927

 

 

 

 

557,845

 

Interest expense, net

 

 

(33,745

)

 

 

(12,967

)

 

 

(33,175

)

 

 

 

(16,835

)

 

 

 

(66,920

)

 

 

 

(29,802

)

Equity in earnings of affiliates

 

 

25,678

 

 

 

18,945

 

 

 

21,712

 

 

 

 

27,290

 

 

 

 

47,390

 

 

 

 

46,235

 

Gain on derivatives

 

 

2,766

 

 

 

5,933

 

 

 

8,267

 

 

 

 

37,198

 

 

 

 

11,033

 

 

 

 

43,131

 

Gain on sale of equity-method investment

 

 

208,197

 

 

 

-

 

(Loss) gain on sale of investments

 

 

(16,373

)

 

 

 

-

 

 

 

 

191,824

 

 

 

 

-

 

Miscellaneous, net

 

 

6,066

 

 

 

 

(402

)

 

 

(21,672

)

 

 

 

(13,194

)

 

 

 

(15,606

)

 

 

 

(13,596

)

Income from operations before income taxes

 

 

498,993

 

 

 

 

237,319

 

 

 

331,655

 

 

 

 

366,494

 

 

 

 

830,648

 

 

 

 

603,813

 

Provision for income taxes

 

 

159,047

 

 

 

 

71,249

 

 

 

98,303

 

 

 

 

120,326

 

 

 

 

257,350

 

 

 

 

191,575

 

Net income

 

 

339,946

 

 

 

 

166,070

 

 

 

233,352

 

 

 

 

246,168

 

 

 

 

573,298

 

 

 

 

412,238

 

Less: net income attributable to non-controlling interests

 

 

(49,049

)

 

 

 

(42,227

)

 

 

(48,744

)

 

 

 

(52,450

)

 

 

 

(97,793

)

 

 

 

(94,677

)

Net income attributable to SNI

$

 

290,897

 

 

$

 

123,843

 

$

 

184,608

 

 

$

 

193,718

 

 

$

 

475,505

 

 

$

 

317,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

 

2.25

 

 

$

 

0.94

 

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

$

 

2.24

 

 

$

 

0.94

 

Basic

$

 

1.42

 

 

$

 

1.50

 

 

$

 

3.67

 

 

$

 

2.44

 

Diluted

$

 

1.42

 

 

$

 

1.49

 

 

$

 

3.66

 

 

$

 

2.43

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

129,295

 

 

 

131,259

 

Weighted average diluted shares outstanding

 

 

129,790

 

 

 

 

131,942

 

Basic

 

 

129,562

 

 

 

 

129,225

 

 

 

 

129,434

 

 

 

 

130,237

 

Diluted

 

 

130,141

 

 

 

 

129,868

 

 

 

 

129,971

 

 

 

 

130,898

 

 

See notes to condensed consolidated financial statements.

 


SCRIPPS NETWORKS INTERACTIVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(in thousands)

 

Three months ended

 

March 31,

 

Three months ended June 30,

 

 

Six months ended June 30,

 

2016

 

 

2015

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net income

$

 

339,946

 

 

$

 

166,070

 

$

 

233,352

 

 

$

 

246,168

 

 

$

 

573,298

 

 

$

 

412,238

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax: 2016 - ($3,116); 2015 - $1,820

 

 

41,583

 

 

 

(27,220

)

Pension Plan and SERP liability adjustments, net of tax: 2016 - ($380); 2015 - ($508)

 

 

666

 

 

 

 

664

 

Foreign currency translation adjustments, net of tax: 2016 - $2,306 and ($810); 2015 - ($225) and $1,595

 

 

(122,814

)

 

 

 

29,636

 

 

 

 

(81,231

)

 

 

 

2,416

 

Pension Plan and SERP liability adjustments, net of tax: 2016 - ($380) and ($760); 2015 - ($444) and ($952)

 

 

666

 

 

 

 

728

 

 

 

 

1,332

 

 

 

 

1,392

 

Comprehensive income

 

 

382,195

 

 

 

 

139,514

 

 

 

111,204

 

 

 

 

276,532

 

 

 

 

493,399

 

 

 

 

416,046

 

Less: comprehensive income attributable to non-controlling interests

 

 

(49,814

)

 

 

 

(41,742

)

 

 

(48,181

)

 

 

 

(52,476

)

 

 

 

(97,995

)

 

 

 

(94,218

)

Comprehensive income attributable to SNI

$

 

332,381

 

 

$

 

97,772

 

$

 

63,023

 

 

$

 

224,056

 

 

$

 

395,404

 

 

$

 

321,828

 

 

See notes to condensed consolidated financial statements.

 


SCRIPPS NETWORKS INTERACTIVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

Three months ended

 

 

March 31,

 

 

Six months ended June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

339,946

 

 

$

166,070

 

 

$

573,298

 

 

$

412,238

 

Depreciation

 

 

17,539

 

 

 

16,895

 

 

 

33,628

 

 

 

31,693

 

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

Amortization

 

 

56,716

 

 

 

23,335

 

Program amortization

 

 

218,941

 

 

 

162,671

 

 

 

441,608

 

 

 

322,268

 

Program payments

 

 

(245,754

)

 

 

(200,552

)

 

 

(477,132

)

 

 

(396,638

)

Equity in earnings of affiliates

 

 

(25,678

)

 

 

(18,945

)

 

 

(47,390

)

 

 

(46,235

)

Gain on derivatives

 

 

(2,766

)

 

 

(5,933

)

 

 

(11,033

)

 

 

(43,131

)

Gain on sale of equity-method investment

 

 

(208,197

)

 

 

 

Gain on sale of investments

 

 

(191,824

)

 

 

 

Dividends received from equity investments

 

 

12,222

 

 

 

20,998

 

 

 

38,247

 

 

 

44,019

 

Share-based compensation

 

 

17,709

 

 

 

17,134

 

 

 

24,679

 

 

 

24,255

 

Deferred income taxes

 

 

(17,197

)

 

 

(25,631

)

 

 

(31,190

)

 

 

2,686

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

55,447

 

 

 

(1,329

)

 

 

(23,533

)

 

 

(93,465

)

Other assets

 

 

(8,078

)

 

 

(7,834

)

 

 

(9,356

)

 

 

(9,530

)

Accounts payable

 

 

12,496

 

 

 

(1,093

)

 

 

26,985

 

 

 

13,246

 

Deferred revenue

 

 

(9,563

)

 

 

7,867

 

 

 

5,629

 

 

 

29,466

 

Accrued / refundable income taxes

 

 

171,938

 

 

 

127,605

 

 

 

87,453

 

 

 

66,712

 

Other liabilities

 

 

(45,312

)

 

 

(14,962

)

 

 

(53,241

)

 

 

(13,698

)

Other, net

 

 

7,912

 

 

 

20,097

 

 

 

6,263

 

 

 

18,221

 

Cash provided by operating activities

 

 

322,667

 

 

 

274,753

 

 

 

449,807

 

 

 

385,442

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(11,345

)

 

 

(9,399

)

 

 

(24,297

)

 

 

(18,478

)

Collections on note receivable

 

 

1,179

 

 

 

1,121

 

Sale of equity-method investment

 

 

225,000

 

 

 

 

Collections of note receivable

 

 

2,135

 

 

 

2,322

 

Purchases of investments

 

 

(4,711

)

 

 

(30,000

)

Sale of investments

 

 

226,484

 

 

 

 

Investment in intangible

 

 

(11,634

)

 

 

 

Foreign currency call option premium

 

 

 

 

 

(16,000

)

 

 

 

 

 

(16,000

)

Settlement on derivatives

 

 

3,592

 

 

 

 

Settlement of derivatives

 

 

11,016

 

 

 

63,019

 

Restricted cash

 

 

 

 

 

(652,353

)

Other, net

 

 

1,217

 

 

 

(22,635

)

 

 

(8,443

)

 

 

(32,444

)

Cash provided by (used in) investing activities

 

 

219,643

 

 

 

(46,913

)

 

 

190,550

 

 

 

(683,934

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

 

 

 

475,000

 

 

 

 

 

 

2,760,764

 

Repayments of debt

 

 

(325,000

)

 

 

(1,010,000

)

 

 

(390,000

)

 

 

(1,700,000

)

Deferred loan costs

 

 

 

 

 

(13,963

)

Purchase of non-controlling interests

 

 

(99,000

)

 

 

 

 

 

(99,000

)

 

 

 

Dividends paid

 

 

(32,288

)

 

 

(29,716

)

 

 

(64,695

)

 

 

(59,427

)

Dividends paid to non-controlling interests

 

 

(89,346

)

 

 

(94,906

)

 

 

(125,604

)

 

 

(135,817

)

Repurchases of Class A Common Shares

 

 

 

 

 

(288,502

)

 

 

 

 

 

(288,502

)

Proceeds from stock options

 

 

4,905

 

 

 

4,570

 

 

 

6,246

 

 

 

7,894

 

Other, net

 

 

(15,356

)

 

 

(6,284

)

 

 

1,754

 

 

 

(7,016

)

Cash used in financing activities

 

 

(556,085

)

 

 

(949,838

)

Cash (used in) provided by financing activities

 

 

(671,299

)

 

 

563,933

 

Effect of exchange rate changes on cash and cash equivalents

 

 

7,129

 

 

 

(1,381

)

 

 

(6,579

)

 

 

(2,791

)

Decrease in cash and cash equivalents

 

 

(6,646

)

 

 

(723,379

)

(Decrease) increase in cash and cash equivalents

 

 

(37,521

)

 

 

262,650

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

 

223,444

 

 

 

878,164

 

 

 

223,444

 

 

 

878,164

 

End of period

 

$

216,798

 

 

$

154,785

 

 

$

185,923

 

 

$

1,140,814

 

Supplemental Cash Flow Disclosures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid, excluding amounts capitalized

 

$

2,387

 

 

$

16,444

 

 

$

52,147

 

 

$

41,132

 

Income taxes paid (refunded)

 

$

10,549

 

 

$

(35,817

)

Income taxes paid

 

$

202,570

 

 

$

113,921

 

 

See notes to condensed consolidated financial statements.

 


SCRIPPS NETWORKS INTERACTIVE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (UNAUDITED)

(in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings (Deficit)

 

 

Accumulated Other Comprehensive Loss

 

 

Non-controlling Interest

 

 

Total Equity

 

 

Redeemable Non-controlling Interests (Temporary Equity)

 

Balance as of December 31, 2014

$

1,321

 

 

$

1,359,023

 

 

$

79,994

 

 

$

(57,891

)

 

$

302,140

 

 

$

1,684,587

 

 

$

96,251

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

123,843

 

 

 

(26,071

)

 

 

41,506

 

 

 

139,278

 

 

 

236

 

Redeemable non-controlling interest fair

   value adjustments

 

 

 

 

 

 

 

 

 

(1,081

)

 

 

 

 

 

 

 

 

 

 

(1,081

)

 

 

1,081

 

Addition to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

700

 

Dividends paid to non-controlling

   interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(94,906

)

 

 

(94,906

)

 

 

 

 

Dividends declared and paid: $0.23 per

   share

 

 

 

 

 

 

 

 

 

(29,716

)

 

 

 

 

 

 

 

 

 

 

(29,716

)

 

 

 

 

Repurchases of Class A Common Shares:

   3,986,275 shares

 

(40

)

 

 

(43,677

)

 

 

(244,785

)

 

 

 

 

 

 

 

 

 

 

(288,502

)

 

 

 

 

Share-based compensation

 

 

 

 

 

17,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,134

 

 

 

 

 

Exercise of employee share options:

   100,012 shares issued

 

1

 

 

 

4,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,570

 

 

 

 

 

Other stock-based compensation, net:

   299,572 shares issued; 105,730 shares

   repurchased

 

2

 

 

 

(6,853

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,851

)

 

 

 

 

Tax benefits of compensation plans

 

 

 

 

 

1,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,273

 

 

 

 

 

Balance as of March 31, 2015

$

1,284

 

 

$

1,331,469

 

 

$

(71,745

)

 

$

(83,962

)

 

$

248,740

 

 

$

1,425,786

 

 

$

98,268

 

Balance as of December 31, 2015

$

1,287

 

 

$

1,347,491

 

 

$

305,386

 

 

$

(130,233

)

 

$

313,245

 

 

$

1,837,176

 

 

$

99,000

 

Comprehensive income

 

 

 

 

 

 

 

 

 

290,897

 

 

 

41,484

 

 

 

47,188

 

 

 

379,569

 

 

 

2,626

 

Redeemable non-controlling interest fair

   value adjustments

 

 

 

 

 

 

 

 

 

2,626

 

 

 

 

 

 

 

 

 

 

 

2,626

 

 

 

(2,626

)

Purchase of non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(99,000

)

Dividends paid to non-controlling

   interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(89,346

)

 

 

(89,346

)

 

 

 

 

Dividends declared and paid: $0.25 per

   share

 

 

 

 

 

 

 

 

 

(32,288

)

 

 

 

 

 

 

 

 

 

 

(32,288

)

 

 

 

 

Share-based compensation

 

 

 

 

 

17,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,709

 

 

 

 

 

Exercise of employee share options:

   129,671 shares issued

 

1

 

 

 

4,904

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,905

 

 

 

 

 

Other share-based compensation, net:

   197,978 shares issued; 65,540 shares repurchased

 

2

 

 

 

(3,396

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,394

)

 

 

 

 

Tax benefits of compensation plans

 

 

 

 

 

(407

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(407

)

 

 

 

 

Balance as of March 31, 2016

$

1,290

 

 

$

1,366,301

 

 

$

566,621

 

 

$

(88,749

)

 

$

271,087

 

 

$

2,116,550

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Additional Paid-in Capital

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive Loss

 

 

Non-controlling Interest

 

 

Total Equity

 

 

Redeemable Non-controlling Interests (Temporary Equity)

 

Balance as of December 31, 2014

$

1,321

 

 

$

1,359,023

 

 

$

79,994

 

 

$

(57,891

)

 

$

302,140

 

 

$

1,684,587

 

 

$

96,251

 

Comprehensive income

 

 

 

 

 

 

 

 

 

317,561

 

 

 

4,267

 

 

 

90,471

 

 

 

412,299

 

 

 

3,747

 

Redeemable non-controlling interest fair value adjustments

 

 

 

 

 

 

 

 

 

(1,081

)

 

 

 

 

 

 

 

 

 

 

(1,081

)

 

 

1,081

 

Addition to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

700

 

Dividends paid to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(129,149

)

 

 

(129,149

)

 

 

(6,668

)

Dividends declared and paid: $0.46 per share

 

 

 

 

 

 

 

 

 

(59,427

)

 

 

 

 

 

 

 

 

 

 

(59,427

)

 

 

 

 

Repurchases of Class A Common Shares: 3,986,275 shares

 

(40

)

 

 

(43,677

)

 

 

(244,785

)

 

 

 

 

 

 

 

 

 

 

(288,502

)

 

 

 

 

Share-based compensation

 

 

 

 

 

24,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,255

 

 

 

 

 

Exercise of employee share options: 172,959 shares issued

 

2

 

 

 

7,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,894

 

 

 

 

 

Other share-based compensation, net: 331,530 shares issued; 108,626 shares repurchased

 

2

 

 

 

(6,299

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,297

)

 

 

 

 

Tax benefits of compensation plans

 

 

 

 

 

1,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,131

 

 

 

 

 

Balance as of June 30, 2015

$

1,285

 

 

$

1,342,325

 

 

$

92,262

 

 

$

(53,624

)

 

$

263,462

 

��

$

1,645,710

 

 

$

95,111

 

Balance as of December 31, 2015

$

1,287

 

 

$

1,347,491

 

 

$

305,386

 

 

$

(130,233

)

 

$

313,245

 

 

$

1,837,176

 

 

$

99,000

 

Comprehensive income

 

 

 

 

 

 

 

 

 

475,505

 

 

 

(80,101

)

 

 

95,833

 

 

 

491,237

 

 

 

2,162

 

Redeemable non-controlling interest fair value adjustments

 

 

 

 

 

 

 

 

 

2,162

 

 

 

 

 

 

 

 

 

 

 

2,162

 

 

 

(2,162

)

Purchase of non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

(99,000

)

Dividends paid to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(125,604

)

 

 

(125,604

)

 

 

 

 

Dividends declared and paid: $0.50 per share

 

 

 

 

 

 

 

 

 

(64,695

)

 

 

 

 

 

 

 

 

 

 

(64,695

)

 

 

 

 

Share-based compensation

 

 

 

 

 

24,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,679

 

 

 

 

 

Exercise of employee share options: 169,775 shares issued

 

1

 

 

 

6,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,246

 

 

 

 

 

Other share-based compensation, net: 230,094 shares issued; 67,610 shares repurchased

 

2

 

 

 

(2,768

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,766

)

 

 

 

 

Impact of implementation of ASC 718

 

 

 

 

 

66

 

 

 

(66

)

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

Tax expense of compensation plans

 

 

 

 

 

(407

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(407

)

 

 

 

 

Balance as of June 30, 2016

$

1,290

 

 

$

1,375,306

 

 

$

718,292

 

 

$

(210,334

)

 

$

283,474

 

 

$

2,168,028

 

 

$

-

 

 

See notes to condensed consolidated financial statements.

 

 


SCRIPPS NETWORKS INTERACTIVE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

1.

Description of Business and Basis of Presentation

As used in the notes to the condensed consolidated financial statements, the terms “SNI,” “Scripps,” “the Company,” “we,” “our,” “us” or similar terms may, depending on the context, refer to Scripps Networks Interactive, Inc., to one or more of its consolidated subsidiary companies or to all of them taken as a whole.

Description of Business

We operate in the media industry and have interests in domestic and international television networks and internet-based media properties.

The Company has two reportable segments: U.S. Networks and International Networks. U.S. Networks includes our six domestic television networks: HGTV, Food Network, Travel Channel, DIY Network, Cooking Channel and Great American Country. Additionally, U.S. Networks includes websites associated with the aforementioned television brands and other internet and mobile businesses serving home, food, travel and other lifestyle-related categories. U.S. Networks also includes our digital content studio, Scripps Networks Lifestyle Studio.  

International Networks includes TVN S.A. (“TVN”), which operates a portfolio of free-to-air and pay-TV lifestyle and entertainment networks in Poland, including TVN, TVN24, TVN Style, TTV, TVN Turbo, TVN24 Biznes i Świat. Also included in TVN is TVN Media, an advertising sales house. Additionally, International Networks includes the lifestyle-oriented networks available in the United Kingdom (“UK”), other European markets, the Middle East and Africa (“EMEA”), Asia Pacific (“APAC”), Latin America and Latin America.the Caribbean.

As a result of the changes to our reportable segments in 2015, certain prior period segment results have been recast to reflect the current presentation (see Note 17 – Segment Information).

Basis of Presentation

The condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q under the Securities Exchange Act of 1934, as amended. These unaudited condensed consolidated financial statements and the related notes hereto should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2015.

In the opinion of management, the accompanying condensed consolidated balance sheets and related interim condensed consolidated statements of operations, comprehensive income, cash flows and shareholders’ equity include all adjustments, consisting only of normal recurring adjustments, necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The year-endyear end condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, and revenues and expenses. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results and outcomes may differ materially from management’s estimates and assumptions.

Interim results are not necessarily indicative of the results that may be expected for any future interim periods or for a full year.

Reclassifications

During the quarter, the Company adopted new guidance related to the accounting for employee share-based payments. This change resulted in a reclassification in 2016 of $0.1 million of the cumulative effect from 2015 and 2014 of forfeited share-based payments from retained earnings to additional paid-in capital on our condensed consolidated balance sheets and our condensed consolidated statements of shareholders’ equity.  

 


2.

Earnings per Share

Basic earnings per share (“EPS”) is calculated by dividing earnings available to common shareholders by the weighted average number of common shares outstanding, including participating securities outstanding. Diluted EPS is similar to basic EPS, but adjusts for the effect of the potential issuance of common shares. We include all unvested stock awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, in our basic and diluted EPS number of shares outstanding.


The following table presents information about basic and diluted weighted average shares outstanding:

 

 

Three months ended

 

 

Three months ended

 

 

Six months ended

 

 

March 31,

 

 

June 30,

 

 

June 30,

 

( in thousands )

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Basic weighted average shares outstanding

 

 

129,295

 

 

 

131,259

 

 

 

129,562

 

 

 

129,225

 

 

 

129,434

 

 

 

130,237

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unvested share units and shares held by employees

 

 

208

 

 

 

155

 

 

 

230

 

 

 

183

 

 

 

212

 

 

 

168

 

Stock options held by employees and directors

 

 

287

 

 

 

528

 

 

 

349

 

 

 

460

 

 

 

325

 

 

 

493

 

Diluted weighted average shares outstanding

 

 

129,790

 

 

 

131,942

 

 

 

130,141

 

 

 

129,868

 

 

 

129,971

 

 

 

130,898

 

Anti-dilutive share awards

 

 

1,711

 

 

 

337

 

 

 

881

 

 

 

727

 

 

 

1,296

 

 

 

532

 

 

For the three and six months ended March 31,June 30, 2016 and March 31,June 30, 2015, we had stock options that were anti-dilutive and, accordingly, were not included in the computation of diluted weighted average shares outstanding.

 

 

3.

Accounting Standards Updates

Issued and Not Yet Adopted

In March 2016, the FASBFinancial Accounting Standards Board (“FASB”) issued new accounting guidance related to stockshare-based compensation, Stock Compensation: Improvements to Employee Share-Based Payment Accountingwhich. The new guidance simplifies several aspects of the accounting for share-based payment transactions,payments, including theforfeitures, accounting for income taxes forfeitures and statutory tax withholding requirements, as well as classification inrequirements. Additionally, this guidance provides clarity around presentation of items within the statementstatements of cash flows. The guidance is effective for us on January 1, 2017, and early adoption is permitted. We are currently evaluatingearly adopted this guidance in the new guidance to determine the impact it willsecond quarter of 2016. This implementation did not have a material effect on our condensed consolidated financial statements and related disclosures.

Issued and Not Yet Adopted

In March 2016, the FASB issued new accounting guidance related to revenue recognition, Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which is intended to improve the operability and understandability of the implementation guidance on principal versus agent considerations within the new revenue recognition guidance by clarifying the indicators. This guidance updates the revenue recognition guidance issued in May 2015, Revenue from Contracts with Customers. In May 2015, the FASB issued new accounting guidance related to revenue recognition, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The guidance will replace most existing revenue recognition guidance in GAAP. The guidance is effective for us on January 1, 2018, and early adoption is not permitted. We are currently evaluating the new guidance to determine the impact it will have on our condensed consolidated financial statements and related disclosures.

In March 2016, the FASB issued new accounting guidance related to investments, Investments – Equity Method and Joint Ventures: Simplifying the Transition to the Equity Method of Accounting, which simplifies the accounting for a transition to equity-methodequity method investment of accounting as a result of an increase in level of ownership or degree of influence and eliminates the requirement to retroactively adjust the investment for all periods the investment was held. The amendments in the update require that an entity that has an available-for-sale equity security becomes qualified for the equity method of accounting if they recognize earnings through the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment qualifies for equity-methodequity method treatment. The guidance is effective for us on January 1, 2017, and early adoption is permitted. We are currently evaluatingdo not expect the new guidance to determine the impact it will have a material effect on our condensed consolidated financial statements and related disclosures.

In February 2016, the FASB issued new accounting guidance related to leases, Leases, which requires the recognition of an asset and liability arising from leasing arrangements for leases extending beyond an initial period of twelve months. The guidance will increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The guidance is effective for us on January 1, 2019, and early adoption is


permitted. We are currently evaluating the new guidance to determine the impact it will have on our condensed consolidated financial statements and related disclosures.

In January 2016, the FASB issued new accounting guidance related to financial assets and liabilities, Recognition and Measurement of Financial Assets and Financial Liabilities, which requires equity investments not accounted for under the equity method to be measured at fair value with changes recognized in net income. Additionally, the guidance simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairments, requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability


resulting from a change in the instrument-specific credit risk when an entity has elected to measure the liability at fair value, requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset either on the balance sheet or in the accompanying notes and clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. The guidance will reduce diversity in current practice. The guidance is effective for us on January 1, 2018, and early adoption is not permitted. We are currently evaluating the new guidance to determine the impact it will have on our condensed consolidated financial statements and related disclosures.

 

 

4.

Acquisitions

On July 1, 2015 (the “Acquisition Date”), the Company, through an indirect wholly-owned subsidiary, acquired 100.0 percent of the outstanding shares of N-Vision B.V., a Dutch limited liability company (“N-Vision”) that held a majority interest in TVN, for approximately €1,440.0 million, or $1,608.6 million, comprised of cash consideration of €584.0 million, or $652.4 million, and principal amounts of debt assumed of  €856.0 million, or $956.2 million, including €556.0 million, or $621.1 million, of debt directly attributed to TVN (the “Acquisition”).  The Acquisition was funded with a portion of the net proceeds from the Company’s $1,500.0 million debt offering executed in June 2015 (the “Financing”) (see Note 10 – Debt). The majority of the remaining debt proceeds were used to purchase the residual outstanding shares of TVN through a tender offer for approximately $831.5 million (the “Tender Offer”) and a subsequent squeeze-out for approximately $22.4 million (the “Squeeze-out”), which were both completed during the third quarter of 2015. Together, the Acquisition, Tender Offer and Squeeze-out are referred to herein as the “Transactions”. Total consideration for the Transactions was approximately $2,462.5 million.

The primary purpose of the Acquisition was to obtain N-Vision’s 52.7 percent controlling interest in the voting shares of TVN, a public media company listed on the Warsaw Stock Exchange (the “WSE”).

To minimize the volatility in the purchase price that may have resulted from Euro to U.S. Dollar (“USD”) currency exchange rate changes, we entered into a foreign currency option contract during the first quarter of 2015 that effectively set the U.S. DollarUSD cash consideration for the Acquisition. We paid a $16.0 million premium for a call option on €584€584.0 million at a cost of $625.0 million. The premium is reflected as both as an expense in gain on derivatives within operating activities and as a cash outflow from foreign currency call option premium within investing activities in our condensed consolidated statements of cash flows for the six months ended June 30, 2015. The foreign currency option contract was settled during the second quarter of 2015, and the $31.9 million resulting gain is included as both a gain in gain on derivatives within operating activities and as a cash inflow from settlement of derivatives within investing activities in our condensed consolidated statements of cash flows for the six months ended June 30, 2015.

Additionally, we entered into and, in certain cases, settled a series of other derivative contracts related to the Transactions. The derivative contracts that were settled as of June 30, 2015, resulted in a net gain of $33.0 million, which is also included both as a gain in gain on derivatives within operating activities and as a cash inflow from settlement of derivatives within investing activities in our condensed consolidated statements of operations for the six months ended June 30, 2015.

The net impact of the various hedges entered into and settled related to the Transactions resulted in a $48.9 million gain, which is included within gain on derivatives in the condensed consolidated statements of operations for the three months ended March 31,June 30, 2015.

We also recognized $18.9 million of net losses in the three and six months ended June 30, 2015 related to the effects of foreign currency on cash balances held for the Acquisition and Tender Offer. These losses are included within miscellaneous, net in our condensed consolidated statements of operations.  

Within three months of completing the Acquisition, the Company was required under Polish law to launch a mandatory public tender offer for a minimum ownership of 66.0 percent of TVN’s total voting shares outstanding. On July 6, 2015, the Company tendered for the remaining outstanding voting shares of TVN at a purchase price equal to 20.0 Zloty per share. Final cash consideration paid was approximately $853.9 million. The Tender Offer resulted in the acquisition of an additional 156.7 million shares, or a cumulative 98.8


percent ownership of TVN’s outstanding share capital. This enabled the Company to effectuate the Squeeze-out for the remaining unredeemed shares, which was completed on September 28, 2015, resulting in 100.0 percent ownership of TVN. The Company, through TVN, filed the documentation required under Polish law to effect the delisting of TVN shares from the WSE, which became effective December 3, 2015.

The incremental shares purchased through the Tender Offer and Squeeze-out were financed through a combination of cash on hand, including funds remaining from the Financing, borrowings under our $900.0 million amended revolving credit facility (the “Amended Revolving Credit Facility”) and net proceeds from our $250.0 million term loan (the “Term Loan”) (see Note 10 – Debt).   

We incurred transaction and integration related expenses of $4.2 million and $14.4 million for the three and six months ended June 30, 2015, respectively, associated with the Acquisition. These transaction and integration expenses are included within selling, general and administrative expenses in our condensed consolidated statements of operations and reduced our net income attributable to SNI by $2.6 million and $8.9 million in the three and six months ended June 30, 2015, respectively.

On July 31, 2015, the Company paid €364.9 million to retire the €300.0 million Senior PIK Toggle Notes due 2021 (“the 2021 PIK Notes”), which was debt at the parent of TVN and included as a component of the debt assumed in the Acquisition purchase price.

On September 15, 2015, TVN executed a partial pre-payment of its 7.38% Senior Notes due 2020 (the “2020 TVN Notes”) totaling €45.1 million, comprised of principal of €43.0 million, accrued but unpaid interest of €0.8 million and premium of €1.3 million.  Under the terms of the 2020 TVN Notes, TVN has the right to make a payment of 10.0 percent of the original principal amount in each rolling twelve month period prior to December 31, 2016 without an early pre-payment penalty.     

On November 16, 2015, TVN Finance Corporation III AB (“TVN Finance Corp.”), an indirect wholly-owned subsidiary of the Company, executed a second partial pre-payment of the 2020 TVN Notes totaling €45.6 million, comprised of principal of €43.0 million, accrued but unpaid interest of €1.3 million and premium of €1.3 million.


On November 16, 2015, TVN Finance Corp. executed a full early redemption of its 7.88% Senior Notes due 2018 (the “2018 TVN Notes”) totaling €118.9 million, comprised of principal of €116.6 million, accrued but unpaid interest of a nominal amount and premium of €2.3 million.

The Acquisition was accounted for using the acquisition method of accounting, which requires, among other things, that we allocate the purchase price to the assets acquired and liabilities assumed based on their fair values as of the Acquisition Date. We have reported the results of operations for TVN in our condensed consolidated financial statements for the period beginning on the Acquisition Date.


The following table summarizes the preliminaryfinal fair values of the assets acquired and liabilities assumed atas of the Acquisition Date. During the quarter we updated the purchase price allocation to reflect a refinement in deferred income taxes, with the off-setting impact reflected in goodwill. Certain estimated values for the Acquisition, including goodwill, investments and deferred income taxes are not yet finalized. Therefore, the preliminary purchase price allocations are subject to change as we complete our analysis of the fair value at the Acquisition Date. The purchase price for the Acquisition wasDate, which were allocated based on information available at the Acquisition Date.

 

(in thousands)

 

 

 

 

 

 

 

 

Balance Sheet Classification

 

Fair Value at July 1, 2015

 

 

Fair Value at July 1, 2015

 

Cash consideration transferred

 

$

652,365

 

 

$

652,365

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

 

 

 

 

Assets acquired:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

105,714

 

 

 

105,714

 

Restricted cash

 

 

7,342

 

 

 

7,342

 

Accounts receivable

 

 

110,387

 

 

 

110,387

 

Other current assets

 

 

21,592

 

 

 

21,592

 

Investments

 

 

354,719

 

 

 

354,719

 

Property and equipment

 

 

92,133

 

 

 

92,133

 

Programs and program licenses

 

 

79,211

 

 

 

79,211

 

Other intangible assets

 

 

760,636

 

Intangible assets

 

 

760,636

 

Liabilities assumed:

 

 

 

 

 

 

 

 

Accounts payable

 

 

(28,941

)

 

 

(28,941

)

Program rights payable (current portion)

 

 

(19,395

)

 

 

(19,395

)

Deferred revenue

 

 

(2,132

)

 

 

(2,132

)

Employee compensation and benefits

 

 

(27,896

)

 

 

(27,896

)

Accrued marketing and advertising

 

 

(543

)

Other accrued liabilities

 

 

(64,224

)

 

 

(64,767

)

2018 TVN Notes

 

 

(128,577

)

 

 

(128,577

)

2020 TVN Notes

 

 

(528,205

)

 

 

(528,205

)

2021 PIK Notes

 

 

(409,549

)

 

 

(409,549

)

Term Loan

 

 

(18,178

)

 

 

(18,178

)

Deferred income taxes

 

 

(23,651

)

 

 

(23,651

)

Program rights payable (less current portion)

 

 

(3,492

)

 

 

(3,492

)

Other non-current liabilities

 

 

(5,624

)

 

 

(5,624

)

Non-controlling interest

 

 

(858,530

)

 

 

(858,530

)

Goodwill

 

 

1,239,568

 

 

 

1,239,568

 

Net Assets acquired

 

$

652,365

 

 

$

652,365

 

 

The following table represents the preliminary fair value of identifiable intangible assets and their assumed estimated useful lives.    

 

(in thousands)

Intangible Asset Category

 

Type

 

Weighted Average Life in Years

 

Fair Value at July 1, 2015

 

Copyrights and other tradenames

 

Amortizable

 

23

 

$

333,912

 

Broadcast licenses

 

Amortizable

 

25

 

 

128,017

 

Advertiser lists

 

Amortizable

 

7

 

 

106,681

 

Customer lists

 

Amortizable

 

15

 

 

26,670

 

Acquired network distribution rights and other

 

Amortizable

 

20

 

 

165,356

 

 

 

 

 

 

 

$

760,636

 


 

As a result of the Acquisition, we recognized goodwill of $1,239.6 million. The purchase price was assigned to assets acquired and liabilities assumed based on their estimated fair values as of the Acquisition Date, and the excess was allocated to goodwill, as shown in the Balance Sheet Classification table above.  Goodwill represents the value we expect to achieve through the Acquisition and is recorded in the International Networks segment. The fair value of this goodwill is not deductible for U.S. income tax purposes.

 

We utilized various valuation techniques to determine fair value, primarily discounted cash flow analyses and excess earnings valuation approaches, each of which use significant unobservable inputs, or Level 3 inputs, as defined by the fair value hierarchy (see Note 6 – Fair Value Measurement).  Under these valuation approaches, we are required to make estimates and assumptions about sales, operating margins, growth rates and discount rates based on budgets, business plans, economic projections, anticipated future cash flowflows and marketplace data. 

 


The following unaudited pro forma information presents the combined results of operations as if the Transactions had occurred at the beginning of fiscal year 2015, combining TVN’s pre-acquisition results with our historical results. The 2016 condensed consolidated financial statements include the results of TVN for the entire period. The pro forma results contained in the following table include adjustments for amortization of acquired intangibles, depreciation expense, transaction costs, interest expense as a result of the Financing and related income taxes. Any potential cost savings or other operational efficiencies that could result from the Transactions are not included in these pro forma results. These pro forma results do not necessarily reflect what would have occurred if the Acquisition had taken place January 1, 2015, nor do they represent the results that may occur in the future.

 

(in thousands)

 

Three months ended

 

 

Three months ended

 

Six months ended

 

Pro Forma Results (unaudited)

 

March 31, 2015

 

 

June 30, 2015

 

June 30, 2015

 

Pro forma revenues

 

$

755,843

 

 

$

852,626

 

$

1,608,469

 

Pro forma net income attributable to SNI

 

$

139,535

 

 

$

155,826

 

$

295,361

 

Pro forma net income attributable to SNI per basic share of

common stock

 

$

1.06

 

Pro forma net income attributable to SNI per diluted share of

common stock

 

$

1.06

 

Weighted average basic shares outstanding

 

 

131,259

 

Weighted average diluted shares outstanding

 

 

131,942

 

Pro forma net income attributable to SNI shareholders per share of common stock:

 

 

 

 

 

 

Basic

 

$

1.21

 

$

2.27

 

Diluted

 

$

1.20

 

$

2.26

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

 

129,225

 

130,237

 

Diluted

 

 

129,868

 

130,898

 

 

We did not recognize any contingent consideration arising from the Transactions.

On June 16, 2016 we acquired a new network distribution right in Italy in the amount of €10.4 million, or approximately $11.6 million. We recorded the new distribution right as an intangible asset with a 4 year amortizable life. The acquisition of this asset is reflected as an investing activity within our condensed consolidated statement of cash flows.

 

 

5.

Employee Termination Programs

Restructuring Plan

During the fourth quarter of 2014, we provided qualified employees with voluntary early retirement packages and notified employees of the elimination of certain positions within the Company (the “Restructuring Plan”). We also announced that we would be closing our Cincinnati office location in late 2015 and relocating certain positions to our Knoxville headquarters. Our operating results do not reflect any impact for the three months ended June 30, 2016 and include an expense of $5.8 million for severance, retention, benefits, relocation costs and accelerated depreciation incurred as a result of the Restructuring Plan during the three months ended June 30, 2015. As a result, net income attributable to SNI was not impacted for the three months ended June 30, 2016 and was reduced by $3.6 million for the three months ended June 30, 2015. Our operating results include a gain of $0.3 million and an expense of $5.5$11.2 million for severance, retention benefits, relocation costs and accelerated depreciation during the three months ended March 31, 2016 and March 31, 2015, respectively, incurred as a result of the Restructuring Plan.Plan for the six months ended June 30, 2016 and June 30, 2015, respectively. As a result, net income attributable to SNI was increased by $0.2 million and reduced by $3.4$6.9 million for the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. The Restructuring Plan was substantially completed as of December 31, 2015.


The following table summarizesA rollforward of the aforementioned activity:liability related to the Restructuring charges by segment is as follows:

 

 

 

Three months ended March 31, 2016

 

Six months ended June 30, 2016

 

 

(in thousands)

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

 

Liability as of December 31, 2015

 

$

 

605

 

$

 

-

 

$

 

5,314

 

$

 

5,919

 

 

 

$

 

605

 

$

 

-

 

$

 

5,314

 

$

 

5,919

 

 

Net accruals

 

 

 

5

 

 

 

-

 

 

 

(315

)

 

 

(310

)

 

 

 

 

5

 

 

 

-

 

 

 

(315

)

 

 

(310

)

 

Payments

 

 

(610

)

 

 

-

 

 

 

(4,315

)

 

 

(4,925

)

 

 

 

(610

)

 

 

-

 

 

 

(4,315

)

 

 

(4,925

)

 

Non-cash (a)

 

 

 

-

 

 

 

-

 

 

 

333

 

 

 

333

 

 

 

 

 

-

 

 

 

-

 

 

 

333

 

 

 

333

 

 

Liability as of March 31, 2016

 

$

 

-

 

$

 

-

 

$

 

1,017

 

$

 

1,017

 

 

Liability as of June 30, 2016

 

$

 

-

 

$

 

-

 

$

 

1,017

 

$

 

1,017

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2015

 

Six months ended June 30, 2015

 

 

(in thousands)

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

 

Liability as of December 31, 2014

 

$

 

12,041

 

$

 

-

 

$

 

2,031

 

$

 

14,072

 

 

 

$

 

12,041

 

 

 

-

 

 

 

2,031

 

$

 

14,072

 

 

Net accruals

 

 

 

3,341

 

 

 

-

 

 

 

2,031

 

 

 

5,372

 

 

 

 

 

5,261

 

 

 

-

 

 

 

5,914

 

 

 

11,175

 

 

Payments

 

 

(9,815

)

 

 

-

 

 

 

(903

)

 

 

(10,718

)

 

 

 

(12,913

)

 

 

-

 

 

 

(1,569

)

 

 

(14,482

)

 

Non-cash (a)

 

 

 

-

 

 

 

-

 

 

 

(473

)

 

 

(473

)

 

 

 

 

-

 

 

 

-

 

 

 

(946

)

 

 

(946

)

 

Liability as of March 31, 2015

 

$

 

5,567

 

$

 

-

 

$

 

2,686

 

$

 

8,253

 

 

Liability as of June 30, 2015

 

$

 

4,389

 

$

 

-

 

$

 

5,430

 

$

 

9,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Primarily represents the reclassification of accelerated depreciation, pension payments made from the pension plan and share-based compensation included in current period charges.

 

 

(a) Primarily represents the reclassification of current period charges for accelerated depreciation, pension payments made from the pension plan and share-based compensation.

(a) Primarily represents the reclassification of current period charges for accelerated depreciation, pension payments made from the pension plan and share-based compensation.

 

 

 

Reorganization

During the fourth quarter of 2015, we committed to undertaking activities intended to streamline and integrate the management of our domestic networks, creating a cohesive and holistic organization (the “Reorganization”). As part of the Reorganization, we announced we would be relocating certain employees during 2016. Our operating results include $7.3an expense of $3.9 million and $11.2 million for severance, retention, benefits and relocation costs for the three months ended March 31, 2016 incurred as a result of the Reorganization.Reorganization during the three and six months ended June 30, 2016, respectively. As a result, net income attributable to SNI was reduced by $4.5$2.4 million and $6.9 million for the three and six months ended March 31, 2016.June 30, 2016, respectively. We anticipate that the Reorganization will be completed by the end of 2016.

A rollforward of the liability related to the Reorganization charges by segment is as follows:

 

 

Three months ended March 31, 2016

 

 

Six months ended June 30, 2016

 

(in thousands)

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Total

 

Liability as of December 31, 2015

 

$

 

3,258

 

$

 

-

 

$

 

8

 

$

 

3,266

 

 

$

 

3,258

 

$

 

-

 

$

 

8

 

$

 

3,266

 

Net accruals

 

 

 

3,762

 

 

 

-

 

 

 

3,519

 

 

 

7,281

 

 

 

 

7,467

 

 

 

-

 

 

 

3,740

 

 

 

11,207

 

Payments

 

 

(2,057

)

 

 

-

 

 

 

(2,381

)

 

 

(4,438

)

 

 

(8,537

)

 

 

-

 

 

 

(2,617

)

 

 

(11,154

)

Non-cash (b)

 

 

 

(310

)

 

 

-

 

 

 

(1,131

)

 

 

(1,441

)

 

 

 

(422

)

 

 

-

 

 

 

(1,131

)

 

 

(1,553

)

Liability as of March 31, 2016

 

$

 

4,653

 

$

 

-

 

$

 

15

 

$

 

4,668

 

Liability as of June 30, 2016

 

$

 

1,766

 

$

 

-

 

$

 

-

 

$

 

1,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Primarily represents the reclassification of share-based compensation included in current period charges.

 

(b) Primarily represents the reclassification of current period charges for share-based compensation.

(b) Primarily represents the reclassification of current period charges for share-based compensation.

 

 

The liability for both the Restructuring Plan and Reorganization is included within other accrued liabilities on our condensed consolidated balance sheets.  

 


 


6.

Fair Value Measurement

Fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets and liabilities carried at fair value are classified in one of three categories described below.

 

·

Level 1 — Quoted prices in active markets for identical assets or liabilities.

 

·

Level 2 — Inputs, other than quoted market prices in active markets, that are observable either directly or indirectly. Quoted prices for similar instruments in active markets or model driven valuations in which all significant inputs and significant value drivers are observable in active markets.

 

·

Level 3 — Valuations derived from valuations techniques in which one or more significant inputs or significant value drivers are unobservable.

There have been no transfers of assets or liabilities between the fair value measurement classifications during the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015.

Recurring Measurements

 

 

As of March 31, 2016

 

 

As of June 30, 2016

 

(in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

39,283

 

 

$

39,283

 

 

$

-

 

 

$

-

 

 

$

5,412

 

 

$

5,412

 

 

$

-

 

 

$

-

 

Derivative liability

 

 

(211

)

 

 

-

 

 

$

(211

)

 

 

-

 

Derivative asset

 

 

632

 

 

 

-

 

 

$

632

 

 

 

-

 

Total assets measured at fair value on a recurring basis

 

$

39,072

 

 

$

39,283

 

 

$

(211

)

 

$

-

 

 

$

6,044

 

 

$

5,412

 

 

$

632

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary equity - Redeemable non-controlling interests

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

As of December 31, 2015

 

(in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

80,944

 

 

$

80,944

 

 

$

-

 

 

$

-

 

Derivative asset

 

 

615

 

 

 

-

 

 

 

615

 

 

 

-

 

Total assets measured at fair value on a recurring basis

 

$

81,559

 

 

$

80,944

 

 

$

615

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary equity - Redeemable non-controlling interests

 

$

99,000

 

 

$

-

 

 

$

-

 

 

$

99,000

 

 

Derivatives include free-standing foreign currency forward contracts which are marked to market at each reporting period. We classify our foreign currency forward contracts as Level 2, as the valuation inputs are based on quoted prices and market observable data of similar instruments.

At December 31, 2015, we determined the fair value of our redeemable non-controlling interest in Travel Channel using a combination of a discounted cash flow valuation model and a market approach that applies revenues and EBITDA estimates against the calculated multiples of comparable companies. Operating revenues and EBITDA are key assumptions utilized in both the discounted cash flow valuation model and the market approach. The selected discount rate of approximately 10.5 percent is also a key assumption in our discounted cash flow valuation model. On February 25, 2016, we agreed to pay the non-controlling interest owner $99.0 million to acquire the remaining 35.0 percent interest in Travel Channel, resulting in our 100.0 percent ownership (see Note 14 – Redeemable Non-controlling Interest and Non-controlling Interest).


The following table summarizes the activity for account balances whose fair value measurements are estimated utilizing levelLevel 3 inputs:

 

Redeemable Non-controlling Interests

 

 

 

 

 

 

 

As of

 

 

As of

 

(in thousands)

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

Beginning period balance

 

$

99,000

 

 

$

96,251

 

 

$

99,000

 

 

$

96,251

 

Net income (loss)

 

 

2,626

 

 

 

(2,760

)

 

 

2,162

 

 

 

(2,760

)

Fair value adjustments

 

 

(2,626

)

 

 

17,794

 

 

 

(2,162

)

 

 

17,794

 

Dividends paid to non-controlling interests

 

 

-

 

 

 

(12,985

)

 

 

-

 

 

 

(12,985

)

Additions to non-controlling interests

 

 

-

 

 

 

700

 

 

 

-

 

 

 

700

 

Purchase of non-controlling interest

 

 

(99,000

)

 

 

-

 

 

 

(99,000

)

 

 

-

 

Ending period balance

 

$

-

 

 

$

99,000

 

 

$

-

 

 

$

99,000

 

 

The net income amounts reflected in the table above are reported within net income attributable to non-controlling interests in our condensed consolidated statements of operations.

Other Financial Instruments

The carrying values of our financial instruments do not materially differ from their estimated fair values as of March 31,June 30, 2016 and December 31, 2015 except for debt, which is disclosed in Note 10 - Debt.

Non-Recurring Measurements

The majority of the Company’s non-financial instruments, which include goodwill, other intangible assets and property and equipment, are not required to be carried at fair value on a recurring basis. However, if certain triggering events occur, or at least annually for goodwill, such that a non-financial instrument is required to be evaluated for impairment, a resulting asset impairment would require that the non-financial instrument be recorded at the lower of cost or fair value.

 

 

7.

Investments

Investments consisted of the following:

 

 

As of

 

 

As of

 

(in thousands)

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

Equity-method investments

 

$

746,530

 

 

$

741,823

 

Equity method investments

 

$

691,319

 

 

$

741,823

 

Cost method investments

 

 

65,807

 

 

 

65,807

 

 

 

52,655

 

 

 

65,807

 

Total investments

 

$

812,337

 

 

$

807,630

 

 

$

743,974

 

 

$

807,630

 

 

Investments accounted for using the equity method include the following:

 

 

As of

 

Investments accounted for using the equity method include the following:

 

As of

 

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

UKTV

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

HGTV Magazine JV

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

Food Network Magazine JV

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

 

 

50.0%

 

* Everytap

 

 

40.0%

 

 

 

40.0%

 

 

 

40.0%

 

 

 

40.0%

 

HGTV Canada

 

 

33.0%

 

 

 

33.0%

 

 

 

33.0%

 

 

 

33.0%

 

* nC+

 

 

32.0%

 

 

 

32.0%

 

 

 

32.0%

 

 

 

32.0%

 

Food Canada

 

 

29.0%

 

 

 

29.0%

 

 

 

29.0%

 

 

 

29.0%

 

* Onet

 

 

25.0%

 

 

 

25.0%

 

 

 

25.0%

 

 

 

25.0%

 

Fox-BRV Southern Sports Holdings

 

-

 

 

 

7.3%

 

 

-

 

 

 

7.3%

 

* Acquired as a part of the Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


UKTV

 

UKTV receives financing through a loan provided by us. The loan, totaling $108.8$101.5 million and $112.1 million at March 31,June 30, 2016 and December 31, 2015, respectively, is reported within other non-current assets on our condensed consolidated balance sheets and effectively acts as a revolving credit facility for UKTV. As a result of this financing arrangement and the level of equity investment at risk, we have determined that UKTV is a variable interest entity (“VIE”). SNI and its partner in the venture share equally in the profits of the entity, have equal representation on UKTV’s board of directors and share voting control in such matters as approving annual budgets, initiating financing arrangements and changing the scope of the business. However, our partner maintains control over certain operational aspects of the business related to programming content, scheduling and the editorial and creative development of UKTV.  Additionally, certain key management personnel of UKTV are employees of our partner. Since we do not control these activities that are critical to UKTV’s operating performance, we have determined that we are not the primary beneficiary of the entity and account for the investment under the equity-methodequity method of accounting. As of March 31,June 30, 2016 and December 31, 2015, the Company’s investment in UKTV was $349.6$319.1 million and $353.4 million, respectively.

A portion of the purchase price from our 50.0 percent investment in UKTV was attributed to amortizable intangible assets, which are included in the carrying value of our UKTV investment. Amortization expense attributed to intangible assets recognized upon acquiring our interest in UKTV reduces the equity in earnings we recognize from our UKTV investment. Accordingly, equity in earnings of affiliates includes our $10.9$13.1 million and $11.1$12.9 million proportionate share of UKTV’s results for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, which were reduced by amortization of $3.4 million and $4.2 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. Equity in earnings of affiliates includes our $24.0 million and $24.0 million proportionate share of UKTV’s results for the six months ended June 30, 2016 and June 30, 2015, respectively, which were reduced by amortization of $6.8 million and $8.4 million for the six months ended June 30, 2016 and June 30, 2015, respectively. The table below summarizes estimated amortization that we expect to reduce the Company’s equity in UKTV’s earnings for future periods:  

 

( in thousands )

 

 

 

Estimated Amortization**

 

 

 

 

Estimated Amortization**

 

Remainder of 2016

Remainder of 2016

 

$

10,043

 

Remainder of 2016

 

$

5,756

 

2017

2017

 

$

13,559

 

2017

 

$

12,700

 

2018

2018

 

$

13,655

 

2018

 

$

12,795

 

2019

2019

 

$

13,655

 

2019

 

$

12,891

 

2020

2020

 

$

13,750

 

2020

 

$

12,986

 

Thereafter

Thereafter

 

$

100,313

 

Thereafter

 

$

94,740

 

** The functional currency of UKTV is the Great British Pound ("GBP"), so these amounts are subject to change as the GBP to U.S. Dollar exchange rates fluctuate.

 

** The functional currency of UKTV is the Great British Pound ("GBP"), so these amounts are subject to change as the GBP to USD exchange rates fluctuate.

** The functional currency of UKTV is the Great British Pound ("GBP"), so these amounts are subject to change as the GBP to USD exchange rates fluctuate.

 

nC+

The Company, through its ownership of TVN, has an investment in nC+, which is managed under the terms of a shareholders’ agreement. The nC+ shareholders’ agreement contains various standard provisions with regards to the management of the business and related matters, as well as terms regarding disposition of ownership by either party. A portion of the purchase price from our 32.0 percent investment in nC+ was attributed to amortizable intangible assets, which are included in the carrying value of our nC+ investment. Amortization expense attributed to intangible assets recognized upon acquiring our interest in nC+ reduces the equity in earnings we recognize from our nC+ investment. The table below summarizes estimated amortization that we expect to reduce the Company’s equity in nC+’s earnings for future periods:

( in thousands )

 

 

 

Estimated Amortization**

 

Remainder of 2016

 

$

1,848

 

2017

 

$

3,817

 

2018

 

$

3,817

 

2019

 

$

3,807

 

2020

 

$

3,788

 

Thereafter

 

$

25,518

 

** The functional currency of nC+ is the Polish Zloty ("PLN"), so these amounts are subject to change as the PLN to USD exchange rates fluctuate.

 

 

(in thousands )

 

 

 

Estimated Amortization**

 

Remainder of 2016

 

$

3,074

 

2017

 

$

4,060

 

2018

 

$

4,071

 

2019

 

$

4,060

 

2020

 

$

4,050

 

Thereafter

 

$

27,278

 

** The functional currency of nC+ is the Polish Zloty, so these amounts are subject to change as the PLN to U.S. Dollar exchange rates fluctuate.

 


Fox-BRV Southern Sports Holdings

The Company exercised significant control over Fox-BRV Southern Sports Holdings (“Fox Sports South”) through board positions held and, therefore, accounted for this investment using the equity-methodequity method of accounting. On February 24, 2016, the Company sold its 7.3 percent equity interest in Fox Sports South to the controlling interest holder for a sale price of $225.0 million upon the exercise of


the Company’s put right. The sale of this ownership interest resulted in a gain of $208.2 million for the threesix months ended March 31,June 30, 2016, which is recorded in (loss) gain on sale of equity-method investmentinvestments in our condensed consolidated statements of operations and as both a gain on sale of investments within operating activities and as a cash inflow from sale of investments within investing activities in our condensed consolidated statements of cash flows. Further, the gain on sale resulted in tax expense of approximately $73.6 million for the three and six months ended March 31,June 30, 2016.

On June 12, 2016, an investment which the Company accounted for using the cost method was sold. The proceeds from the sale totaled $1.5 million and resulted in a $16.4 million loss recognized for the three and six months ended June 30, 2016, which is recorded in (loss) gain on sale of investments in our condensed consolidated statements of operations and gain on sale of investments within operating activities and sale of investments within investing activities in our condensed consolidated statements of cash flows.

 

 

8.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets consisted of the following:

 

 

As of

 

 

As of

 

( in thousands )

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

Goodwill, net

 

$

1,822,337

 

 

$

1,804,748

 

 

$

1,785,349

 

 

$

1,804,748

 

Other intangible assets:

 

 

 

 

 

 

 

 

Amortizable intangible assets:

 

 

 

 

 

 

 

 

Intangible assets:

 

 

 

 

 

 

 

 

Carrying amount:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired network distribution rights

 

$

748,251

 

 

$

744,962

 

 

$

746,320

 

 

$

744,962

 

Customer and advertiser lists

 

 

227,409

 

 

 

223,726

 

 

 

219,417

 

 

 

223,726

 

Copyrights and other tradenames

 

 

399,455

 

 

 

390,111

 

 

 

379,696

 

 

 

390,111

 

Broadcast licenses

 

 

127,661

 

 

 

124,030

 

 

 

120,191

 

 

 

124,030

 

Acquired rights and other

 

 

119,868

 

 

 

120,267

 

 

 

119,870

 

 

 

120,267

 

Total carrying amount

 

 

1,622,644

 

 

 

1,603,096

 

 

 

1,585,494

 

 

 

1,603,096

 

Accumulated amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired network distribution rights

 

 

(205,858

)

 

 

(195,678

)

 

 

(215,607

)

 

 

(195,678

)

Customer and advertiser lists

 

 

(86,907

)

 

 

(81,892

)

 

 

(90,221

)

 

 

(81,892

)

Copyrights and other tradenames

 

 

(44,579

)

 

 

(30,875

)

 

 

(50,297

)

 

 

(30,875

)

Broadcast licenses

 

 

(4,133

)

 

 

(2,524

)

 

 

(5,337

)

 

 

(2,524

)

Acquired rights and other

 

 

(31,134

)

 

 

(29,463

)

 

 

(32,817

)

 

 

(29,463

)

Total accumulated amortization

 

 

(372,611

)

 

 

(340,432

)

 

 

(394,279

)

 

 

(340,432

)

Total other intangible assets, net

 

$

1,250,033

 

 

$

1,262,664

 

Total intangible assets, net

 

$

1,191,215

 

 

$

1,262,664

 

 

 

 

Amortization expense associated with intangible assets for each of the next five years is expected to be as follows:

 

( in thousands )

 

Estimated

Amortization **

 

 

Estimated Amortization **

 

Remainder of 2016

 

$

63,001

 

 

$

46,338

 

2017

 

$

100,988

 

 

$

100,437

 

2018

 

$

99,530

 

 

$

98,976

 

2019

 

$

99,148

 

 

$

98,115

 

2020

 

$

89,266

 

 

$

86,935

 

Thereafter

 

$

798,100

 

 

$

760,414

 

 

 

 

 

 

 

 

 

** The functional currency of certain foreign subsidiaries differs from the U.S. Dollar, so these amounts are subject to change as exchange rates fluctuate.

** The functional currency of certain foreign subsidiaries differs from the U.S. Dollar, so these amounts are subject to change as exchange rates fluctuate.

 

** The functional currency of certain foreign subsidiaries differs from the U.S. Dollar, so these amounts are subject to change as exchange rates fluctuate.

 

 


Activity related to goodwill by business segment consisted of the following:

 

(in thousands)

 

U.S. Networks

 

 

International Networks

 

 

Corporate and Other

 

 

Total

 

 

U.S. Networks

 

 

International Networks

 

 

Corporate and Other

 

 

Total

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2015

 

$

 

510,484

 

 

$

 

1,294,264

 

 

$

 

-

 

 

$

 

1,804,748

 

 

$

 

510,484

 

 

$

 

1,294,264

 

 

$

 

-

 

 

$

 

1,804,748

 

Update to purchase price accounting during the measurement period

 

 

-

 

 

 

 

(19,879

)

 

 

 

-

 

 

 

(19,879

)

Update to purchase price allocation during the measurement period

 

 

-

 

 

 

 

(19,879

)

 

 

 

-

 

 

 

(19,879

)

Foreign currency translation adjustment

 

 

 

-

 

 

 

 

37,468

 

 

 

 

-

 

 

 

 

37,468

 

 

 

 

-

 

 

 

 

480

 

 

 

 

-

 

 

 

 

480

 

Balance as of March 31, 2016

 

$

 

510,484

 

 

$

 

1,311,853

 

 

$

 

-

 

 

$

 

1,822,337

 

Balance as of June 30, 2016

 

$

 

510,484

 

 

$

 

1,274,865

 

 

$

 

-

 

 

$

 

1,785,349

 

 

 

 

9.

Other Accrued Liabilities

The following table outlines the details within other accrued liabilities:

 

 

As of

 

 

As of

 

(in thousands)

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

Accrued rent

 

$

20,085

 

 

$

21,736

 

 

$

19,795

 

 

$

21,736

 

Accrued advertising rebates

 

 

25,642

 

 

 

20,808

 

 

 

17,752

 

 

 

20,808

 

Accrued marketing and advertising

 

 

9,147

 

 

 

11,437

 

Accrued interest

 

 

39,961

 

 

 

8,400

 

 

 

8,407

 

 

 

8,400

 

Accrued taxes

 

 

116,145

 

 

 

2,029

 

 

 

27,272

 

 

 

2,029

 

Accrued other expenses

 

 

66,828

 

 

 

95,559

 

 

 

72,201

 

 

 

95,559

 

Total

 

$

268,661

 

 

$

148,532

 

 

$

154,574

 

 

$

159,969

 

 

 

10.

Debt

Debt consisted of the following:

 

 

 

As of

 

 

 

As of

 

(in thousands)

Maturity

 

March 31, 2016

 

 

December 31, 2015

 

Maturity

 

June 30, 2016

 

 

December 31, 2015

 

Amended Revolving Credit Facility

2019 - 2020

 

$

65,000

 

 

$

389,170

 

2019 - 2020

$

 

-

 

$

 

389,170

 

Term Loan

2017

 

 

249,180

 

 

 

249,129

 

2017

 

 

249,863

 

 

 

249,129

 

2.70% Senior Notes

2016

 

 

499,399

 

 

 

499,174

 

2016

 

 

499,624

 

 

 

499,174

 

2.75% Senior Notes

2019

 

 

496,026

 

 

 

495,750

 

2019

 

 

496,302

 

 

 

495,750

 

TVN 7.38% Senior Notes

2020

 

 

412,572

 

 

 

399,986

 

2020

 

 

402,273

 

 

 

399,986

 

2.80% Senior Notes

2020

 

 

594,175

 

 

 

593,796

 

2020

 

 

594,524

 

 

 

593,796

 

3.50% Senior Notes

2022

 

 

395,521

 

 

 

395,309

 

2022

 

 

395,703

 

 

 

395,309

 

3.90% Senior Notes

2024

 

 

493,402

 

 

 

493,210

 

2024

 

 

493,593

 

 

 

493,210

 

3.95% Senior Notes

2025

 

 

494,918

 

 

 

494,748

 

2025

 

 

495,056

 

 

 

494,748

 

Total debt

 

 

$

3,700,193

 

 

$

4,010,272

 

 

$

 

3,626,938

 

$

 

4,010,272

 

Current portion of debt

 

 

 

(499,399

)

 

 

(499,174

)

 

 

 

(749,487

)

 

 

(499,174

)

Debt (less current portion)

 

 

$

3,200,794

 

 

$

3,511,098

 

 

$

 

2,877,451

 

$

 

3,511,098

 

Fair value of long-term debt *

 

 

$

3,716,391

 

 

$

3,977,985

 

Fair value of debt *

 

$

 

3,747,594

 

$

 

3,977,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*The fair value of the Senior Notes was estimated using level 2 inputs comprised of quoted prices in active markets, market indices and interest rate measurements for debt with similar remaining maturity.

 

*The fair value of the Senior Notes was estimated using Level 2 inputs comprised of quoted prices in active markets, market indices and interest rate measurements for debt with similar remaining maturity.

*The fair value of the Senior Notes was estimated using Level 2 inputs comprised of quoted prices in active markets, market indices and interest rate measurements for debt with similar remaining maturity.

 

 

Revolving Credit Facilities

In March 2014, we entered into a five-year revolving credit facility (the “Facility”) that permitted $650.0 million in aggregate borrowings with an expiration date of March 2019. In May 2015, we entered into the Amended Revolving Credit Facility to amend the Facility. The Amended Revolving Credit Facility provides $250.0 million additional revolving loan capacity, which increased permitted borrowings up to an aggregate principal amount of $900.0 million and may be increased to $1,150.0 million at our option. Additionally, the Amended Revolving Credit Facility extended the maturity date of the Facility to March 2020, with the exception of $32.5 million, which remains scheduled to mature in March 2019.


Borrowings under the Amended Revolving Credit Facility incur interest charges based on the Company’s credit rating, with drawn amounts incurring interest at LIBOR plus a range of 69 to 130 basis points, and a facility fee ranging from 6 to 20 basis points, also subject to the Company’s credit ratings.

The Company had no outstanding borrowings as of $65.0June 30, 2016 and average borrowings outstanding of $29.4 million incurring interest at a rate of approximately 1.54% throughoutfor the first quarter of 2016, and outstandingthree months ended June 30, 2016. Outstanding letters of credit of $1.1totaled $0.9 million under the Amended Revolving Credit Facility at March 31,June 30, 2016.  There were outstanding borrowings of $389.2 million and outstanding letters of credit of $1.1 million under the Amended Revolving Credit Facility at December 31, 2015.

Term Loan

OnIn June 26, 2015, we entered into a $250.0 million senior unsecured Term Loan agreement.  The Term Loan has a maturity date in June 2017, with outstanding borrowings incurring interest at LIBOR plus a range of 62.5 to 137.5 basis points, subject to the Company’s credit ratings.  The weighted average interest rate on the Term Loan was 1.52%1.53% in the firstsecond quarter of 2016. The Term Loan is classified within current portion of debt on our condensed consolidated balance sheets.

Senior Notes

Our $500.0 million aggregate principal amount of 2.70% Senior Notes mature in December 2016 (the “2016 Notes”). Interest is paid on the 2016 Notes on June 15th and December 15th of each year. The balance outstanding on the 2016 Notes is classified within current portion of debt on our condensed consolidated balance sheets.

 

Amounts capitalized and included as a reduction against debt on our condensed consolidated balance sheets included $18.7$17.5 million of debt issuance costs related to the Term Loan and the remaining Senior Notes issued in 2015, all of which were undertaken to finance the Transactions. The debt issuance costs related to the Amended Revolving Credit Facility are included within other non-current assets on our condensed consolidated balance sheets. We amortized $1.7$1.9 million and $0.8$1.0 million of debt issuance costs for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, within interest expense, net in our condensed consolidated statements of operations. We amortized $3.6 million and $1.8 million of debt issuance costs for the six months ended June 30, 2016 and June 30, 2015, respectively, within interest expense, net in our condensed consolidated statements of operations.

Debt Covenants

The Amended Revolving Credit Facility, the Term Loan, all of our Senior Notes and the 2020 TVN Notes all include certain affirmative and negative covenants, including limitations on the incurrence of additional indebtedness and maintenance of a maximum leverage ratio.

 

 

11.

Employee Benefit Plans

The Company offers various post-retirement benefits to its employees, including a defined benefit pension plan (the “Pension Plan”) and a non-qualified supplemental employee retirement plan (the “SERP”). The SERP, which is unfunded, provides defined pension benefits, in addition to what is provided under the Pension Plan, to eligible executives based on average earnings, years of service and age at retirement.

In 2009, we amended the Pension Plan whereby no additional service benefits will be earned by participants after December 31, 2009. The amount of eligible compensation that is used to calculate a plan participant’s pension benefit will continue to include any compensation earned by the employee through December 31, 2019, after which time all plan participants will have a frozen pension benefit.


The components of the Pension Plan and SERP expense consisted of the following:

 

 

Pension Plan

 

 

SERP

 

 

Pension Plan

 

 

SERP

 

 

Three months ended March 31,

 

 

Three months ended March 31,

 

 

Six months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Interest cost

 

$

776

 

 

$

732

 

 

$

433

 

 

$

335

 

 

$

1,552

 

 

$

1,464

 

 

$

866

 

 

$

670

 

Expected return on plan assets, net of expenses

 

 

(822

)

 

 

(949

)

 

 

-

 

 

 

-

 

 

 

(1,644

)

 

 

(1,898

)

 

 

-

 

 

 

-

 

Special termination benefits

 

 

-

 

 

 

583

 

 

 

-

 

 

 

166

 

 

 

-

 

 

 

831

 

 

 

-

 

 

 

293

 

Amortization of net loss

 

 

530

 

 

 

568

 

 

 

516

 

 

 

604

 

 

 

1,060

 

 

 

1,136

 

 

 

1,032

 

 

 

1,208

 

Settlement charges

 

 

 

 

 

 

1,958

 

 

 

 

 

 

 

-

 

Total

 

$

484

 

 

$

934

 

 

$

949

 

 

$

1,105

 

 

$

968

 

 

$

3,491

 

 

$

1,898

 

 

$

2,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension Plan

 

 

SERP

 

 

Three months ended June 30,

 

 

Three months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Interest cost

 

$

776

 

 

$

732

 

 

$

433

 

 

$

335

 

Expected return on plan assets, net of expenses

 

 

(822

)

 

 

(949

)

 

 

-

 

 

 

-

 

Special termination benefits

 

 

-

 

 

 

248

 

 

 

-

 

 

 

127

 

Amortization of net loss

 

 

530

 

 

 

568

 

 

 

516

 

 

 

604

 

Settlement charges

 

 

-

 

 

 

1,958

 

 

 

-

 

 

 

-

 

Total

 

$

484

 

 

$

2,557

 

 

$

949

 

 

$

1,066

 

 


In the fourth quarter of 2014, we announced the Restructuring Plan, providing each affected employee the benefit of an additional three years of credited service related to the applicable Pension Plan and SERP for which they qualify (see Note 5 – Employee Termination Programs). The special termination charge represents the cost of providing these additional benefits to the employees retiring under the terms of the Restructuring Plan.

We did not make any contributions to fund the Pension Plan during the three months ended June 30, 2016 or during the three months ended June 30, 2015. We made a contribution of $10.0 million to fund the Pension Plan during the threesix months ended March 31,June 30, 2016 and did not make any contributions during the threesix months ended March 31,June 30, 2015.

We made $1.7$0.1 million and $0.1$0.7 million in SERP benefit payments for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. We made $1.8 million and $0.8 million SERP benefit payments for the six months ended June 30, 2016 and June 30, 2015, respectively. We anticipate an additional $6.9 million in SERP benefit payments during the remainder of 2016.

Executive Deferred Compensation Plan

We have an unqualified executive deferred compensation plan (“Deferred Compensation Plan”) that is available to certain management level employees and directors of the Company. Under the Deferred Compensation Plan, participants may elect to defer receipt of a portion of their annual compensation. The Deferred Compensation Plan is intended to be an unfunded plan maintained primarily for the purpose of providing deferred compensation benefits. We use corporate-owned life insurance contracts held in a rabbi trust to support the plan. We had investments within this rabbi trust valued at $41.2$43.6 million, including $26.3$27.4 million of cash surrender value of Company-owned life insurance contracts and $14.9$16.2 million held in mutual funds, at March 31,June 30, 2016. We had investments within this rabbi trust valued at $42.8 million, including $27.0 million of cash surrender value of Company-owned life insurance contracts and $15.8 million held in mutual funds, at December 31, 2015. These mutual funds are valued using Level 1 and Level 2 inputs. These instruments are included within other non-current assets on our condensed consolidated balance sheets. Gains or losses related to these insurance contracts are included within miscellaneous, net in our condensed consolidated statements of operations. The unsecured obligation to pay the deferred compensation, including deferred director’s fees, adjusted to reflect the positive or negative performance of investment measurement options selected by each participant, totaled $44.0$44.6 million and $42.0 million at March 31,June 30, 2016 and December 31, 2015, respectively, and is included within other non-current liabilities on our condensed consolidated balance sheets.

 

 


12.

Other Non-Current Liabilities

The following table outlines the details within other liabilities:

 

 

As of

 

 

As of

 

(in thousands)

 

March 31, 2016

 

 

December 31, 2015

 

 

June 30, 2016

 

 

December 31, 2015

 

Pension and post-employment benefits

 

$

73,012

 

 

$

73,683

 

 

$

73,341

 

 

$

73,683

 

Deferred compensation

 

 

44,034

 

 

 

41,992

 

 

 

44,564

 

 

 

41,992

 

Uncertain tax positions

 

 

116,299

 

 

 

101,908

 

 

 

123,793

 

 

 

101,908

 

Other

 

 

35,761

 

 

 

32,808

 

 

 

25,177

 

 

 

32,808

 

Other non-current liabilities

 

$

269,106

 

 

$

250,391

 

 

$

266,875

 

 

$

250,391

 

 

 

13.

Foreign Exchange Risk Management

In order to minimize earnings and cash flow volatility resulting from currency exchange rate changes, on occasion we enter into derivative instruments, principally forward and option foreign currency contracts. These contracts are designed to hedge anticipated foreign currency transactions and changes in the value of specific assets, liabilities and probable commitments. We do not enter into currency exchange rate derivative instruments for speculative purposes.  

The free-standing derivative forward contracts are used to offset our exposure to the change in value of specific foreign currency denominated assets and liabilities. These derivatives are not designated as hedges. Changes in the value of these contracts are recognized in earnings, thereby offsetting the current earnings effect of the related change in functional currency value of foreign currency denominated assets and liabilities. The gross notional amount of these contracts outstanding was $114.8$107.4 million and $118.6 million at March 31,June 30, 2016 and December 31, 2015, respectively. The cash flow settlements from these derivative contracts are primarily reported within investing activities in the condensed consolidated statements of cash flows. 


We recognized $2.8$8.2 million and $5.9$37.2 million of gains from these forward contracts for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, and $11.0 million and $43.1 million of gains from these forward contracts for the six months ended June 30, 2016 and June 30, 2015, respectively, included within gain on derivatives in the condensed consolidated statements of operations. Additionally, we have foreign exchange transaction gainslosses of $8.9$23.3 million and losses of $5.4$12.9 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, and foreign exchange transaction losses of $14.4 million and $18.3 million for the six months ended June 30, 2016 and June 30, 2015, respectively, which are included within miscellaneous, net in our condensed consolidated statements of operations.

 

 

14.

Redeemable Non-controlling Interests and Non-controlling Interest

Redeemable Non-controlling Interests

A non-controlling owner previously held a 35.0 percent residual interest in the Travel Channel. The owner of the non-controlling interest had a put option requiring us to purchase their interest, and we had a call option to acquire their interest. We exercised our call option and executed a contract on February 25, 2016, for an agreed upon price of $99.0 million. We now own 100.0 percent of Travel Channel.

Non-controlling Interest

The Food Network and Cooking Channel are operated and organized under the terms of a general partnership (the “Partnership”). The Company and a non-controlling owner hold interests in the Partnership. During the fourth quarter of 2014, the Partnership agreement was extended and specifies a dissolution date of December 31, 2016. If the term of the Partnership is not extended prior to that date, the Partnership agreement permits the Company, as holder of 80.0 percent of the applicable votes, to reconstitute the Partnership and continue its business. If for some reason the Partnership is not continued, it will be required to limit its activities to winding up, settling debts, liquidating assets and distributing proceeds to the partners in proportion to their partnership interests.

 

 

15.

Shareholders’ Equity

Capital Stock

SNI’s capital structure includes Common Voting Shares and Class A Common Shares. Our Amended and Restated Articles of Incorporation provide that the holders of Class A Common Shares, who are not entitled to vote on any other matters except as required


by Ohio law, are entitled to elect the greater of three or one-third of the directors. The Common Voting Shares and Class A Common Shares have equal dividend distribution rights.

Incentive Plans

The Scripps Networks Interactive, Inc. 2015 Long-Term Incentive Plan (the “2015 LTI Plan”) provides for long-term equity incentive compensation for key employees and members of the Company’s Board of Directors (the “Board”). The 2015 LTI Plan authorizes the grant of equity-based compensation to non-employee directors, officers and other key employees in the form of incentive or non-qualified stock options, stock appreciation rights, restricted shares, restricted stock units (“RSUs”), performance shares, performance units and other share-based awards and dividend equivalents. The Company has reserved 8.0 million Class A Common Shares for issuance under the 2015 LTI Plan.

The 2015 LTI Plan will remain in effect until February 2025, unless terminated sooner by the Board. Termination will not affect outstanding grants and awards. The 2015 LTI Plan replaced the Scripps Networks Interactive, Inc. 2008 Long-Term Incentive Plan (the “Prior LTI Plan”), and no further awards will be made under the Prior LTI Plan. However, awards granted under the Prior LTI Plan prior to shareholder approval of the 2015 LTI Plan will remain outstanding in accordance with their terms.

We satisfy stock option exercises and vested stock awards with newly-issued shares. Shares available for future share compensation grants totaled 7.06.9 million at March 31,June 30, 2016.

During the threesix months ended March 31,June 30, 2016, the Company granted 0.50.6 million stock options and less than 0.4 million RSUs, including performance-based restricted stock units (”(“PBRSUs”) under the 2015 LTI Plan. During the threesix months ended March 31,June 30, 2015, the Company granted 0.4 million stock options and 0.20.3 million RSUs, including PBRSUs. The number of shares ultimately issued for PBRSUs will depend upon performance compared to specified metrics. The fair values for stock options are estimated on the grant date using a lattice-based binomial model. Assumptions utilized in the model are evaluated and revised, as necessary, to reflect market conditions and experience.

Share basedShare-based compensation costs totaled $17.7$7.0 million and $17.1$7.1 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, and $24.7 million and $24.3 million for the six months ended June 30, 2016 and June 30, 2015, respectively.


As of March 31,June 30, 2016, unrecognized share-based compensation expense was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Amount

 

 

Weighted-Average Period

 

Amount

 

 

Weighted-Average Period

Stock options

 

$

3,651

 

 

2.2 years

 

$

2,921

 

 

2.4 years

RSUs and PBRSUs

 

 

24,925

 

 

2.0 years

 

 

21,780

 

 

1.8 years

Total unrecognized share-based compensation

 

$

28,576

 

 

 

 

$

24,701

 

 

 

Share Repurchase Programs

We have share repurchase programs (“Repurchase Programs”) authorized by the Board that permit us to acquire the Company’s Class A Common Shares. DuringWe did not repurchase any shares during the three months ended March 31,June 30, 2016 weand June 30, 2015, respectively. We did not repurchase any shares.shares for the six months ended June 30, 2016. During the threesix months ended March 31,June 30, 2015, we repurchased 4.0 million shares for approximately $288.5$289.5 million, including 3.0 million shares repurchased for approximately $216.8 million from Scripps family members.

As of March 31,June 30, 2016, $1,512.5 million in authorization remains available for repurchase under the Repurchase Programs. All shares repurchased under the Repurchase Programs are retired and returned to authorized and unissued shares. There is no expiration date for the Repurchase Programs, and we are under no commitment or obligation to repurchase any particular amount of Class A Common Shares under the Repurchase Programs.

 

 


16.

Comprehensive Income

Changes in the accumulated other comprehensive income or loss (“AOCI”) balance by component consisted of the following:

 

 

Three months ended March 31,

 

 

Three months ended June 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

(in thousands)

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

AOCI beginning period balance

 

$

(98,239

)

 

$

(31,994

)

 

$

(25,122

)

 

$

(32,769

)

 

$

(57,421

)

 

$

(31,328

)

 

$

(51,857

)

 

$

(32,105

)

 

Other comprehensive income (loss) before reclassifications

 

 

40,818

 

 

 

 

 

 

(26,735

)

 

 

 

 

 

(122,251

)

 

 

 

 

 

29,610

 

 

 

 

 

Amounts reclassified from AOCI

 

 

 

 

 

666

 

 

 

 

 

 

664

 

 

 

 

 

 

666

 

 

 

 

 

 

728

 

 

Net current-period other comprehensive income (loss)

 

 

40,818

 

 

 

666

 

 

 

(26,735

)

 

 

664

 

 

 

(122,251

)

 

 

666

 

 

 

29,610

 

 

 

728

 

 

AOCI end of period balance

 

$

(57,421

)

 

$

(31,328

)

 

$

(51,857

)

 

$

(32,105

)

 

$

(179,672

)

 

$

(30,662

)

 

$

(22,247

)

 

$

(31,377

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

2016

 

 

2015

 

 

(in thousands)

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

Currency Translation

 

 

Pension Plan and SERP Liability

 

 

AOCI beginning period balance

 

$

(98,239

)

 

$

(31,994

)

 

$

(25,122

)

 

$

(32,769

)

 

Other comprehensive income (loss) before reclassifications

 

 

(81,433

)

 

 

 

 

 

2,875

 

 

 

 

 

Amounts reclassified from AOCI

 

 

 

 

 

1,332

 

 

 

 

 

 

1,392

 

 

Net current-period other comprehensive income (loss)

 

 

(81,433

)

 

 

1,332

 

 

 

2,875

 

 

 

1,392

 

 

AOCI end of period balance

 

$

(179,672

)

 

$

(30,662

)

 

$

(22,247

)

 

$

(31,377

)

 

 

Amounts reported in the table above are net of income tax.

Amounts reclassified to net earnings for Pension Plan and SERP liability adjustments relate to the amortization of actuarial losses and settlement charges.losses. These amounts are included within selling, general and administrative in our condensed consolidated statements of operations and totaled $1.0 million and $1.2 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, and $2.0 million and $2.4 million for the six months ended June 30, 2016 and June 30, 2015, respectively (see Note 11 - Employee Benefit Plans).

 

 

17.

Segment Information

The Company’s operating segments are determined based upon our management and internal reporting structure.  

As a result of the Transactions (see Note 4 – Acquisitions), the international operating segment that was previously not significant, has become significant.  Therefore, the Company now has two reportable segments: U.S. Networks, previously referred to as Lifestyle Media, and International Networks. As a result, certain prior period segment results have been recast to reflect the current presentation.


U.S. Networks includes our six domestic television networks: HGTV, Food Network, Travel Channel, DIY Network, Cooking Channel and Great American Country. Additionally, U.S. Networks also includes websites associated with the aforementioned television brands and other internet and mobile businesses serving home, food, travel and other lifestyle-related categories. U.S. Networks also includes our digital content studio, Scripps Networks Lifestyle Studio. The Food Network and Cooking Channel are included in the Partnership, of which we own 68.7 percent. Each of our networks is distributed by cable and satellite distributors, telecommunication service providers and certain non-linear providers.providers, such as those providing streaming or on-demand services. U.S. Networks earns revenue primarily from the sale of advertising time and from distribution fees paid by distributors of our content. U.S. Networks also earns revenue from licensing of content to third parties and of brands for consumer products, such as videos, books, kitchenware and tools.

International Networks includes the TVN lifestyle-oriented networks as well as those available in the UK, other European Markets, EMEA, APAC and Latin America.  


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

Intersegment revenue eliminations are included in Corporate and Other and totaled $6.6$6.5 million and $4.7$5.1 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, and $13.1 million and $9.8 million for the six months ended June 30, 2016 and June 30, 2015, respectively.

Our Chief Operating Decision Maker (“CODM”), whom we have identified as our Chief Executive Officer, evaluates the operating performance of our businesses and makes decisions about the allocation of resources to the businesses using a non-GAAP measure we callrefer to as segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, investment results and certain other items included in net income determined in accordance with GAAP.


Information regarding our segments is as follows:

 

 

Three months ended

 

 

March 31,

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Segment operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

702,195

 

 

$

638,904

 

 

$

752,321

 

 

$

715,100

 

 

$

1,454,516

 

 

$

1,354,004

 

International Networks

 

 

121,338

 

 

 

24,065

 

 

 

147,044

 

 

 

22,088

 

 

 

268,382

 

 

 

46,153

 

Corporate and Other

 

 

(6,655

)

 

 

(4,719

)

 

 

(6,594

)

 

 

(5,086

)

 

 

(13,249

)

 

 

(9,805

)

Total operating revenues

 

$

816,878

 

 

$

658,250

 

 

$

892,771

 

 

$

732,102

 

 

$

1,709,649

 

 

$

1,390,352

 

Cost of services, excluding depreciation and amortization

 

 

286,999

 

 

 

195,087

 

 

 

566,666

 

 

 

394,234

 

Selling, general and administrative

 

 

191,133

 

 

 

178,498

 

 

 

389,954

 

 

 

380,685

 

Total segment profit

 

$

414,639

 

 

$

358,517

 

 

$

753,029

 

 

$

615,433

 

Depreciation

 

 

16,089

 

 

 

14,798

 

 

 

33,628

 

 

 

31,693

 

Amortization

 

 

25,654

 

 

 

11,640

 

 

 

56,716

 

 

 

23,335

 

Loss (gain) on disposal of property and equipment

 

 

-

 

 

 

44

 

 

 

(242

)

 

 

2,560

 

Total operating income

 

 

372,896

 

 

 

332,035

 

 

 

662,927

 

 

 

557,845

 

Interest expense, net

 

 

(33,175

)

 

 

(16,835

)

 

 

(66,920

)

 

 

(29,802

)

Equity in earnings of affiliates

 

 

21,712

 

 

 

27,290

 

 

 

47,390

 

 

 

46,235

 

Gain on derivatives

 

 

8,267

 

 

 

37,198

 

 

 

11,033

 

 

 

43,131

 

(Loss) gain on sale of investments

 

 

(16,373

)

 

 

-

 

 

 

191,824

 

 

 

-

 

Miscellaneous, net

 

 

(21,672

)

 

 

(13,194

)

 

 

(15,606

)

 

 

(13,596

)

Income from operations before income taxes

 

$

331,655

 

 

$

366,494

 

 

$

830,648

 

 

$

603,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

359,497

 

 

$

300,504

 

 

$

401,139

 

 

$

397,332

 

 

$

760,636

 

 

$

697,836

 

International Networks

 

 

9,789

 

 

 

(5,879

)

 

 

37,369

 

 

 

(10,495

)

 

 

47,158

 

 

 

(16,374

)

Corporate and Other

 

 

(30,896

)

 

 

(37,709

)

 

 

(23,869

)

 

 

(28,320

)

 

 

(54,765

)

 

 

(66,029

)

Total segment profit

 

 

338,390

 

 

 

256,916

 

 

$

414,639

 

 

$

358,517

 

 

$

753,029

 

 

$

615,433

 

Depreciation

 

 

17,539

 

 

 

16,895

 

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

(Gain) loss on disposal of property and equipment

 

 

(242

)

 

 

2,516

 

Other operating expenses

 

 

48,359

 

 

 

31,106

 

Operating income

 

 

290,031

 

 

 

225,810

 

Interest expense, net

 

 

(33,745

)

 

 

(12,967

)

Equity in earnings of affiliates

 

 

25,678

 

 

 

18,945

 

Gain on derivatives

 

 

2,766

 

 

 

5,933

 

Gain on sale of equity-method investment

 

 

208,197

 

 

 

-

 

Miscellaneous, net

 

 

6,066

 

 

 

(402

)

Income from operations before income taxes

 

$

498,993

 

 

$

237,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

14,153

 

 

$

14,712

 

 

$

12,716

 

 

$

12,848

 

 

$

26,869

 

 

$

27,560

 

International Networks

 

 

3,125

 

 

 

1,129

 

 

 

3,114

 

 

 

949

 

 

 

6,239

 

 

 

2,078

 

Corporate and Other

 

 

261

 

 

 

1,054

 

 

 

259

 

 

 

1,001

 

 

 

520

 

 

 

2,055

 

Total depreciation

 

$

17,539

 

 

$

16,895

 

 

$

16,089

 

 

$

14,798

 

 

$

33,628

 

 

$

31,693

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

10,021

 

 

$

9,940

 

 

$

10,022

 

 

$

10,021

 

 

$

20,043

 

 

$

19,961

 

International Networks

 

 

21,041

 

 

 

1,755

 

 

 

15,632

 

 

 

1,619

 

 

 

36,673

 

 

 

3,374

 

Corporate and Other

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total amortization of intangible assets

 

$

31,062

 

 

$

11,695

 

(Gain) loss on disposal of property and equipment

 

 

 

 

 

 

 

 

Total amortization

 

$

25,654

 

 

$

11,640

 

 

$

56,716

 

 

$

23,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on disposal of property and equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

42

 

 

$

3,547

 

 

$

-

 

 

$

34

 

 

$

42

 

 

$

3,581

 

International Networks

 

 

(284

)

 

 

-

 

 

 

-

 

 

 

9

 

 

 

(284

)

 

 

9

 

Corporate and Other

 

 

-

 

 

 

(1,031

)

 

 

-

 

 

 

1

 

 

 

-

 

 

 

(1,030

)

Total (gain) loss on disposal of property and equipment

 

$

(242

)

 

$

2,516

 

Total loss (gain) on disposal of property and equipment

 

$

-

 

 

$

44

 

 

$

(242

)

 

$

2,560

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

7,732

 

 

$

10,021

 

 

$

9,014

 

 

$

14,486

 

 

$

16,746

 

 

$

24,507

 

International Networks

 

 

17,946

 

 

 

8,924

 

 

 

12,698

 

 

 

12,804

 

 

 

30,644

 

 

 

21,728

 

Corporate and Other

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total equity in earnings of affiliates

 

$

25,678

 

 

$

18,945

 

 

$

21,712

 

 

$

27,290

 

 

$

47,390

 

 

$

46,235

 


 

 

Three months ended

 

 

March 31,

 

Three months ended June 30,

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

2016

 

2015

 

 

2016

 

 

2015

 

Additions to property and equipment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

8,671

 

 

$

7,669

 

$

8,567

 

$

8,582

 

 

$

17,238

 

 

$

16,251

 

International Networks

 

 

2,674

 

 

 

280

 

 

4,385

 

496

 

 

 

7,059

 

 

 

776

 

Corporate and Other

 

 

-

 

 

 

1,450

 

 

-

 

 

1

 

 

 

-

 

 

 

1,451

 

Total additions to property and equipment

 

$

11,345

 

 

$

9,399

 

$

12,952

 

$

9,079

 

 

$

24,297

 

 

$

18,478

 

Operating revenues by geographic location:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

701,888

 

 

$

642,805

 

$

755,427

 

$

717,081

 

 

$

1,457,315

 

 

$

1,359,886

 

Poland

 

 

97,758

 

 

 

-

 

 

120,095

 

$

-

 

 

 

217,853

 

 

 

-

 

Other International

 

 

17,232

 

 

 

15,445

 

 

17,249

 

$

15,021

 

 

 

34,481

 

 

 

30,466

 

Total operating revenues

 

$

816,878

 

 

$

658,250

 

$

892,771

 

$

732,102

 

 

$

1,709,649

 

 

$

1,390,352

 

 

As of

 

 

 

 

As of

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

 

 

 

 

June 30, 2016

 

 

December 31, 2015

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

2,838,404

 

 

$

2,937,428

 

 

 

 

 

 

 

$

2,903,981

 

 

$

2,937,428

 

International Networks

 

 

3,339,956

 

 

 

3,276,989

 

 

 

 

 

 

 

 

3,165,665

 

 

 

3,276,989

 

Corporate and Other

 

 

459,964

 

 

 

457,897

 

 

 

 

 

 

 

 

443,069

 

 

 

457,897

 

Total assets

 

$

6,638,324

 

 

$

6,672,314

 

 

 

 

 

 

 

$

6,512,715

 

 

$

6,672,314

 

Long-lived assets by geographic location:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

1,902,360

 

 

$

1,903,918

 

 

 

 

 

 

 

$

1,862,190

 

 

$

1,903,918

 

Poland

 

 

2,449,330

 

 

 

2,406,842

 

 

 

 

 

 

 

 

2,333,333

 

 

 

2,406,842

 

Other International

 

 

508,518

 

 

 

541,719

 

 

 

 

 

 

 

 

481,687

 

 

 

541,719

 

Total long-lived assets

 

$

4,860,208

 

 

$

4,852,479

 

 

 

 

 

 

 

$

4,677,210

 

 

$

4,852,479

 

 

No single customer provides more than 10.0 percent of our revenues.

Assets held by our businesses and physically located outside of the United States totaled $3,300.4$3,104.0 million and $3,238.2 million at March 31,June 30, 2016 and December 31, 2015, respectively.

 

 


MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This discussion and analysis of financial condition and results of operations is based on the condensed consolidated financial statements and the notes to the condensed consolidated financial statements. This discussion and analysis should be read in conjunction with those condensed consolidated financial statements.

FORWARD-LOOKING STATEMENTS

This discussion and the information contained in the notes to the condensed consolidated financial statements contain certain forward-looking statements that are based on our current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties that could cause actual results to differ materially, and include, without limitation, statements relating to future cash flow from operating activities, the payment of future dividends and the anticipated timing of the completion of the Reorganization as well as statements expressing general views about our future operating results from the expectations expressed in the forward-looking statements. Such risks, trends and uncertainties, which in most instances are beyond our control, include, without limitation, changes in advertising demand and other economic conditions; consumers’ tastes; program costs; labor relations; technological developments; risks related to the integration of TVN and international operations; competitive pressures; interest rates; regulatory rulings; reliance on third-party vendors for various products and services; and other risk factors described in our annual report on Form 10-K for the year ended December 31, 2015 (the “2015 Form 10-K”) and other filings with the Securities and Exchange Commission. The words “believe,” “expect,” “anticipate,” “estimate,” “intend” and similar expressions identify forward-looking statements. All forward-looking statements, which are as of the date of this filing, should be evaluated with the understanding of their inherent uncertainty. We undertake no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date as of which the statement is made.

OVERVIEW

We operate in the media industry and are one of the leading developers of lifestyle-oriented content for linear and interactive videodigital platforms, including television and the internet, with respected, high-profile brands. Our businesses engage audiences and efficiently serve advertisers by delivering entertaining and highly usefulhighly-useful content that focuses on specifically-defined topics of interest.

We seek to engage audiences that are highly desirable to advertisers with entertaining and informative lifestyle content that is produced for television, the worldwide internet and alternative media platforms. We intend to expand and enhance our lifestyle brands byby: creating popular new programming and content,content; extending distribution on various platforms, such as over-the-top services, utilizing mobile phones tablets and video-on-demand,tablets; licensing of content to third parties and of brands for consumer productsproducts; and increasing our international footprint.

The Company has two reportable segments: U.S. Networks and International Networks.

The Company’s focus is on strengthening our linear networks and expanding reach, including both in digital and within international.

As part of our effort to expand in the digital market, we launched Scripps Networks Lifestyle Studio, which is included in U.S. Networks.

The growth of our international business, through acquisition and joint ventures, as well as organically, has been, and continues to be, a strategic priority for the Company. In the second quarter of 2016, we launched HGTV as a free-to-air channel in New Zealand as a first of its kind offering in the region. During 2015, we completed the Acquisition,acquisition of TVN S.A., a Polish media company, which operates a portfolio of 13 free-to-air and pay-TV lifestyle and entertainment networks,networks; launched Travel Channel as a 24/7 free-to-air channel in the UK,UK; expanded distribution of Food Network across Latin America and HGTV in Asia-Pacific,Asia-Pacific; launched Food Network in Australia in partnership with Special Broadcasting Service (“SBS”); and secured a large volume output deal with Nine in Australia to launch Food Network and HGTV-branded blocks on newly-launched 9LIFE, Australia’s first free-to-air lifestyle network.

Consolidated operating revenues increased $158.6$160.7 million, or 24.121.9 percent, while consolidated operating income increased $64.2$40.9 million, or 28.412.3 percent, for the three months ended March 31,June 30, 2016 compared with the same period in 2015, both driven by the inclusion of TVN. Consolidated income from operations before income taxes decreased $34.8 million, or 9.5 percent, for the three months ended June 30, 2016 compared with the same period in 2015, driven by a reduction in gain on derivatives this year primarily as a result of exercising our call option on €584 million to fund the Acquisition last year, incremental debt service costs this year associated with the Financing in the second quarter of 2015 for the Transactions as well as the assumed debt of TVN, a $16.4 million loss on sale of investments this year and additional foreign currency losses reflected in miscellaneous, net, this year.


Consolidated operating revenues increased $319.3 million, or 23.0 percent, while consolidated operating income increased $105.1 million, or 18.8 percent, for the six months ended June 30, 2016 compared with the same period in 2015, both driven by the inclusion of TVN. Consolidated income from operations before income taxes increased $261.7$226.8 million, or 110.337.6 percent, for the first quarter ofsix months ended June 30, 2016 compared with the same period in 2015, reflectingprimarily driven by the $208.2 million gain recognized on the sale of our 7.3 percent equity interest in Fox Sports South.South in the first quarter of 2016, partially offset by a loss of $16.4 million on the sale of a cost investment in the second quarter of 2016. This gainnet increase was partially offset by increaseda reduction in gain on derivatives this year primarily as a result of exercising our call option on €584 million to fund the Acquisition last year and incremental debt service costs this year associated with the fundingFinancing obtained in the second quarter of 2015 for the Transactions,Transaction, as well as the assumed debt assumed in the Acquisition.of TVN.

Although the international business experienced growth primarily through the acquisition of TVN as noted above, U.S. Networks continues to account for the majority of the Company’s performance. U.S. Networks generated operating revenues of $702.2$752.3 million, representing 86.084.3 percent of our consolidated operating revenues, for the three months ended March 31,June 30, 2016 compared with $638.9$715.1 million, representing 97.197.7 percent of our consolidated operating revenues, for the three months ended March 31,June 30, 2015. U.S. Networks generated operating revenues of $1,454.5 million, representing 85.1 percent of consolidated operating revenues, for the six months ended June 30, 2016 compared with $1,354.0 million, representing 97.4 percent of consolidated operating revenues, for the six months ended June 30, 2015. The reduced contribution of U.S. Networks’ revenues as a percentage of consolidated revenues for both the three and six months ended June 30, 2016 compared to the same period in 2015 was primarily as a result of the inclusion of TVN in the current year.

International Networks generated operating revenues of $121.3$147.0 million, representing 14.916.5 percent of our consolidated operating revenues, for the three months ended March 31,June 30, 2016 compared with $24.1$22.1 million, representing 3.73.0 percent of our consolidated operating revenues, for the three months ended March 31,June 30, 2015. ThisInternational Networks generated operating revenues of $268.4 million, representing 15.7 percent of consolidated operating revenues, for the six months ended June 30, 2016 compared with $46.2 million, representing 3.3 percent of consolidated operating revenues, for the six months ended June 30, 2015. The year-over-year increase for both the three and six months ended June 30, 2016 compared with the same period in 2015 was primarily driven by the inclusion of TVN forin the three months ended March 31, 2016.current year.


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements in accordance with GAAP requires us to make a variety of decisions which affect reported amounts and related disclosures, including the selection of appropriate accounting principles and the assumptions on which to base accounting estimates. In reaching such decisions, we apply judgment based on our understanding and analysis of the relevant circumstances, including our historical experience, actuarial studies and other assumptions. We are committed to incorporating accounting principles, assumptions and estimates that promote the representational faithfulness, verifiability, neutrality and transparency of the accounting information included in the financial statements.

Note 2 to the Consolidated Financial Statements included in the 2015 Form 10-K describes the significant accounting policies we have selected for use in the preparation of our financial statements and related disclosures. An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that reasonably could have been used could materially change the financial statements. We believe the accounting for programs and program licenses, acquisitions, goodwill, finite-lived intangible assets, income taxes and revenue recognition to be our most critical accounting policies and estimates. A detailed description of these accounting policies is included in the Critical Accounting Policies and Estimates section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our 2015 Form 10-K. We adopted one accounting and reporting standard during the threesix months ended March 31,June 30, 2016 related to the accounting for share-based compensation (see Note 3 – Accounting Standards Updates).

RESULTS OF OPERATIONS

The competitive landscape in our business is affected by multiple media platforms competing for consumers and advertising dollars. We strive to create popular programming that resonates with viewers across a variety of demographic groups developby developing relatable content through strong brands and create new media platforms through which we capitalize on the audiences we engage.that engage audiences.

 


Consolidated Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

Three months ended June 30,

 

Six months ended June 30,

 

( in thousands)

 

2016

 

 

2015

 

 

Change

 

2016

 

2015

 

% Change

 

2016

 

2015

 

% Change

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

571,855

 

 

$

435,268

 

 

 

31.4

%

$

646,648

 

$

502,891

 

28.6

%

$

1,218,503

 

$

938,159

 

29.9

%

Distribution

 

 

228,068

 

 

 

209,008

 

 

 

9.1

%

 

223,446

 

215,217

 

3.8

%

 

451,514

 

424,225

 

6.4

%

Other

 

 

16,955

 

 

 

13,974

 

 

 

21.3

%

 

22,677

 

 

13,994

 

 

62.0

%

 

39,632

 

 

27,968

 

 

41.7

%

Total operating revenues

 

 

816,878

 

 

 

658,250

 

 

 

24.1

%

 

892,771

 

 

732,102

 

 

21.9

%

 

1,709,649

 

 

1,390,352

 

 

23.0

%

Cost of services, excluding depreciation and amortization of intangible assets

 

 

279,667

 

 

 

199,147

 

 

 

40.4

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization

 

286,999

 

195,087

 

47.1

%

 

566,666

 

394,234

 

43.7

%

Selling, general and administrative

 

 

198,821

 

 

 

202,187

 

 

 

(1.7

)%

 

191,133

 

178,498

 

7.1

%

 

389,954

 

380,685

 

2.4

%

Depreciation

 

 

17,539

 

 

 

16,895

 

 

 

3.8

%

 

16,089

 

14,798

 

8.7

%

 

33,628

 

31,693

 

6.1

%

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

 

 

165.6

%

(Gain) loss on disposal of property and equipment

 

 

(242

)

 

 

2,516

 

 

 

(109.6

)%

Amortization

 

25,654

 

11,640

 

120.4

%

 

56,716

 

23,335

 

143.1

%

Loss (gain) on disposal of property and equipment

 

-

 

 

44

 

 

(100.0

)%

 

(242

)

 

2,560

 

 

(109.5

)%

Total operating expenses

 

 

526,847

 

 

 

432,440

 

 

 

21.8

%

 

519,875

 

 

400,067

 

 

29.9

%

 

1,046,722

 

 

832,507

 

 

25.7

%

Operating income

 

 

290,031

 

 

 

225,810

 

 

 

28.4

%

 

372,896

 

 

332,035

 

 

12.3

%

 

662,927

 

 

557,845

 

 

18.8

%

Interest expense, net

 

 

(33,745

)

 

 

(12,967

)

 

 

160.2

%

 

(33,175

)

 

(16,835

)

 

97.1

%

 

(66,920

)

 

(29,802

)

 

124.5

%

Equity in earnings of affiliates

 

 

25,678

 

 

 

18,945

 

 

 

35.5

%

 

21,712

 

27,290

 

(20.4

)%

 

47,390

 

46,235

 

2.5

%

Gain on derivatives

 

 

2,766

 

 

 

5,933

 

 

NM

 

 

8,267

 

37,198

 

(77.8

)%

 

11,033

 

43,131

 

(74.4

)%

Gain on sale of equity-method investment

 

 

208,197

 

 

 

-

 

 

NM

 

(Loss) gain on sale of investment

 

(16,373

)

 

-

 

NM

 

191,824

 

-

 

NM

 

Miscellaneous, net

 

 

6,066

 

 

 

(402

)

 

NM

 

 

(21,672

)

 

(13,194

)

 

64.3

%

 

(15,606

)

 

(13,596

)

 

14.8

%

Income from operations before income taxes

 

 

498,993

 

 

 

237,319

 

 

 

110.3

%

 

331,655

 

 

366,494

 

 

(9.5

)%

 

830,648

 

 

603,813

 

 

37.6

%

Provision for income taxes

 

 

159,047

 

 

 

71,249

 

 

 

123.2

%

 

98,303

 

 

120,326

 

 

(18.3

)%

 

257,350

 

 

191,575

 

 

34.3

%

Net income

 

 

339,946

 

 

 

166,070

 

 

 

104.7

%

 

233,352

 

 

246,168

 

 

(5.2

)%

 

573,298

 

 

412,238

 

 

39.1

%

Less: net income attributable to non-controlling interests

 

 

(49,049

)

 

 

(42,227

)

 

 

16.2

%

 

(48,744

)

 

(52,450

)

 

(7.1

)%

 

(97,793

)

 

(94,677

)

 

3.3

%

Net income attributable to SNI

 

$

290,897

 

 

$

123,843

 

 

 

134.9

%

$

184,608

 

$

193,718

 

 

(4.7

)%

$

475,505

 

$

317,561

 

 

49.7

%

 

*NM designates the change is not meaningful


Three Months Ended March 31,June 30, 2016 Compared to the Three Months Ended March 31,June 30, 2015

Consolidated operating revenues increased $158.6$160.7 million, or 24.121.9 percent, for the three months ended March 31,June 30, 2016 compared with the same period in 2015, with U.S. Networks’ operating revenues increasing 9.9 percent, primarily driven bygrowth in both advertising revenues, and International Networks’ operating revenues increasing 404.2 percent, primarily driven by the inclusion of TVN.distribution revenues. Advertising revenues grew $136.6$143.8 million, or 31.428.6 percent, while distribution revenues increased $19.1$8.2 million, or 9.13.8 percent, for the first quarter ofthree months ended June 30, 2016 compared with the same period in 2015.

Advertising revenues for the three months ended March 31,June 30, 2016 increased over the same period in the prior year due todriven by the inclusion of TVN, strong pricing and improved ratings at U.S. Networks during the quarter. Advertising revenues are affected by the strength of advertising markets and general economic conditions and fluctuate based on the success of our programming, as measured by viewership, and seasonality. The amount of advertising revenue we earn is a function of pricing negotiated with advertisers, number of advertising spots sold and audience impressions delivered.

Distribution revenues for the three months ended March 31,June 30, 2016 improved over the same period in the prior year due todriven by the inclusion of TVN, negotiated contractual rate increases and revenues generated from new over-the-top and non-linear entrants, such as those providing streaming or on-demand services, partially offset by a one-time rate equalization due to the consolidation of certain distributor agreements. Distribution agreements with cable and satellite distributors and telecommunication service providers require distributors to pay us fees over the terms of the agreements in exchange for certain rights to distribute our content. The amount of revenue earned from our distribution agreements is dependent on the rates negotiated in the agreements and the number of subscribers that receive our networks.

Cost of services, which consists of program amortization and the costs associated with distributing our content, increased $80.5$91.9 million, or 40.447.1 percent, for the three months ended March 31,June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN. Program amortization, which represents the largest expense and is the primary driver of fluctuations in cost of services, increased $ 56.3$63.1 million, or 34.639.5 percent, for the three months ended March 31,June 30, 2016 compared with the same period in 2015, reflecting our continued investment in the improved quality and variety of programming on our networks andas well as the inclusion of TVN. Cost of services also included $1.7$1.3 million of Reorganization costs during the three months ended March 31,June 30, 2016 and $1.5$0.9 million of costs related to the Restructuring Plan during the same period in 2015.


Selling, general and administrative, which primarily consists of employee costs, and marketing and advertising expenses, administrative costs and costs of facilities, decreased $3.4increased $12.6 million, or 1.77.1 percent, for the three months ended March 31,June 30, 2016 compared with the same period in 2015. The year-over-year decreaseincrease was driven by the inclusion of TVN, $2.6 million of Reorganization costs and $0.8 million of TVN transaction and integration related expenses, partially offset by the timing of certain marketing programs as well as $10.2 million of TVN transaction and integration related expenses and $3.5$4.4 million of costs related to the Restructuring Plan incurred during the three months ended March 31, 2015, partially offset by the inclusion of TVN, $5.6 million of Reorganization costs and $1.4$4.2 million of TVN transaction and integration related expenses incurred during the three months ended March 31, 2016.June 30, 2015.

Amortization of intangible assets reflects the expense associated with intangible assets primarily identified through business acquisitions. Amortization of intangible assets increased by $19.4$14.0 million, or 165.6120.4 percent, for the first quarter ofthree months ended June 30, 2016 compared with the first quartersame period of 2015, primarily driven by the Acquisition.

Interest expense, net primarily reflects the interest incurred on our outstanding borrowings. Interest expense, net increased $20.8$16.3 million, or 160.297.1 percent, for the three months ended March 31,June 30, 2016 compared with the same period in the prior year, reflecting additional outstanding borrowings duringassociated with the firstFinancing obtained in the second quarter of 2016 and2015 for the TVNTransactions as well as the assumed debt both as a result of the Transactions.  TVN.

At March 31,June 30, 2015, we had the 2016 Notes, the 2019 Notes and the 2024 Notes outstanding. Additionally, we increased our borrowing activity in the second quarter of 2015 to generate funds necessary to complete the Transactions. The additional activity resulted in incremental debt as of March 31,June 30, 2016, including $1,500.0 million of Senior Notes issued in June 2015, comprised of the 2020 Notes, the 2022 Notes and the 2025 Notes, as well as the $250.0 million Term Loan. We also assumed debt as part of the Acquisition, including the 2020 TVN Notes that remain outstanding (See Note 10 – Debt)Interest expense, net also includes interest income of $1.3 million for the first quarter of 2016 and $1.4 million for the first quarter of 2015, primarily related to the UKTV note.note for the three months ended June 30, 2016 and 2015, respectively.

Equity in earnings of affiliates, which represents the proportionate share of net income or loss from each of our equity method investments.investments, decreased $5.6 million, or 20.4 percent, for the three months ended June 30, 2016 compared with the same period in 2015, primarily driven by the sale of our 7.3 percent equity interest in Fox Sports South in the first quarter of 2016. Included in equity in earnings of affiliates, representing a significant component of the balance, is our 50.0 percent proportionate share of results from UKTV. Amortization expense attributed to intangible assets recognized upon acquiring our interest in UKTV reduces the equity in earnings we recognize from our UKTV investment. Accordingly, equity in earnings of affiliates includes our $10.9$13.1 million and $11.1$12.9 million proportionate share of UKTV’s results for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, which were reduced by amortization of $3.4 million and $4.2 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively.

Loss (gain) on sale of investments totaled $16.4 million for the three months ended June 30, 2016 due to the sale of a cost method investment.

Miscellaneous, net increased by $8.5 million, or 64.3 percent, primarily driven by an increase of $10.4 million in foreign currency losses during the three months ended June 30, 2016 compared with the same period in 2015.

Our effective income tax rate was 29.6 percent for the second quarter of 2016 compared with 32.8 percent for the second quarter of 2015. The favorable variance in the year-over-year tax rate was primarily driven by an overall decrease in the foreign losses for which tax benefits were not recognized for the three months ended June 30, 2016, as well as the impact of certain non-deductible expenses related to the Transactions in 2015.

Six months Ended June 30, 2016 Compared to the Six months Ended June 30, 2015

Consolidated operating revenues increased $319.3 million, or 23.0 percent, for the six months ended June 30, 2016 compared with the same period in 2015, with growth in both advertising and distribution revenues. Advertising revenues grew $280.3 million, or 29.9 percent, while distribution revenues increased $27.3 million, or 6.4 percent, for the six months ended June 30, 2016 compared with the same period in 2015.

Advertising revenues for the six months ended June 30, 2016 increased over the same period in the prior year driven by the inclusion of TVN, strong pricing and improved ratings at U.S. Networks during the quarter.

Distribution revenues for the six months ended June 30, 2016 improved over the same period in the prior year driven by the inclusion of TVN, negotiated contractual rate increases and revenues generated from new over-the-top and non-linear entrants, such as those providing streaming or on-demand services, partially offset by a one-time rate equalization due to the consolidation of certain distributor agreements.


Cost of services increased $172.4 million, or 43.7 percent, for the six months ended June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN. Program amortization, which represents the largest expense and is the primary driver of fluctuations in cost of services, increased $119.3 million, or 37.0 percent, for the six months ended June 30, 2016 compared with the same period in 2015, reflecting our continued investment in the improved quality and variety of programming on our networks as well as the inclusion of TVN. Cost of services also included $3.0 million of Reorganization costs during the six months ended June 30, 2016 and $2.4 million of costs related to the Restructuring Plan during the same period in 2015.

Selling, general and administrative increased $9.3 million, or 2.4 percent, for the six months ended June 30, 2016 compared with the same period in 2015. The year-over-year increase was driven by the inclusion of TVN, $8.3 million of Reorganization costs and $2.1 million of TVN transaction and integration related expenses, partially offset by the timing of certain marketing programs as well as $14.4 million of TVN transaction and integration related expenses and $7.9 million of costs related to the Restructuring Plan incurred during the six months ended June 30, 2015.

Amortization of intangible assets increased $33.4 million, or 143.1 percent, for the six months ended June 30, 2016 compared with the same period of 2015, primarily driven by the Acquisition.

Interest expense, net increased $37.1 million, or 124.5 percent, for the six months ended June 30, 2016 compared with the same period in the prior year, reflecting additional outstanding borrowings associated with the Financing obtained in the second quarter of 2015 for the Transactions as well as the assumed debt of TVN.  

At June 30, 2015, we had the 2016 Notes, the 2019 Notes and the 2024 Notes outstanding. Additionally, we increased our borrowing activity in the second quarter of 2015 to generate funds necessary to complete the Transactions. The additional activity resulted in incremental debt as of June 30, 2016, including $1,500.0 million of Senior Notes issued in June 2015, comprised of the 2020 Notes, the 2022 Notes and the 2025 Notes, as well as the $250.0 million Term Loan. We also assumed debt as part of the Acquisition, including the 2020 TVN Notes that remain outstanding (See Note 10 – Debt)Interest expense, net also includes interest income of $2.6 million and $2.8 million related to the UKTV note for the six months ended June 30, 2016 and 2015, respectively.

Equity in earnings of affiliates increased $6.7$1.2 million, or 35.52.5 percent, for the threesix months ended March 31,June 30, 2016 compared


with the three months ended March 31,same period in 2015, primarily due to the inclusion of TVN’s equity investment results, partially offset by the exclusion of our share of Fox Sports South’s financial results for a portion of the first quartersix months ended June 30, 2016. Equity in earnings of 2016.affiliates includes our $24.0 million and $24.0 million proportionate share of UKTV’s results for the six months ended June 30, 2016 and June 30, 2015, respectively, which were reduced by amortization of $6.8 million and $8.4 million for the six months ended June 30, 2016 and June 30, 2015, respectively.

On February 25, 2016, we purchased the 35.0 percent non-controlling interest in Travel Channel for $99.0 million, which resulted in our ownership increasing to 100.0 percent. As a result of this purchase, our dividends paid to non-controlling interests will no longer reflect quarterly impacts from Travel Channel’s operating results.

Gain(Loss) gain on sale of equity-method investmentinvestments totaled $208.2$191.8 million for the first quarter ofsix months ended June 30, 2016, due to the sale of our 7.3 percent equity interest in Fox Sports South.

Our effective income tax rate was 31.9 percent for the first quarter of 2016 compared with 30.0 percent for the first quarter of 2015, primarily driven by the impact of the $208.2 million pre-tax gain recognized ondriven by the sale of our 7.3 percent equity interest in Fox Sports South duringin the first quarter of 2016, partially offset by a $16.4 million loss incurred on the sale of a cost method investment in the second quarter of 2016.

Miscellaneous, net increased by $2.0 million, or 14.8 percent, primarily driven by a decrease of $3.9 million in foreign currency losses during the six months ended June 30, 2016 compared with the same period in 2015, partially offset by the release of a contingent liability during the six months ended June 30, 2015.  

Our effective income tax rate was 31.0 percent for the six months ended June 30, 2016 compared with 31.7 percent for the same period of 2015. The year-over-year variance was primarily driven by an increase in the tax benefits resulting from differences in the U.S. statutory rate and that of foreign jurisdictions in 2016 as well as a decrease in the foreign losses for which tax benefits were not recognized for the six months ended June 30, 2016. These items were primarily offset by a reduction in the tax benefit attributable to income allocated to our non-controlling interests.

Business Segment Results

As discussed in Note 17 - Segment Information to the condensed consolidated financial statements, our CODM evaluates the operating performance of our businesses and makes decisions about the allocation of resources to the businesses using a non-GAAP measure we call segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, investment results and certain other items included in net income determined in accordance with GAAP.

Total segment profit is the aggregate of the segment profit for each of our two reportable segments. Total segment profit is a non-GAAP financial measure and is not intended to replace operating income, the most directly comparable GAAP financial measure.  Our management believes that total segment profit is a useful measure of the operating profitability of our business since the measure allows for an evaluation of the performance of our segments without regard to the effect of interest, depreciation and


amortization and certain other items. For this reason, operating performance measures, such as total segment profit, are used by analysts and investors in our industry. Total segment profit is not a measure of consolidated operating results under U.S. GAAP and should not be considered superior to, as a substitute for or as an alternative to, operating income or any other measure of consolidated operating results under U.S. GAAP.

Items excluded from segment profit generally result from decisions made in prior periods or by corporate executives rather than the managers of the businesses.segments. Depreciation and amortization charges are thea result of decisions made in prior periods regarding the allocation of resources and are, therefore, excluded from this measure. Financing,segment profit. Also excluded from segment profit are financing, tax structurestructuring and divestiture decisions, which are generally made by corporate executives. Excluding these items from the performance measures of our businessessegments enables usmanagement to evaluate business segment operating performance based uponon current economic conditions and decisions made by thesegment managers of those businesses in the current period.

Information regarding the operating performance of our business segments and a reconciliation of such information to the condensed consolidated financial statements is as follows:

 

 

Three months ended March 31,

 

Three months ended June 30,

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

Change

 

2016

 

2015

 

% Change

 

2016

 

2015

 

% Change

 

Segment operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

702,195

 

 

$

638,904

 

 

 

9.9

%

$

752,321

 

$

715,100

 

5.2

%

$

1,454,516

 

$

1,354,004

 

7.4

%

International Networks

 

 

121,338

 

 

 

24,065

 

 

 

404.2

%

 

147,044

 

22,088

 

565.7

%

 

268,382

 

46,153

 

481.5

%

Corporate and Other

 

 

(6,655

)

 

 

(4,719

)

 

 

41.0

%

 

(6,594

)

 

(5,086

)

 

29.7

%

 

(13,249

)

 

(9,805

)

 

35.1

%

Total operating revenues

 

$

816,878

 

 

$

658,250

 

 

 

24.1

%

$

892,771

 

$

732,102

 

 

21.9

%

$

1,709,649

 

$

1,390,352

 

 

23.0

%

Cost of services, excluding depreciation and amortization

 

286,999

 

 

195,087

 

 

47.1

%

 

566,666

 

 

394,234

 

 

43.7

%

Selling, general and administrative

 

191,133

 

 

178,498

 

 

7.1

%

 

389,954

 

 

380,685

 

 

2.4

%

Total segment profit

 

414,639

 

 

358,517

 

 

15.7

%

 

753,029

 

 

615,433

 

 

22.4

%

Depreciation

 

16,089

 

14,798

 

8.7

%

 

33,628

 

31,693

 

6.1

%

Amortization

 

25,654

 

11,640

 

120.4

%

 

56,716

 

23,335

 

143.1

%

Loss (gain) on disposal of property and equipment

 

-

 

 

44

 

 

(100.0

)%

 

(242

)

 

2,560

 

 

(109.5

)%

Operating income

 

372,896

 

 

332,035

 

 

12.3

%

 

662,927

 

 

557,845

 

 

18.8

%

Interest expense, net

 

(33,175

)

 

(16,835

)

 

97.1

%

 

(66,920

)

 

(29,802

)

 

124.5

%

Equity in earnings of affiliates

 

21,712

 

27,290

 

(20.4

)%

 

47,390

 

46,235

 

2.5

%

Gain on derivatives

 

8,267

 

37,198

 

(77.8

)%

 

11,033

 

43,131

 

(74.4

)%

Gain on sale of investment

 

(16,373

)

 

-

 

NM

 

191,824

 

-

 

NM

 

Miscellaneous, net

 

(21,672

)

 

(13,194

)

 

64.3

%

 

(15,606

)

 

(13,596

)

 

14.8

%

Income from operations before income taxes

$

331,655

 

$

366,494

 

 

(9.5

)%

$

830,648

 

$

603,813

 

 

37.6

%

Segment profit (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

 

$

359,497

 

 

$

300,504

 

 

 

19.6

%

$

401,139

 

$

397,332

 

1.0

%

$

760,636

 

$

697,836

 

9.0

%

International Networks

 

 

9,789

 

 

 

(5,879

)

 

 

(266.5

)%

 

37,369

 

(10,495

)

 

(456.1

)%

 

47,158

 

(16,374

)

 

(388.0

)%

Corporate and Other

 

 

(30,896

)

 

 

(37,709

)

 

 

(18.1

)%

 

(23,869

)

 

(28,320

)

 

(15.7

)%

 

(54,765

)

 

(66,029

)

 

(17.1

)%

Total segment profit

 

 

338,390

 

 

 

256,916

 

 

 

31.7

%

 

414,639

 

 

358,517

 

 

15.7

%

 

753,029

 

 

615,433

 

 

22.4

%

Depreciation

 

 

17,539

 

 

 

16,895

 

 

 

3.8

%

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

 

 

165.6

%

(Gain) loss on disposal of property and equipment

 

 

(242

)

 

 

2,516

 

 

 

(109.6

)%

Operating expenses

 

 

48,359

 

 

 

31,106

 

 

 

55.5

%

Operating income

 

 

290,031

 

 

 

225,810

 

 

 

28.4

%

Interest expense, net

 

 

(33,745

)

 

 

(12,967

)

 

 

160.2

%

Equity in earnings of affiliates

 

 

25,678

 

 

 

18,945

 

 

 

35.5

%

Gain on derivatives

 

 

2,766

 

 

 

5,933

 

 

 

(53.4

)%

Gain on sale of equity-method investment

 

 

208,197

 

 

 

-

 

 

NM

 

Miscellaneous, net

 

 

6,066

 

 

 

(402

)

 

NM

 

Income from operations before income taxes

 

$

498,993

 

 

$

237,319

 

 

 

110.3

%

 

* NM designates the change is not meaningful


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

 

 

Three months ended March 31,

 

(in thousands)

 

2016

 

 

 

2015

 

Operating income

$

 

290,031

 

 

$

 

225,810

 

Depreciation

 

 

 

 

 

 

 

 

 

U.S. Networks

 

 

14,153

 

 

 

 

14,712

 

International Networks

 

 

3,125

 

 

 

 

1,129

 

Corporate and Other

 

 

261

 

 

 

 

1,054

 

Amortization of intangible assets:

 

 

 

 

 

 

 

 

 

U.S. Networks

 

 

10,021

 

 

 

 

9,940

 

International Networks

 

 

21,041

 

 

 

 

1,755

 

Corporate and Other

 

-

 

 

 

 

-

 

(Gain) loss on disposal of property and equipment:

 

 

 

 

 

 

 

 

 

U.S. Networks

 

 

42

 

 

 

 

3,547

 

International Networks

 

 

(284

)

 

 

 

-

 

Corporate and Other

 

 

-

 

 

 

 

(1,031

)

Total segment profit

$

 

338,390

 

 

$

 

256,916

 

U.S. Networks

U.S. Networks includes our six national television networks: HGTV, Food Network, Travel Channel, DIY Network, Cooking Channel and Great American Country. Additionally, U.S. Networks includes websites associated with the aforementioned television brands and other internet and mobile businesses serving home, food, travel and other lifestyle-related categories. U.S. Networks also includes our digital content studio, Scripps Networks Lifestyle Studios. We own 100.0 percent of each network, with the exception of Food Network and Cooking Channel, of which we own 68.7 percent. Each of our networks is distributed by cable and satellite distributors, telecommunication service providers and certain non-linear providers.providers, such as those providing streaming or on-demand services. U.S. Networks earns revenue primarily from the sale of advertising time and from distribution fees paid by distributors of our content. U.S. Networks also earns revenue from licensing of content to third parties and of brands for consumer products, such as videos, books, kitchenware and tools.products.

Programming expenses, employee costs and marketing and advertising expenses are the primary operating costs of U.S. Networks.


U.S. Networks’ Results of Operations

 

 

Three months ended March 31,

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

Change

 

2016

 

2015

 

% Change

 

 

2016

 

2015

 

% Change

 

Segment operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

487,285

 

 

$

428,551

 

 

 

13.7

%

$

540,979

 

$

496,879

 

8.9

%

 

$

1,028,264

 

$

925,430

 

11.1

%

Distribution

 

 

202,096

 

 

 

197,827

 

 

 

2.2

%

 

196,073

 

203,444

 

(3.6

)%

 

 

398,169

 

401,271

 

(0.8

)%

Other

 

 

12,814

 

 

 

12,526

 

 

 

2.3

%

 

15,269

 

 

14,777

 

 

3.3

%

 

 

28,083

 

 

27,303

 

 

2.9

%

Total segment operating revenues

 

 

702,195

 

 

 

638,904

 

 

 

9.9

%

Segment costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization of intangible

assets

 

 

203,359

 

 

 

184,239

 

 

 

10.4

%

Segment operating revenues

 

752,321

 

 

715,100

 

 

5.2

%

 

 

1,454,516

 

 

1,354,004

 

 

7.4

%

Segment operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization

 

211,040

 

179,050

 

17.9

%

 

 

414,399

 

363,289

 

14.1

%

Selling, general and administrative

 

 

139,339

 

 

 

154,161

 

 

 

(9.6

)%

 

140,142

 

 

138,718

 

 

1.0

%

 

 

279,481

 

 

292,879

 

 

(4.6

)%

Total segment costs and expenses

 

 

342,698

 

 

 

338,400

 

 

 

1.3

%

Segment profit

 

$

359,497

 

 

$

300,504

 

 

 

19.6

%

$

401,139

 

$

397,332

 

 

1.0

%

 

$

760,636

 

$

697,836

 

 

9.0

%

Depreciation

 

12,716

 

 

12,848

 

 

(1.0

)%

 

 

26,869

 

 

27,560

 

 

(2.5

)%

Amortization

 

10,022

 

10,021

 

0.0

%

 

 

20,043

 

19,961

 

0.4

%

Loss (gain) on disposal of property and equipment

 

-

 

 

34

 

 

(100.0

)%

 

 

42

 

 

3,581

 

 

(98.8

)%

Segment operating income

$

378,401

 

$

374,429

 

 

1.1

%

 

$

713,682

 

$

646,734

 

 

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental segment information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of affiliates

 

$

7,732

 

 

$

10,021

 

 

 

(22.8

)%

$

9,014

 

$

14,486

 

(37.8

)%

 

$

16,746

 

$

24,507

 

(31.7

)%

Program amortization

 

$

179,076

 

 

$

159,051

 

 

 

12.6

%

$

185,780

 

$

155,139

 

19.8

%

 

$

364,856

 

$

314,190

 

16.1

%

Program payments

 

$

196,755

 

 

$

195,686

 

 

 

0.5

%

$

193,503

 

$

157,430

 

22.9

%

 

$

390,258

 

$

353,116

 

10.5

%

Depreciation

 

$

14,153

 

 

$

14,712

 

 

 

(3.8

)%

Amortization of intangible assets

 

$

10,021

 

 

$

9,940

 

 

 

0.8

%

Capital expenditures

 

$

8,671

 

 

$

7,670

 

 

 

13.1

%

$

8,567

 

$

8,582

 

 

(0.2

)%

 

$

17,238

 

$

16,251

 

 

6.1

%

 


Three Months Ended March 31,June 30, 2016 Compared to the Three Months Ended March 31,June 30, 2015

U.S. Networks generated operating revenues of approximately $702.2$752.3 million and $638.9$715.1 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, which represented 86.0representing 84.3 percent and 97.197.7 percent of consolidated operating revenues in the respective periods and a $63.3$37.2 million, or 9.95.2 percent, increase year-over-year. Despite the 9.95.2 percent growth in U.S. Networks’ operating revenues forduring the first quarter ofthree months ended June 30, 2016 compared with the same period in 2015, the U.S. Networks’ contribution of operating revenues to consolidated operating revenues decreased on a percentage basis, primarily driven by the inclusion of TVN, in the first quarter of 2016, thereby increasing theInternational Networks’ contribution of International Networks’ operating revenues to consolidated operating revenues.

The year-over-year increase in U.S. Networks’ operating revenues included a $58.7$44.1 million, or 13.78.9 percent, growth in advertising revenues, primarily driven by positive pricing, reflecting strength in the advertising market for our lifestyle brands, coupled with ratings growth at allthe majority of our networks. Advertising revenues represented 69.471.9 percent and 67.169.5 percent of total operating revenues for U.S. Networks infor the first quarter ofthree months ended June 30, 2016 and 2015, respectively.

Advertising revenue growth was supplementedpartially offset by a $4.3$7.4 million, or 2.23.6 percent, increasedecrease in distribution fees,revenues, primarily driven by a one-time rate equalization due to the consolidation of certain distribution agreements, partially offset by negotiated contractual rate increases and revenues generated from new over-the-top and non-linear entrants, partially offset by a one-time rate equalization due to the consolidation of certain distribution agreements.such as those providing streaming or on-demand services.

Cost of services increased $19.1$32.0 million, or 10.417.9 percent, for the first quarter ofthree months ended June 30, 2016 compared with the first quartersame period in 2015, reflecting our continued investment in the improved quality and variety of programming on our networks. Program amortization represented 52.352.9 percent and 47.048.8 percent of U.S. Networks’ operating expenses for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. Cost of services also included $1.7$1.3 million of Reorganization costs during the three months ended March 31,June 30, 2016 and $1.5$0.9 million of costs related to the Restructuring Plan during the same period in 2015.

Selling, general and administrative increased $1.4 million, or 1.0 percent, for the three months ended June 30, 2016 compared with the respective period in 2015. Included in selling, general and administrative in the second quarter of 2016 were $2.4 million of Reorganization costs, partially offset by the timing of certain marketing programs, while $2.2 million of costs related to the Restructuring Plan were incurred in the second quarter of 2015.


Six months Ended June 30, 2016 Compared to the Six months Ended June 30, 2015

U.S. Networks generated operating revenues of approximately $1,454.5 million and $1,354.0 million for the six months ended June 30, 2016 and June 30, 2015, respectively, representing 85.1 percent and 97.4 percent of consolidated operating revenues in the respective periods and a $100.5 million, or 7.4 percent, increase year-over-year. Despite the 7.4 percent growth in U.S. Networks’ operating revenues during the six months ended June 30, 2016 compared with the same period in 2015, the U.S. Networks’ contribution of operating revenues to consolidated operating revenues decreased on a percentage basis, primarily driven by the inclusion of TVN, thereby increasing International Networks’ contribution of operating revenues to consolidated operating revenues.

The year-over-year increase in U.S. Networks’ operating revenues included a $102.8 million, or 11.1 percent, growth in advertising revenues, primarily driven by positive pricing, reflecting strength in the advertising market for our lifestyle brands, coupled with ratings growth at the majority of our networks. Advertising revenues represented 70.7 percent and 68.3 percent of total operating revenues for U.S. Networks for the six months ended June 30, 2016 and 2015, respectively.

Advertising revenue growth was partially offset by a $3.1 million, or 0.8 percent, decrease in distribution revenues, primarily driven by a one-time rate equalization due to the consolidation of certain distribution agreements, partially offset by negotiated contractual rate increases and revenues generated from new over-the-top and non-linear entrants, such as those providing streaming or on-demand services.

Cost of services increased $51.1 million, or 14.1 percent, for the six months ended June 30, 2016 compared with the same period in 2015, reflecting our continued investment in the improved quality and variety of programming on our networks. Program amortization represented 52.6 percent and 47.9 percent of U.S. Networks’ operating expenses for the six months ended June 30, 2016 and June 30, 2015, respectively. Cost of services also included $3.0 million of Reorganization costs during the six months ended June 30, 2016 and $2.4 million of costs related to the Restructuring Plan during the same period in 2015.

Selling, general and administrative decreased $14.8$13.4 million, or 9.64.6 percent, for the threesix months ended March 31,June 30, 2016 compared with the respective period in 2015, primarily driven by the timing of certain marketing programs and $1.8$4.0 million of costs related to the Restructuring Plan incurred induring the first quarter ofsix months ended June 30, 2015, partially offset by $2.1$4.5 million of Reorganization costs incurred induring the first quarter ofsix months ended June 30, 2016.  

U.S. Networks’ Supplemental Information

 

 

Three months ended March 31,

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

Change

 

 

2016

 

 

2015

 

 

% Change

 

 

2016

 

 

2015

 

 

% Change

 

Operating revenues by network:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HGTV

 

$

271,715

 

 

$

237,301

 

 

 

14.5

%

 

$

282,753

 

 

$

271,784

 

 

 

4.0

%

 

$

554,468

 

 

$

509,085

 

 

 

8.9

%

Food Network

 

 

229,298

 

 

 

217,298

 

 

 

5.5

%

 

 

240,902

 

 

 

228,069

 

 

 

5.6

%

 

 

470,200

 

 

 

445,367

 

 

 

5.6

%

Travel Channel

 

 

80,767

 

 

 

75,917

 

 

 

6.4

%

 

 

85,884

 

 

 

81,729

 

 

 

5.1

%

 

 

166,651

 

 

 

157,646

 

 

 

5.7

%

DIY Network

 

 

41,513

 

 

 

38,390

 

 

 

8.1

%

 

 

46,996

 

 

 

47,984

 

 

 

(2.1

)%

 

 

88,509

 

 

 

86,374

 

 

 

2.5

%

Cooking Channel

 

 

32,969

 

 

 

30,623

 

 

 

7.7

%

 

 

36,823

 

 

 

35,102

 

 

 

4.9

%

 

 

69,792

 

 

 

65,725

 

 

 

6.2

%

Great American Country

 

 

7,286

 

 

 

7,354

 

 

 

(0.9

)%

 

 

8,234

 

 

 

8,111

 

 

 

1.5

%

 

 

15,520

 

 

 

15,465

 

 

 

0.4

%

Digital Businesses

 

 

28,972

 

 

 

24,374

 

 

 

18.9

%

 

 

40,916

 

 

 

34,336

 

 

 

19.2

%

 

 

69,888

 

 

 

58,710

 

 

 

19.0

%

Other

 

 

10,160

 

 

 

8,152

 

 

 

24.6

%

 

 

9,943

 

 

 

9,220

 

 

 

7.8

%

 

 

20,103

 

 

 

17,372

 

 

 

15.7

%

Intrasegment eliminations

 

 

(485

)

 

 

(505

)

 

 

(4.0

)%

 

 

(130

)

 

 

(1,235

)

 

 

(89.5

)%

 

 

(615

)

 

 

(1,740

)

 

 

(64.7

)%

Total segment operating revenues

 

$

702,195

 

 

$

638,904

 

 

 

9.9

%

 

$

752,321

 

 

$

715,100

 

 

 

5.2

%

 

$

1,454,516

 

 

$

1,354,004

 

 

 

7.4

%

 

International Networks

International Networks includes TVN, which operates a portfolio of free-to-air and pay-TV lifestyle and entertainment networks, including TVN, TVN24, TVN Style, TTV, TVN Turbo, TVN24 Biznes i Świat. Also included in TVN is TVN Media, an advertising sales house. Additionally, International Networks includes the lifestyle-oriented networks available in the UK, other European markets, EMEA, APAC,  Latin America and Latin America.the Caribbean.

We currently broadcast internationally 36 channel feeds, reaching approximately 272 million cumulative subscribers under thedistribute HGTV, DIY, Food Network, AFC, Cooking Channel, Fine Living and Travel Channel brands, as well as the TVN network portfolio. Our broadcast networks are distributed in 29 languages, with channel feeds customized according to languageportfolio, in more than 175 countries and territories.territories around the world. Our networks are broadcast in 29 languages via 36 unique channel feeds reaching approximately 300 million cumulative subscribers. In addition to the broadcast networks, we also license a portion of our programming to other broadcasters around the world.


International Networks earns revenue primarily from the sale of advertising time and from distribution fees paid by distributors of our content. International Networks also earns revenue from licensing of content to third parties, commissions on ad sales and sales of merchandise inventory.

Satellite transmission fees, programming expenses, employee costs and marketing and advertising expenses are the primary operating costs of International Networks.

International Networks’ Results of Operations

 

 

Three months ended March 31,

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

(in thousands)

 

2016

 

 

2015

 

 

Change

 

 

2016

 

 

2015

 

 

$ Change

 

 

2016

 

 

2015

 

 

$ Change

 

Segment operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

84,570

 

 

$

6,717

 

 

 

1159.0

%

 

$

105,669

 

 

$

6,012

 

 

$

99,657

 

 

$

190,239

 

 

$

12,729

 

 

$

177,510

 

Distribution

 

 

25,972

 

 

 

11,181

 

 

 

132.3

%

 

 

27,378

 

 

 

11,773

 

 

 

15,605

 

 

 

53,350

 

 

 

22,954

 

 

 

30,396

 

Other

 

 

10,796

 

 

 

6,167

 

 

 

75.1

%

 

 

13,997

 

 

 

4,303

 

 

 

9,694

 

 

 

24,793

 

 

 

10,470

 

 

 

14,323

 

Total segment operating revenues

 

 

121,338

 

 

 

24,065

 

 

 

404.2

%

Segment costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

81,058

 

 

 

17,355

 

 

 

367.1

%

Segment operating revenues

 

 

147,044

 

 

 

22,088

 

 

 

124,956

 

 

 

268,382

 

 

 

46,153

 

 

 

222,229

 

Segment operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services, excluding depreciation and amortization

 

 

80,666

 

 

 

18,734

 

 

 

61,932

 

 

 

161,724

 

 

 

36,089

 

 

 

125,635

 

Selling, general and administrative

 

 

30,491

 

 

 

12,589

 

 

 

142.2

%

 

 

29,009

 

 

 

13,849

 

 

 

15,160

 

 

 

59,500

 

 

 

26,438

 

 

 

33,062

 

Total segment costs and expenses

 

 

111,549

 

 

 

29,944

 

 

 

272.5

%

Segment profit (loss)

 

$

9,789

 

 

$

(5,879

)

 

 

266.5

%

 

$

37,369

 

 

$

(10,495

)

 

$

47,864

 

 

$

47,158

 

 

$

(16,374

)

 

$

63,532

 

Depreciation

 

 

3,114

 

 

 

949

 

 

 

2,165

 

 

 

6,239

 

 

 

2,078

 

 

 

4,161

 

Amortization

 

 

15,632

 

 

 

1,619

 

 

 

14,013

 

 

 

36,673

 

 

 

3,374

 

 

 

33,299

 

Loss (gain) on disposal of property and equipment

 

 

-

 

 

 

9

 

 

 

(9

)

 

 

(284

)

 

 

9

 

 

 

(293

)

Segment operating income (loss)

 

$

18,623

 

 

$

(13,072

)

 

$

31,695

 

 

$

4,530

 

 

$

(21,835

)

 

$

26,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental information:

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental segment information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of affiliates

 

$

17,946

 

 

$

8,924

 

 

 

101.1

%

 

$

12,698

 

 

$

12,804

 

 

$

(106

)

 

$

30,644

 

 

$

21,728

 

 

$

8,916

 

Program amortization

 

$

44,386

 

 

$

5,971

 

 

 

643.4

%

 

$

41,335

 

 

$

7,111

 

 

$

34,224

 

 

$

85,721

 

 

$

13,082

 

 

$

72,639

 

Program payments

 

$

48,999

 

 

$

4,866

 

 

 

907.0

%

 

$

37,875

 

 

$

38,656

 

 

$

(781

)

 

$

86,874

 

 

$

43,522

 

 

$

43,352

 

Depreciation

 

$

3,125

 

 

$

1,129

 

 

 

176.8

%

Amortization of intangible assets

 

$

21,041

 

 

$

1,755

 

 

NM

 

Capital expenditures

 

$

2,674

 

 

$

280

 

 

 

855.0

%

 

$

4,385

 

 

$

496

 

 

$

3,889

 

 

$

7,059

 

 

$

776

 

 

$

6,283

 

 

Three Months Ended March 31,June 30, 2016 Compared to the Three Months Ended March 31,June 30, 2015

International Networks generated operating revenues of approximately $121.3$147.0 million and $24.1$22.1 million for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively, which represented 14.9representing 16.5 percent and 3.73.0 percent of consolidated operating revenues in the respective periods and a $97.3$125.0 million or 404.2 percent increase year-over-year, primarily driven by the inclusion of TVN. The increase in International Networks’ contribution of operating revenues to consolidated operating revenues on a percentage basis for the three months ended June 30, 2016 compared with the same period in 2015 is primarily driven by the inclusion of TVN, in the first quarter of 2016, thereby increasing theInternational Networks’ contribution of International Networks’ operating revenues to consolidated operating revenues.

The year-over-year increase in International Networks’ operating revenues included a $77.9$99.7 million or 1,159.0 percent, increase in advertising revenues, primarily driven by the inclusion of TVN and positive pricing. Advertising revenues represented 69.771.9 percent and 27.927.2 percent of total operating revenues for International Networks infor the first quarter ofthree months ended June 30, 2016 and 2015, respectively.

Advertising revenue growth was supplemented by a $14.8$15.6 million or 132.3 percent, increase in distribution fees,revenues, also primarily driven by the inclusion of TVN for the first quarter of 2016.TVN.

Cost of services increased $63.7$61.9 million or 367.1 percent, for the three months ended March 31,June 30, 2016 compared with the respective period in 2015, primarily due to the inclusion of TVN. Program amortization represented 39.837.7 percent and 19.921.8 percent of International Networks’ operating expenses for the three months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively.

Selling, general and administrative increased $17.9$15.2 million or 142.2 percent, for the three months ended March 31,June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN.

Amortization of intangible assets increased $14.0 million for the three months ended June 30, 2016 compared with the same period of 2015, primarily driven by the Acquisition.


Equity in earnings of affiliates increased $9.0decreased $0.1 million or 101.1 percent for the three months ended March 31,June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN’s equity investment results.


AmortizationSix months Ended June 30, 2016 Compared to the Six months Ended June 30, 2015

International Networks generated operating revenues of intangible assets reflectsapproximately $268.4 million and $46.2 million for the expense associatedsix months ended June 30, 2016 and June 30, 2015, respectively, representing 15.7 percent and 3.3 percent of consolidated operating revenues in the respective periods and a $222.2 million increase year-over-year, primarily driven by the inclusion of TVN. The increase in International Networks’ contribution of operating revenues to consolidated operating revenues on a percentage basis for the six months ended June 30, 2016 compared with intangible assetsthe same period in 2015 is primarily identified through business acquisitions. driven by the inclusion of TVN, thereby increasing International Networks’ contribution of operating revenues to consolidated operating revenues.

The year-over-year increase in International Networks’ operating revenues included a $177.5 million increase in advertising revenues, primarily driven by the inclusion of TVN and positive pricing. Advertising revenues represented 70.9 percent and 27.6 percent of total operating revenues for International Networks for the six months ended June 30, 2016 and 2015, respectively.

Advertising revenue growth was supplemented by a $30.4 million increase in distribution fees, also primarily driven by the inclusion of TVN.

Cost of services increased $125.6 million for the six months ended June 30, 2016 compared with the respective period in 2015, primarily due to the inclusion of TVN. Program amortization represented 38.7 percent and 20.9 percent of International Networks’ operating expenses for the six months ended June 30, 2016 and June 30, 2015, respectively.

Selling, general and administrative increased $33.1 million for the six months ended June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN.

Amortization of intangible assets increased $19.3$33.3 million or 1,098.9 percent, for the first quarter ofsix months ended June 30, 2016 compared with the first quarter ofsame period in 2015, primarily driven by the Acquisition.inclusion of TVN in 2016.

Equity in earnings of affiliates increased $8.9 million for the six months ended June 30, 2016 compared with the respective period in 2015, primarily driven by the inclusion of TVN’s equity investment results.

Corporate and Other

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

The Corporate and Other segment loss forincludes $0.2 million of Reorganization costs during the three months ended March 31,June 30, 2016 and March 31, 2015 includes $3.5 million of Reorganization costs and $1.4 million of TVN transaction and integration related expenses for the first quarter of 2016 and $10.2$3.7 million of TVN transaction and integration related expenses and $1.7$2.2 million of expenses related to the Restructuring Plan forduring the first quarterthree months ended June 30, 2015.  

The Corporate and Other loss includes $3.7 million of Reorganization costs and $2.1 million of TVN transaction and integration related expenses during the six months ended June 30, 2016 and $13.9 million of TVN transaction and integration related expenses and $3.9 million of expenses related to the Restructuring Plan during the six months ended June 30, 2015.  

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

Our primary sources of liquidity are cash and cash equivalents on hand, cash flows from operations, available borrowing capacity under our Amended Revolving Credit Facility and access to capital markets. Advertising providesprovided approximately 70.071.3 percent of total operating revenues for the year-to-date period, so cash flow from operating activities can be adversely affected during recessionary periods. Our cash and cash equivalents totaled $216.8$185.9 million at March 31,June 30, 2016 and $223.4 million at December 31, 2015. Our Amended Revolving Credit Facility permits $900.0 million in aggregate borrowings, with the option to increase up to $1,150.0 million, and expires in March 2020, with the exception of $32.5 million, which expires in March 2019. There were $65.0 million ofno borrowings outstanding under the Amended Revolving Credit Facility at March 31,June 30, 2016. In the fourth quarter of 2014, we issued $1,000.0 million


aggregate principal amount of Senior Notes whose funds were primarily used to repay the $885.0 million Senior Notes that matured in January 2015. In the second quarter of 2015, we issued $1,500.0 million aggregate principal amount of Senior Notes, whose net proceeds were primarily used to fund the Transactions, and also entered into the $250.0 million Term Loan agreement.  

We were in compliance with all financial covenants as of March 31,June 30, 2016.

Our cash flow year-to-date has primarily been used to fund acquisitions and investments, develop new businesses, pay dividends on our common stock and repay debt. We expect cash flow from operating activities in 2016 will provide sufficient liquidity to fund our normal operations, including repayment of the 2016 Notes.

Cash Flows

Cash and cash equivalents decreased $6.6 million and $723.4$37.5 million for the threesix months ended March 31,June 30, 2016 and March 31,increased $262.7 million June 30, 2015, respectively. Components of these changes are discussed below in more detail.

Operating Activities

Cash provided by operating activities totaled $322.7$449.8 million and $274.8$385.4 million for the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively.

Segment profitNet income totaled $338.4$573.3 million for the threesix months ended March 31,June 30, 2016 and $256.9$412.2 million for the threesix months ended March 31,June 30, 2015. Contributing to the increase in segment profitnet income were increased revenues and reduced marketing expenses, partially offset by a $56.3$119.3 million increase in program amortization.

Program payments exceeded program amortization by $26.8$35.5 million for the threesix months ended March 31,June 30, 2016 and $37.9$74.4 million for the threesix months ended March 31,June 30, 2015, reducing cash provided by operating activities for these periods. Cash provided by operating activities is also impacted by payments and refunds for income taxes and payments for interest. ForDuring the threesix months ended March 31,June 30, 2016, we made income tax payments of $10.5$202.6 million and paid interest of $2.4$52.1 million. ForDuring the threesix months ended March 31,June 30, 2015, we receivedmade income tax refundspayments of $35.8$113.9 million and paid interest of $16.4$41.1 million.


Investing Activities

Cash provided by investing activities totaled $219.6$190.6 million for the threesix months ended March 31,June 30, 2016, and cash used by investing activities totaled $46.9$683.9 million for the threesix months ended March 31,June 30, 2015. Capital expenditures totaled $11.3$24.3 million and $9.4$18.5 million for the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. WeDuring the six months ended June 30, 2016 we received $225.0 million of cash from the sale of our 7.3 percent equity interest in Fox Sports SouthSouth. During the six months ended June 30, 2015, we placed $652.4 million of cash in escrow to fund the Acquisition. Additionally, during the six months ended June 30, 2015, we received $63.0 million of settlements of derivatives, which were partially offset by a cash outflow of $16.0 million for the three months ended March 31, 2016, while a $16.0 million premium paid for a call option on Euros to fund the Transactions is included as a cash outflow for the three months ended March 31, 2015.Acquisition.

Financing Activities

Cash used in financing activities totaled $556.1 million and $949.8$671.3 million for the threesix months ended March 31,June 30, 2016, and March 31, 2015, respectively.cash provided by financing activities totaled $563.9 million for the six months ended June 30, 2015.

In June 2015, we issued $1,500.0 million aggregate principal amount of Senior Notes comprised of $600.0 million aggregate principal amount of the 2020 Notes, $400.0 million aggregate principal amount of the 2022 Notes and $500.0 million aggregate principal amount of the 2025 Notes. During the second quarter of 2015, we also entered into the $250.0 million Term Loan agreement that matures in 2017.

The Amended Revolving Credit Facility permits $900.0 million in aggregate borrowings and expires in March 2020, with the exception of $32.5 million which expires March 2019. During the threesix months ended March 31,June 30, 2016, we did not borrow any additional funds, but made repayments totaling $325.0$390.0 million under the Amended Revolving Credit Facility, resulting in $65.0 million ofno borrowings outstanding under the Amended Revolving Credit Facility at March 31,June 30, 2016. ForDuring the threesix months ended March 31June 30 2015, we borrowed $475.0$1,015.0 million under the Facility and made repayments of $125.0$815.0 million.

As a result of the Acquisition, we assumed the 2020 TVN Notes.


In November 2014, we issued $1,000.0 million aggregate principal amount of Senior Notes comprised of $500.0 million aggregate principal amount of the 2019 Notes and $500.0 million aggregate principal amount of the 2024 Notes. Net proceeds from these Senior Notes were utilized for general corporate purposes including, but not limited to, the repayment of our $885.0 million 3.55% Senior Notes that matured in January 2015.

We also have $500.0 million aggregate principal amount of the 2016 Notes.

We have share Repurchase Programs authorized by the Board that permit us to acquire the Company’s Class A Common Shares. During the threesix months ended March 31,June 30, 2016, we did not repurchase any shares. During the threesix months ended March 31,June 30, 2015, we repurchased 4.0 million shares for approximately $288.5 million, including 3.0 million shares repurchased for approximately $216.8 million from Scripps family members. As of March 31,June 30, 2016, $1,512.5 million in authorization remains available for repurchase under the Repurchase Programs. All shares repurchased under the Repurchase Programs are retired and returned to authorized and unissued shares. There is no expiration date for the Repurchase Programs, and we are under no commitment or obligation to repurchase any particular amount of Class A Common Shares under the Repurchase Programs.

We have paid quarterly dividends since our inception as a public company on July 1, 2008. During the first quarter of 2016, the Board approved an increase in the quarterly dividend rate to $0.25 per share from $0.23 per share. Total dividend payments to holders of our Class A Common Shares and Common Voting Shares were $32.3$64.7 million and $29.7$59.4 million for the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. We currently expect that quarterly cash dividends will continue to be paid in the future. However, future dividends are not guaranteed and are subject to our earnings, financial condition and capital requirements.

A non-controlling owner held a 35.0 percent residual interest in the Travel Channel.Channel as of December 31, 2015. On February 25, 2016, we acquired the residual interest for cash consideration of $99.0 million.

Pursuant to the terms of the Food Network Partnership agreement, the Partnership is required to distribute available cash to the general partners. Cash distributions to Food Network’s non-controlling interest partner were $89.3$125.6 million and $94.9$129.1 million for the threesix months ended March 31,June 30, 2016 and March 31,June 30, 2015, respectively. We did not have any cash distributions to Travel Channel’s non-controlling interest holder during the threesix months ended March 31,June 30, 2016 and March 31,had $6.7 million for the six months ended June 30, 2015, respectively. We expect cash distributions to non-controlling interest owners willto approximate $165.0 million in 2016.


QUANTITATIVE AND QUALITATIVE DISCLOSURESDISCLOSURES ABOUT MARKET RISK

We are exposed to market risk related to interest rates and foreign currency exchange rates. We use, or expect to use, derivative financial instruments to modify exposure to risks from fluctuations in interest rates and foreign currency exchange rates. In accordance with our policy, we do not use derivative instruments unless there is an underlying exposure, and we do not hold or enter into financial instruments for speculative trading purposes.

Our objectives in managing interest rate risk are to limit the impact of interest rate changes on our commitments, earnings and cash flows, and to reduce overall borrowing costs.

We are subject to interest rate risk associated with our Amended Revolving Credit Facility as borrowings bear interest at LIBOR plus a spread that is determined relative to our Company’s debt rating. Accordingly, the interest we pay on these borrowings is dependent on interest rate conditions and the timing of our financing needs. The Company issued $1,500.0 million aggregate principal amount of Senior Notes in June 2015, $1,000.0 million aggregate principal amount of Senior Notes in November 2014 and $500.0 million aggregate principal amount of Senior Notes in December 2011. We also have the TVN 2020 Notes outstanding. A 100 basis point increase in the interest rate would decrease the fair value of the aggregate principal amount of our total combined Senior Notes by approximately $155.3$153.6 million, whereas a 100 basis point decrease in the interest rate would increase the fair value of the aggregate principal amount of our total combined Senior Notes by approximately $132.8$134.6 million.


The following table presents additional information about market-risk-sensitive financial instruments:

 

 

As of March 31, 2016

 

 

As of December 31, 2015

 

 

 

 

 

 

Fair

 

 

 

 

 

 

Fair

 

 

As of June 30, 2016

 

 

As of December 31, 2015

 

(in thousands)

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

 

Cost

 

 

Fair Value

 

 

Cost

 

 

Fair Value

 

Financial instruments subject to interest rate risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amended Revolving Credit Facility

 

$

65,000

 

 

$

65,000

 

 

$

389,170

 

 

$

389,170

 

 

$

-

 

 

$

-

 

 

$

389,170

 

 

$

389,170

 

Term Loan

 

 

249,180

 

 

 

249,180

 

 

 

249,129

 

 

 

249,129

 

 

 

249,863

 

 

 

249,863

 

 

 

249,129

 

 

 

249,129

 

2.70% Senior Notes due 2016

 

 

499,399

 

 

 

504,265

 

 

 

499,174

 

 

 

504,415

 

 

 

499,624

 

 

 

503,765

 

 

 

499,174

 

 

 

504,415

 

2.75% Senior Notes due 2019

 

 

496,026

 

 

 

504,170

 

 

 

495,750

 

 

 

494,290

 

 

 

496,302

 

 

 

511,150

 

 

 

495,750

 

 

 

494,290

 

TVN 7.38% Senior Notes due 2020

 

 

412,572

 

 

 

408,883

 

 

 

399,986

 

 

 

408,110

 

 

 

402,273

 

 

 

404,554

 

 

 

399,986

 

 

 

408,110

 

2.80% Senior Notes due 2020

 

 

594,175

 

 

 

603,480

 

 

 

593,796

 

 

 

585,558

 

 

 

594,524

 

 

 

609,858

 

 

 

593,796

 

 

 

585,558

 

3.50% Senior Notes due 2022

 

 

395,521

 

 

 

399,588

 

 

 

395,309

 

 

 

388,348

 

 

 

395,703

 

 

 

414,124

 

 

 

395,309

 

 

 

388,348

 

3.90% Senior Notes due 2024

 

 

493,402

 

 

 

487,560

 

 

 

493,210

 

 

 

480,490

 

 

 

493,593

 

 

 

526,595

 

 

 

493,210

 

 

 

480,490

 

3.95% Senior Notes due 2025

 

 

494,918

 

 

 

494,265

 

 

 

494,748

 

 

 

478,475

 

 

 

495,056

 

 

 

527,685

 

 

 

494,748

 

 

 

478,475

 

Total debt

 

$

3,700,193

 

 

$

3,716,391

 

 

$

4,010,272

 

 

$

3,977,985

 

 

$

3,626,938

 

 

$

3,747,594

 

 

$

4,010,272

 

 

$

3,977,985

 

 

We are also subject to interest rate risk associated with the notes receivable acquired in the UKTV investment (see Note 7 – Investments). The notes accrue interest at variable rates related to either the spread over LIBOR or other identified market indices. Because interest on the note receivable is variable, the carrying amount of such note receivable is believed to approximate fair value.

We conduct business in various countries outside the United States, resulting in exposure to movements in foreign exchange rates when translating from the local currency to the functional currency (see Note 13- Foreign Exchange Risk Management).

CONTROLS AND PROCEDURES

The Company’s management is responsible for establishing and maintaining adequate internal controls designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. The company’s internal control over financial reporting includes those policies and procedures that:

 

1.

pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;

 

2.

provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and the directors of the Company; and

 

3.

provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.


All internal control systems, no matter how well designed, have inherent limitations, including the possibility of human error, collusion and the improper overriding of controls by management. Accordingly, even effective internal control can only provide reasonable but not absolute assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of internal control may vary over time.

The effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) was evaluated as of March 31,June 30, 2016. This evaluation was carried out under the supervision of and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures are effective as of March 31,June 30, 2016.

There were no changes to the Company’s internal controls over financial reporting (as defined in Exchange Act Rule 13a-15(f)) during the three months ended March 31,June 30, 2016 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. In making our assessment of changes in internal control over financial reporting, we excluded TVN, as we are currently assessing TVN’s control environment. TVN’s operating revenues for the three and six months ended March 31,June 30, 2016 were $97.8$120.1 million and $217.9 million, respectively, representing approximately 12.013.5 percent and 12.7 percent, respectively, of our consolidated operating revenues for the three and six months ended March 31,June 30, 2016. TVN’s assets totaled $2,677.0$2,562.1 million, and representedrepresenting approximately 40.339.3 percent of our consolidated assets at March 31,June 30, 2016. 

 

 


PART II

 

 

ITEM 1.

LEGAL PROCEEDINGS

We are involved in litigation arising in the ordinary course of business, none of which is expected to result in material loss.

ITEM 1A.

RISK FACTORS

A wide range of risks may affect our business and financial results, now and in the future; however, we consider the risks described in our 2015 Form 10-K to be the most significant.

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

There were no sales of unregistered equity securities during the quarter for which this report is filed.

We have share Repurchase Programs authorized by the Board that permit us to acquire the Company’s Class A Common Shares.

As of March 31,June 30, 2016, $1,512.5 million in authorization remains available for repurchase under the Repurchase Programs. There is no expiration date for the Repurchase Programs, and we are under no commitment or obligation to repurchase any particular amount of Class A Common Shares under the Repurchase Programs.

The following table provides information about Company purchases of equity securities that are registered by the Company pursuant to Section 12 of the Exchange Act during the quarter ended March 31,June 30, 2016:

 

Period

 

Total Number of

Shares Purchased

 

 

Average Price Paid per

Share

 

 

Total Number of Shares

Purchased as Part of

Publicly Announced Plans

or Programs

 

 

Maximum Dollar Value of

Shares that May Yet Be

Purchased Under

the Plans or Programs

 

1/1/16 - 1/31/16

 

 

-

 

 

$

-

 

 

 

-

 

 

$

1,512,536,943

 

2/1/16 - 2/29/16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,512,536,943

 

3/1/16 - 3/31/16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,512,536,943

 

Total

 

 

-

 

 

$

-

 

 

 

-

 

 

$

1,512,536,943

 

Period

 

Total Number of Shares Purchased

 

 

Average Price Paid per Share

 

 

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

 

 

Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs

 

4/1/16 - 4/30/16

 

 

-

 

 

$

-

 

 

 

-

 

 

$

1,512,536,943

 

5/1/16 - 5/31/16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,512,536,943

 

6/1/16 - 6/30/16

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,512,536,943

 

Total

 

 

-

 

 

$

-

 

 

 

-

 

 

$

1,512,536,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

There were no defaults upon senior securities during the quarter for which this report is filed.

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.

OTHER INFORMATION

None.

ITEM 6.

EXHIBITS

The information required by this item is filed as part of this Form 10-Q. See Index of Exhibits to this Form 10-Q.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

Dated: May 6,August 9, 2016

 

BY:

 

/s/ Lori A. Hickok

 

 

Lori A. Hickok

 

 

Executive Vice President and Chief Financial Officer

 

 

(Principal Financial and Accounting Officer)

 


INDEX OF EXHIBITS

Number and Description of Exhibit

 

  10.1

 

Amendment No. 3 to Employment Agreement between Scripps Networks Interactive, Inc. and Joseph G. NeCastro (incorporated by reference to Exhibit 10.34 to the Scripps Networks Interactive, Inc. Annual Report on Form 10-K, filed on February 25, 2016).

 

 

 

  10.2

 

Separation Agreement and General Release between Scripps Networks Interactive, Inc. and Joseph G. NeCastro (incorporated by reference to Exhibit 10.35 to the Scripps Networks Interactive, Inc. Annual Report on Form 10-K, filed on February 25, 2016).

 

 

 

  10.3

 

Membership Interest Purchase Agreement by and among Cox TMI, Inc., Cox Communications, Inc., Gulliver Media Holdings, LLC, Scripps Networks Interactive, Inc. and TCM Parent, LLC (incorporated by reference to Exhibit 10.42 to the Scripps Networks Interactive, Inc. Current Report on Form 8-K, filed on February 29, 2016).

 

 

 

  10.4

 

Purchase Agreement by and among FSN Southern Holdings, Inc., Scripps Networks, LLC and Fox-BRV Southern Sports Holdings, LLC (incorporated by reference to Exhibit 10.43 to the Scripps Networks Interactive, Inc. Current Report on Form 8-K, filed on February 29, 2016).

 

 

 

  31(a)

 

Section 302 Certifications

 

 

 

  31(b)

 

Section 302 Certifications

 

 

 

  32(a)

 

Section 906 Certifications *

 

 

 

  32(b)

 

Section 906 Certifications *

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

*

This exhibit is furnished herewith but will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934.

 

3943