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


Full Year 2017 Financial Highlights:

  • Record consolidated operating revenues of $3.6 billion, an increase of 4.7%;
  • Consolidated income from operations before income taxes of $1.3 billion, an increase of 2.6%;
  • Consolidated adjusted segment profit(1) of $1.5 billion, an increase of 2.2%;
  • Consolidated net income attributable to Scripps Networks Interactive of $623.9 million, a decrease of 7.4%; and
  • Consolidated adjusted net income(1) attributable to Scripps Networks Interactive of $752.6 million, an increase of 16.9%.

Fourth Quarter 2017 Financial Highlights:

  • Record consolidated operating revenues of $956.1 million, an increase of 7.6%;
  • Consolidated income from operations before income taxes of $325.9 million, an increase of 72.2%;
  • Consolidated adjusted segment profit(1) of $371.1 million, an increase of 9.0%;
  • Consolidated net income attributable to Scripps Networks Interactive of $65.9 million, an increase of 26.5%; and
  • Consolidated adjusted net income(1) attributable to Scripps Networks Interactive of $181.9 million, an increase of 46.2%.

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

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

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

Scripps Lifestyle Studios, the digital content division of Scripps Networks Interactive, delivered a record-breaking year, generating more than 19 billion global video views on various digital platforms, nearly three times more than the previous year. Video views benefited in part from the inclusion of millennial-targeted food content brand, Spoon University, the launch of the new food-focused digital brand, Genius Kitchen, and expansion of the Scripps Lifestyle Studios offering to international markets.

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

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

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

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

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

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

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

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

Fourth Quarter 2017 Segment Results

Segment Profit and Adjusted Segment Profit - Q4 2017 and 2016 
 U.S. Networks International Networks Corporate and Other Consolidated 
 Three months ended Three months ended Three months ended Three months ended 
 December 31, December 31, December 31, December 31, 
(in thousands)2017 2016 2017 2016 2017 2016 2017 2016 
Income (loss) from operations before income taxes$323,173 $308,023 $56,569 $(30,866)$(53,800)$(87,911)$325,942 $189,246 
Interest (expense) income, net (108) (67) 114  (4,344) (21,618) (25,501) (21,612) (29,912)
Equity in earnings of affiliates 3,291  2,995  6,286  12,524  -  -  9,577  15,519 
(Loss) gain on derivatives -  -  -  -  (1,848) 4,008  (1,848) 4,008 
Miscellaneous, net 3,504  3,654  15,244  3,538  1,203  (35,312) 19,951  (28,120)
Operating income (loss) 316,486  301,441  34,925  (42,584) (31,537) (31,106) 319,874  227,751 
Depreciation 10,882  15,285  3,493  3,240  618  (722) 14,993  17,803 
Amortization 10,978  10,079  15,883  30,876  -  -  26,861  40,955 
Goodwill write-down -  -  505  57,878  -  -  505  57,878 
Segment profit (loss) 338,346  326,805  54,806  49,410  (30,919) (31,828) 362,233  344,387 
Merger related expenses 504  -  2  -  8,402  -  8,908  - 
TVN transaction and integration expenses -  -  -  32  -  996  -  1,028 
TVN purchase price accounting impact -  -  -  (8,501) -  -  -  (8,501)
Reorganization costs -  1,779  -  -  -  1,815  -  3,594 
Adjusted segment profit (loss)$338,850 $328,584 $54,808 $40,941 $(22,517)$(29,017)$371,141 $340,508 
                         

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

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

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

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

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

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

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

Forward-Looking Statements
This press release contains certain forward-looking statements related to the company’s businesses that are based on management’s current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties that could cause actual results to differ materially from the expectations expressed in forward-looking statements, including changes in advertising demand and other economic conditions as well as other reasons described in our Securities and Exchange Commission filings, including those set forth in the Risk Factors section and under the caption entitled “Forward-Looking Statements” in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our most recently filed Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. The company undertakes no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date the statement is made.

About Scripps Networks Interactive, Inc.
Scripps Networks Interactive, Inc. (Nasdaq:SNI) is one of the leading developers of engaging lifestyle content in the home, food and travel categories for television, the Internet and emerging platforms. The company's lifestyle media portfolio includes leading TV and entertainment brands HGTV, Food Network, Travel Channel, DIY Network, Cooking Channel and Great American Country. Its digital division Scripps Lifestyle Studios, creates compelling content for online, social and mobile platforms. International operations include TVN, Poland’s premier multi-platform media company; UKTV, an independent commercial joint venture with BBC Worldwide; Asian Food Channel, the first pan-regional TV food network in Asia; and lifestyle channel Fine Living Network. The company’s global networks and websites reach millions of consumers across North and South America, Asia-Pacific, Europe, the Middle East and Africa. Scripps Networks Interactive is headquartered in Knoxville, Tenn. For more information, please visit http://www.scrippsnetworksinteractive.com.

Where to Find Additional Information
This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. This communication may be deemed to be solicitation material in respect of the proposed merger between Discovery and Scripps. In connection with the proposed merger, Discovery has filed a registration statement on Form S-4, containing a joint proxy statement/prospectus with the SEC, which was declared effective by the SEC on October 19, 2017. INVESTORS AND SECURITY HOLDERS ARE ADVISED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS, BECAUSE IT CONTAINS IMPORTANT INFORMATION. Investors and security holders may obtain a free copy of the joint proxy statement/prospectus and other documents filed by Discovery and Scripps with the SEC at http://www.sec.gov. Free copies of the joint proxy statement/prospectus and each company’s other filings with the SEC may also be obtained from the respective companies. Free copies of documents filed with the SEC by Scripps will be made available free of charge on Scripps’ investor relations website at http://ir.scrippsnetworksinteractive.com. Free copies of documents filed with the SEC by Discovery will be made available free of charge on Discovery’s investor relations website at www.corporate.discovery.com.

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

Contact: Scripps Networks Interactive, Inc.
Investors: Mike Gallentine, 865-560-4473, MGallentine@scrippsnetworks.com;
Media: Dylan Jones, 865-560-5068, DJones@scrippsnetworks.com; or
Kristin Alm, 865-560-4316, KAlm@scrippsnetworks.com

                 
SCRIPPS NETWORKS INTERACTIVE, INC.                
CONSOLIDATED STATEMENTS OF OPERATIONS 
(in thousands, except per share data)    
 Three months ended December 31, Year ended December 31, 
       % Change       % Change 
 2017 2016 Fav /
(Unfav)
 2017 2016 Fav /
(Unfav)
 
Operating revenues:                  
Advertising$678,105 $641,475  5.7%$2,505,257 $2,416,403  3.7%
Distribution 244,275  221,151  10.5% 955,404  894,367  6.8%
Other 33,736  26,075  29.4% 101,146  90,665  11.6%
Total operating revenues 956,116  888,701  7.6% 3,561,807  3,401,435  4.7%
Operating expenses:                  
Cost of services, excluding depreciation and amortization 356,812  328,355  (8.7)% 1,253,994  1,193,228  (5.1)%
Selling, general and administrative 237,071  215,959  (9.8)% 881,030  806,733  (9.2)%
Depreciation 14,993  17,803  15.8% 58,349  71,559  18.5%
Amortization 26,861  40,955  34.4% 93,516  123,442  24.2%
Goodwill write-down 505  57,878  99.1% 505  57,878  99.1%
Total operating expenses 636,242  660,950  3.7% 2,287,394  2,252,840  (1.5)%
Operating income 319,874  227,751  40.4% 1,274,413  1,148,595  11.0%
Interest expense, net (21,612) (29,912) 27.7% (93,159) (129,441) 28.0%
Equity in earnings of affiliates 9,577  15,519  (38.3)% 59,758  71,382  (16.3)%
(Loss) gain on derivatives (1,848) 4,008  (146.1)% (11,302) 17,868  (163.3)%
(Loss) gain on sale of investments -  - NM  (1,026) 191,824  (100.5)%
Miscellaneous, net 19,951  (28,120) 170.9% 82,526  (22,450) 467.6%
Income from operations before income taxes 325,942  189,246  72.2% 1,311,210  1,277,778  2.6%
Provision for income taxes 210,166  96,937  (116.8)% 496,859  430,330  (15.5)%
Net income 115,776  92,309  25.4% 814,351  847,448  (3.9)%
Less: net income attributable to non-controlling interests (49,904) (40,216) (24.1)% (190,416) (173,853) (9.5)%
Net income attributable to SNI$65,872 $52,093  26.5%$623,935 $673,595  (7.4)%
                   
Net income attributable to SNI Class A Common and Common Voting shareholders per share of common stock:                  
Basic$0.51 $0.40  27.5%$4.79 $5.20  (7.9)%
Diluted$0.50 $0.40  25.0%$4.76 $5.18  (8.1)%
Weighted average shares outstanding:                  
Basic 130,392  129,661     130,217  129,529    
Diluted 131,353  130,350     131,063  130,104    
                   

 

SCRIPPS NETWORKS INTERACTIVE, INC.        
CONSOLIDATED BALANCE SHEETS  
(in thousands, except share and par value amounts) 
 
 December 31, 
 2017 2016 
ASSETS        
Current assets:        
Cash and cash equivalents $130,357  $122,937 
Accounts receivable, net of allowances: 2017 - $13,162; 2016 - $26,118  914,812   808,133 
Programs and program licenses, net  634,588   591,378 
Prepaid expenses and other current assets  68,763   135,651 
Total current assets  1,748,520   1,658,099 
Programs and program licenses, net (less current portion)  474,714   500,022 
Investments  740,810   699,481 
Property and equipment, net of accumulated depreciation: 2017 - $370,826; 2016 - $354,435  333,068   286,399 
Goodwill, net  1,819,693   1,642,169 
Intangible assets, net  1,109,672   1,092,682 
Deferred income taxes  104,859   175,291 
Other non-current assets  190,344   146,151 
Total Assets $6,521,680  $6,200,294 
LIABILITIES AND EQUITY        
Current liabilities:        
Accounts payable $48,149  $42,223 
Accrued liabilities  189,656   152,480 
Employee compensation and benefits  102,327   123,506 
Program rights payable  85,004   70,403 
Deferred revenue  148,134   77,987 
Current portion of debt     249,932 
Total current liabilities  573,270   716,531 
Debt (less current portion)  2,522,005   2,952,454 
Other non-current liabilities  315,217   302,881 
Total liabilities  3,410,492   3,971,866 
Commitments and contingencies (Note 20)        
Shareholders' equity:        
Scripps Networks Interactive ("SNI") shareholders’ equity:        
Preferred stock, $0.01 par - authorized: 25,000,000 shares; none outstanding      
Common stock, $0.01 par:        
Class A Common Shares - authorized: 240,000,000 shares; issued and outstanding: 2017 - 96,204,627 shares; 2016 - 95,491,477 shares  962   954 
Common Voting Shares - authorized: 60,000,000 shares; issued and outstanding: 2017 - 33,850,481 shares; 2016 - 33,850,481 shares  339   339 
Total common stock  1,301   1,293 
Additional paid-in capital  1,448,723   1,390,411 
Retained earnings  1,341,974   871,766 
Accumulated other comprehensive loss  (13,809)  (363,701)
SNI shareholders’ equity  2,778,189   1,899,769 
Non-controlling interest (Note 17)  332,999   328,659 
Total equity  3,111,188   2,228,428 
Total Liabilities and Equity $6,521,680  $6,200,294 
         

 

SCRIPPS NETWORKS INTERACTIVE, INC.            
CONSOLIDATED STATEMENTS OF CASH FLOWS            
(in thousands)   
  Year ended December 31, 
  2017  2016  2015 
Operating Activities:            
Net income $814,351  $847,448  $778,473 
Adjustments to reconcile net income to cash provided by operating activities:            
Depreciation  58,349   71,559   73,112 
Amortization  93,516   123,442   68,647 
Goodwill write-down  505   57,878    
Investment write-down     10,701    
Program amortization  997,862   934,419   783,456 
Program payments  (993,420)  (915,486)  (875,554)
Equity in earnings of affiliates  (59,758)  (71,382)  (80,916)
Share-based compensation  40,219   35,198   29,568 
Loss (gain) on derivatives  11,302   (17,868)  (50,256)
Loss (gain) on sale of investments  1,026   (191,824)   
(Gain) loss on foreign currency transactions  (86,690)  16,137   22,430 
Dividends received from equity investments  77,780   65,277   93,624 
Deferred income taxes  67,854   (10,427)  (24,678)
Changes in working capital accounts:            
Accounts receivable, net  (86,022)  (2,462)  (79,070)
Other assets  8,962   (17,657)  (12,702)
Accounts payable  1,926   8,887   (1,501)
Deferred revenue  70,252   (17,150)  44,040 
Accrued / refundable income taxes  94,371   29,480   41,201 
Other liabilities  (32,304)  11,790   32,360 
Other, net  (24,287)  (19,134)  (29,250)
Cash provided by operating activities  1,055,794   948,826   812,984 
Investing Activities:            
Additions to property and equipment  (75,641)  (74,406)  (52,480)
Collections of note receivable  4,547   4,073   4,655 
Purchase of investments  (21,112)  (15,916)  (35,023)
Sale of investments  46,733   226,484    
Purchase of subsidiary companies, net of cash acquired  (10,320)  (450)  (539,309)
Investment in intangible     (11,634)   
Foreign currency call option premium        (16,000)
Settlements of derivatives  (11,302)  18,482   65,824 
Other, net  2,079   (5,902)  (32,167)
Cash (used in) provided by investing activities  (65,016)  140,731   (604,500)
Financing Activities:            
Proceeds from debt  630,000   475,000   3,180,764 
Repayments of debt  (1,315,000)  (890,000)  (1,930,000)
Debt issuance costs        (14,491)
Early extinguishment of debt     (380,648)  (652,104)
Purchases of non-controlling interests  (15)  (103,500)  (853,853)
Dividends paid to non-controlling interests  (186,116)  (157,687)  (189,539)
Dividends paid  (156,684)  (129,725)  (118,857)
Repurchases of Class A Common Shares        (288,502)
Proceeds from stock options  23,662   15,110   9,207 
Other, net  1,070   (3,993)  (18,368)
Cash used in financing activities  (1,003,083)  (1,175,443)  (875,743)
Effect of exchange rate changes on cash and cash equivalents  19,725   (14,621)  12,539 
Increase (decrease) in cash and cash equivalents  7,420   (100,507)  (654,720)
Cash and cash equivalents - beginning of period  122,937   223,444   878,164 
Cash and cash equivalents - end of period $130,357  $122,937  $223,444 
Supplemental Cash Flow Disclosures:            
Interest paid, excluding amounts capitalized $93,472  $131,158  $95,336 
Income taxes paid $341,801  $408,275  $318,920 

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

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

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

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

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

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

Segment Profit and Adjusted Segment Profit - Q4 2017 and 2016 
 U.S. Networks International Networks Corporate and Other Consolidated 
 Three months ended Three months ended Three months ended Three months ended 
 December 31, December 31, December 31, December 31, 
(in thousands)2017 2016 2017 2016 2017 2016 2017 2016 
Income (loss) from operations before income taxes$323,173 $308,023 $56,569 $(30,866)$(53,800)$(87,911)$325,942 $189,246 
Interest (expense) income, net (108) (67) 114  (4,344) (21,618) (25,501) (21,612) (29,912)
Equity in earnings of affiliates 3,291  2,995  6,286  12,524  -  -  9,577  15,519 
(Loss) gain on derivatives -  -  -  -  (1,848) 4,008  (1,848) 4,008 
Miscellaneous, net 3,504  3,654  15,244  3,538  1,203  (35,312) 19,951  (28,120)
Operating income (loss) 316,486  301,441  34,925  (42,584) (31,537) (31,106) 319,874  227,751 
Depreciation 10,882  15,285  3,493  3,240  618  (722) 14,993  17,803 
Amortization 10,978  10,079  15,883  30,876  -  -  26,861  40,955 
Goodwill write-down -  -  505  57,878  -  -  505  57,878 
Segment profit (loss) 338,346  326,805  54,806  49,410  (30,919) (31,828) 362,233  344,387 
Merger related expenses 504  -  2  -  8,402  -  8,908  - 
TVN transaction and integration expenses -  -  -  32  -  996  -  1,028 
TVN purchase price accounting impact -  -  -  (8,501) -  -  -  (8,501)
Reorganization costs -  1,779  -  -  -  1,815  -  3,594 
Adjusted segment profit (loss)$338,850 $328,584 $54,808 $40,941 $(22,517)$(29,017)$371,141 $340,508 
                         

 

Segment Profit and Adjusted Segment Profit - Year-to-Date 2017 and 2016 
 U.S. Networks International Networks Corporate and Other Consolidated 
 Year ended Year ended Year ended Year ended 
 December 31, December 31, December 31, December 31, 
(in thousands)2017 2016 2017 2016 2017 2016 2017 2016 
Income (loss) from operations before income taxes$1,375,928 $1,559,099 $127,622 $68,229 $(192,340)$(349,550)$1,311,210 $1,277,778 
Interest (expense) income, net (491) (232) 616  (25,042) (93,284) (104,167) (93,159) (129,441)
Equity in earnings of affiliates 20,292  23,943  39,466  47,439  -  -  59,758  71,382 
(Loss) gain on derivatives -  -  -  -  (11,302) 17,868  (11,302) 17,868 
Gain (loss) on sale of investments -  208,197  (526) -  (500) (16,373) (1,026) 191,824 
Miscellaneous, net 11,777  13,259  28,935  98,740  41,814  (134,449) 82,526  (22,450)
Operating income (loss) 1,344,350  1,313,932  59,131  (52,908) (129,068) (112,429) 1,274,413  1,148,595 
Depreciation 43,288  59,298  12,546  12,205  2,515  56  58,349  71,559 
Amortization 40,691  40,220  52,825  83,222  -  -  93,516  123,442 
Goodwill write-down -  -  505  57,878  -  -  505  57,878 
Segment profit (loss) 1,428,329  1,413,450  125,007  100,397  (126,553) (112,373) 1,426,783  1,401,474 
Merger related expenses 1,411  -  2  -  27,856  -  29,269  - 
TVN transaction and integration expenses -  17  -  11,168  -  3,953  -  15,138 
TVN purchase price accounting impact -  -  -  (8,501) -  -  -  (8,501)
Restructuring costs -  (29) -  -  -  (281) -  (310)
Reorganization costs -  10,565  -  -  -  5,784  -  16,349 
Adjusted segment profit (loss)$1,429,740 $1,424,003 $125,009 $103,064 $(98,697)$(102,917)$1,456,052 $1,424,150 
                         

 

Adjusted Net Income - Q4 2017 
 Three months ended December 31, 2017 
(in thousands, except per share data)Cost of
services,
excluding
depreciation
and
amortization
 Selling,
general and
administrative
 Depreciation
and
amortization
 Loss on
derivatives
 Loss on
sale of
investments
 Miscellaneous,
net
 Provision
for
income
taxes
 Net
income
attributable
to SNI (A)
 Earnings
per
diluted
share
 
GAAP measure                           
As reported$356,812 $237,071 $41,854 $(1,848)$- $19,951 $210,166 $65,872 $0.50 
Merger related expenses (193) (8,715) -  -  -  -  -  5,523  0.04 
Tax law changes impact -  -  -  -  -  -  (110,493) 110,493  0.84 
As adjusted$356,619 $228,356 $41,854 $(1,848)$- $19,951 $99,673 $181,888 $1.38 
                            
(A) Merger related expenses tax effected at 38% statutory tax rate. 

 

Adjusted Net Income - Q4 2016 
 Three months ended December 31, 2016 
(in thousands, except per share data)Cost of
services,
excluding
depreciation
and
amortization
 Selling,
general and
administrative
 Depreciation
and
amortization
 Goodwill
write-down
 Gain on
derivatives
 Gain on
sale of
investments
 Miscellaneous,
net
 Net
income
attributable
to SNI (A)
 Earnings
per
diluted
share
 
GAAP measure                           
As reported$328,355 $215,959 $58,758 $57,878 $4,008 $- $(28,120)$52,093 $0.40 
Goodwill write-down -  -  -  (57,878) -  -  -  57,878  0.44 
Intangible assets write-down -  -  (15,943) -  -  -  -  13,233  0.10 
Investments write-down -  -  -  -  -  -  10,701  8,668  0.07 
TVN transaction and integration expenses -  (1,028) -  -  -  -  -  637  - 
Reorganization costs (1,568) (2,026) -  -  -  -  -  2,228  0.02 
Gain on extinguishment of debt -  -  -  -  -  -  (4,254) (3,446) (0.03)
TVN purchase price accounting impact 8,501  -  -  -  -  -  -  (6,886) (0.05)
As adjusted$335,288 $212,905 $42,815 $- $4,008 $- $(21,673)$124,406 $0.95 
                            
(A) Items tax effected at 38% statutory tax rate, with the exception of the following: $57.9 million goodwill write-down, which has a 0% effective tax rate; $15.9 million intangible assets write-down, which has a 17% effective tax rate; and $4.3 million gain on extinguishment of debt, $10.7 million investments write-down and $8.5 million TVN purchase price accounting impact, which have a 19% effective tax rate. 

 

Adjusted Net Income - Year-to-Date 2017 
 Year ended December 31, 2017 
(in thousands, except per share data)Cost of
services,
excluding
depreciation
and
amortization
 Selling,
general and
administrative
 Depreciation
and
amortization
 Loss on
derivatives
 Loss on
sale of
investments
 Miscellaneous,
net
 Provision
for
income
taxes
 Net
income
attributable
to SNI (A)
 Earnings
per
diluted
share
 
GAAP measure                          
As reported$1,253,994 $881,030 $151,865 $(11,302)$(1,026)$82,526 $496,859 $623,935 $4.76 
Merger related expenses (428) (28,841) -  -  -  -  -  18,147  0.14 
Tax law changes impact -  -  -  -  -  -  (110,493) 110,493  0.84 
As adjusted$1,253,566 $852,189 $151,865 $(11,302)$(1,026)$82,526 $386,366 $752,575 $5.74 
                            
(A) Merger related expenses tax effected at 38% statutory tax rate. 

 

Adjusted Net Income - Year-to-Date 2016 
 Year ended December 31, 2016 
(in thousands, except per share data)Cost of
services,
excluding
depreciation
and
amortization
 Selling,
general and
administrative
 Depreciation
and
amortization
 Goodwill
write-down
 Gain on
derivatives
 Gain on
sale of
investments
 Miscellaneous,
net
 Net
income
attributable
to SNI (A)
 Earnings
per
diluted
share
 
GAAP measure                           
As reported$1,193,228 $806,733 $195,001 $57,878 $17,868 $191,824 $(22,450)$673,595 $5.18 
Goodwill write-down -  -  -  (57,878) -  -  -  57,878  0.44 
Intangible assets write-down -  -  (15,943) -  -  -  -  13,233  0.10 
Investments write-down -  -  -  -  -  -  10,701  8,668  0.07 
TVN transaction and integration expenses (17) (15,121) -  -  -  -  -  11,505  0.09 
Restructuring costs -  310  -  -  -  -  -  (192) - 
Reorganization costs (5,546) (10,803) -  -  -  -  -  10,136  0.08 
Gain on extinguishment of debt -  -  -  -  -  -  (6,650) (5,387) (0.04)
TVN purchase price accounting impact 8,501  -  -  -  -  -  -  (6,886) (0.05)
Sale of investments -  -  -  -  -  (191,824) -  (118,931) (0.91)
As adjusted$1,196,166 $781,119 $179,058 $- $17,868 $- $(18,399)$643,619 $4.96 
                            
(A) Items tax effected at 38% statutory tax rate, with the exception of the following: $57.9 million goodwill write-down, which has a 0% effective tax rate; $15.9 million intangible assets write-down, which has a 17% effective tax rate; and $11.2 million TVN transaction and integration expenses, $6.7 million gain on extinguishment of debt, $10.7 million investments write-down and $8.5 million TVN purchase price accounting impact, which have a 19% effective tax rate. 

 

Free Cash Flow - 2017 and 2016
 
 Year ended December 31, 
(in thousands) 2017  2016 
Cash provided by operating activities$1,055,794 $948,826 
Dividends paid to non-controlling interests (186,116) (157,687)
Additions to property and equipment (75,641) (74,406)
Free cash flow$794,037 $716,733 
       

 

U.S Networks Segment Operating Revenues by Network – 2017 and 2016                  
                   
 Three months ended December 31 Year ended December 31, 
(in thousands)2017 2016 % Change 2017 2016 % Change 
Network                  
HGTV$280,854 $269,390  4.3%$1,138,107 $1,089,616  4.5%
Food Network 257,030  245,034  4.9% 965,567  932,617  3.5%
Travel Channel 79,783  78,968  1.0% 325,617  321,209  1.4%
DIY Network 38,914  39,344  (1.1)% 162,035  167,944  (3.5)%
Cooking Channel 37,086  37,004  0.2% 144,812  141,218  2.5%
Great American Country 6,537  6,857  (4.7)% 27,546  29,496  (6.6)%
Digital 48,659  43,424  12.1% 163,922  149,815  9.4%
Other 10,455  10,797  (3.2)% 41,601  41,259  0.8%
Intrasegment eliminations (575) (173) (232.4)% (2,165) (1,750) (23.7)%
Segment operating revenues$758,743 $730,645  3.8%$2,967,042 $2,871,424  3.3%
Type                  
Advertising$529,919 $523,330  1.3%$2,069,422 $2,029,095  2.0%
Distribution 213,637  193,404  10.5% 840,175  785,849  6.9%
Other 15,187  13,911  9.2% 57,445  56,480  1.7%
Segment operating revenues$758,743 $730,645  3.8%$2,967,042 $2,871,424  3.3%