• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    DISCOVERY, INC. REPORTS FOURTH-QUARTER AND FULL YEAR 2021 RESULTS

    2/24/22 7:00:00 AM ET
    $DISCA
    $DISCB
    $DISCK
    Television Services
    Consumer Services
    Television Services
    Consumer Services
    Get the next $DISCA alert in real time by email

    NEW YORK, Feb. 24, 2022 /PRNewswire/ -- Discovery, Inc. ("Discovery" or the "Company") (NASDAQ:DISCA, DISCB, DISCK))) today reported financial results for the quarter and year ended December 31, 2021.

    David Zaslav, President and Chief Executive Officer of Discovery said, "2021 was by all measures an exceptional year for our company, in which we achieved significant operational, financial, and strategic objectives. We grew our global DTC paying subscribers to 22 million, a tailwind for our strong distribution revenue growth of 11%, while global advertising revenues grew 10% due to continued strength in our key markets and share gains. Additionally, we ended the year with nearly $4 billion of cash on hand and generated robust cash flows, supporting our ability to invest in growth initiatives. Further, the successful recent broadcast of our second Winter Olympic Games across Europe, on the heels of our first broadcast of the Summer Olympic Games, underscores one of our key differentiators: in-language and locally relevant content. All of which position us well to take advantage of the remarkable opportunities ahead for Warner Bros. Discovery, which we believe will be among the world's most dynamic media companies."

    Zaslav continued, "We, of course, are pleased to receive unconditional clearance from the European Commission, the expiration of the HSR waiting period, and clearance from other key international markets, and AT&T having received a favorable private letter ruling from the IRS. We also filed our merger proxy earlier this month and have scheduled our stockholder meeting for March 11th. Following the vote, and assuming the deal is approved by our stockholders, we expect to be on track to close in Q2."

    Financial Highlights

    • Q4 total revenues of $3,187 million increased 10%, or increased 11% ex-FX(1), compared to the prior year quarter.

      –     Q4 U.S. advertising revenues increased 5% and distribution revenues increased 17%; and

      –     Q4 International advertising revenues increased 10%, or 12% ex-FX, and distribution revenues increased 2%, or 5% ex-FX.
    • Net income available to Discovery, Inc. was $38 million and $1,006 million in Q4 and the full year 2021, respectively.
    • Total Adjusted OIBDA(2) was $1,137 million and $3,817 million in Q4 and the full year 2021, respectively.
    • Q4 cash provided by operating activities was $884 million and free cash flow(3) was $784 million.
    • Full year cash provided by operating activities was $2,798 million and free cash flow was $2,425 million, representing a 64% Adjusted OIBDA to free cash flow conversion rate.
    • Ended 2021 with $3.9 billion of cash and cash equivalents, gross debt(4) of $15.4 billion, and net leverage(4) of 3.0x.

     



    Three Months Ended December 31,



    Twelve Months Ended December 31,

    Dollars in millions, except per share amounts

    2021



    2020



    % Change

    Ex-FX(1)



    2021



    2020



    % Change

    Ex-FX(1)

    Total revenue

    $      3,187



    $      2,886



    10     %

    11      %



    $   12,191



    $   10,671



    14     %

    14     %

    Net income available to Discovery, Inc.

    $           38



    $         271



    (86)     %





    $     1,006



    $     1,219



    (17)     %



    Total Adjusted OIBDA

    $      1,137



    $      1,002



    13     %

    15     %



    $     3,817



    $     4,196



    (9)      %

    (8)      %

    Diluted earnings per share

    $        0.08



    $        0.42



    (81)     %





    $       1.54



    $       1.81



    (15)     %



    Cash provided by operating activities

    $         884



    $         553



    60     %





    $     2,798



    $     2,739



    2     %



    Free cash flow

    $         784



    $         441



    78     %





    $     2,425



    $     2,337



    4     %



    Operational Highlights

    • Ended 2021 with 22 million DTC Subscribers(5), an increase of 2 million subscribers since the end of Q3.
    • Generated $450 million of Next Generation Revenues(5) in Q4, and roughly $1.6 billion of Next Generation Revenues in 2021, growth of 80% versus the prior year.
    • Successfully transitioned the entirety of our discovery+ subscriber base across Europe onto the same technology platform as the U.S., which will deliver a more personalized content and viewing experience, and we expect will drive better consumer engagement and lower churn, as well as enabling an ad-lite advertising offering in key markets, beginning in March in the UK.
    • Broadcast the Olympic Winter Games from Beijing and produced strong results across Discovery's European television network and streaming products. discovery+ drove an increased number of new paid streaming subscribers, the total of which exceeded PyeongChang 2018 by almost 50%. Additionally, well over half of all new Olympics subscribers engaged with discovery+'s entertainment content, reinforcing the increased depth and value of our offering.

    Segment Results

    U.S. Networks



    Three Months Ended December 31,



    Twelve Months Ended December 31,

    Dollars in millions

    2021



    2020



    % Change



    2021



    2020



    % Change

    Advertising

    $            1,098



    $            1,048



    5     %



    $            4,188



    $            4,012



    4     %

    Distribution

    832



    709



    17     %



    3,297



    2,852



    16     %

    Other

    95



    21



    NM



    177



    85



    NM

    Total revenues

    $            2,025



    $            1,778



    14     %



    $            7,662



    $            6,949



    10     %

    Costs of revenues, excluding depreciation & amortization

    507



    509



    —      %



    1,841



    1,843



    —      %

    Selling, general & administrative(6)

    414



    323



    28     %



    1,881



    1,131



    66     %

    Adjusted OIBDA

    $            1,104



    $               946



    17     %



    $            3,940



    $            3,975



    (1)      %



    NM: Not measurable

    Fourth-Quarter 2021

    • U.S. Networks revenues increased 14% compared to the prior year quarter to $2,025 million.

      –     Advertising revenue increased 5% primarily due to higher pricing, the continued monetization of content offerings on our next generation platforms, and higher inventory, partially offset by secular declines in the pay-TV ecosystem and lower overall ratings.

      –     Distribution revenue increased 17% primarily driven by the growth of discovery+ and increases in contractual affiliate rates, partially offset by a decline in linear subscribers.

      –     Subscribers to our fully distributed linear networks at December 31, 2021 were 4% lower than at December 31, 2020. Total subscribers to our linear networks were 8% lower, or 5% lower excluding the impact from the sale of our Great American Country linear network.

      –     Other revenue increased $74 million primarily driven by a nonrecurring item.

       
    • Total operating expenses increased 11% compared to the prior year quarter to $921 million.

      –     Costs of revenues were flat as more efficient spend on our linear networks was offset by third-party app store fees and content investment in discovery+. 

      –     SG&A expenses increased 28% primarily due to higher marketing-related expenses to drive the growth of discovery+.



    • Adjusted OIBDA increased 17% compared to the prior year quarter to $1,104 million.

    International Networks



    Three Months Ended December 31,



    Twelve Months Ended December 31,

    Dollars in millions

    2021



    2020



    % Change

    Ex-FX



    2021



    2020



    % Change

    Ex-FX

    Advertising

    $        607



    $        554



    10 %

    12 %



    $      2,027



    $      1,571



    29 %

    25 %

    Distribution

    520



    510



    2 %

    5 %



    2,112



    2,014



    5 %

    4 %

    Other

    37



    41



    (10) %

    (7) %



    400



    128



    NM

    NM

    Total revenues

    $     1,164



    $     1,105



    5 %

    8 %



    $      4,539



    $      3,713



    22 %

    20 %

    Costs of revenues, excluding depreciation & amortization

    574



    615



    (7) %

    (6) %



    2,784



    2,004



    39 %

    35 %

    Selling, general & administrative(6)

    383



    294



    30 %

    32 %



    1,261



    986



    28 %

    24 %

    Adjusted OIBDA

    $        207



    $        196



    6 %

    15 %



    $         494



    $         723



    (32) %

    (27) %



    NM: Not measurable

    Fourth-Quarter 2021

    • International Networks revenues increased 5%, or 8% ex-FX, compared to the prior year quarter to $1,164 million.

      –     Advertising revenue increased 10%, or 12% ex-FX, primarily driven by improved overall performance in all regions as advertising markets continued to recover from the impact of COVID-19.

      –     Distribution revenue increased 2%, or 5% ex-FX, primarily due to the growth of discovery+, partially offset by lower contractual affiliate rates in some European markets.



    • Total operating expenses increased 5%, or 7% ex-FX, compared to the prior year quarter to $957 million.

      –     Costs of revenues decreased 7%, or 6% ex-FX, primarily due to lower sports rights costs in Europe.

      –     SG&A increased 30%, or 32% ex-FX, primarily due to higher marketing-related expenses and personnel costs to drive the growth of discovery+.



    • Adjusted OIBDA increased 6% or increased 15% ex-FX, compared to the prior year quarter to $207 million.

    Free Cash Flow

    Fourth quarter 2021 cash provided by operating activities increased to $884 million from $553 million in the prior year quarter. Free cash flow increased 78% to $784 million, primarily driven by higher Adjusted OIBDA and improvements in working capital.

    Full year 2021 cash provided by operating activities increased to $2,798 million from $2,739 million in the prior year. Free cash flow increased 4% to $2,425 million, driven by improvements in working capital, partially offset by higher content spend related to DTC and the Olympics.

    Other

    BT Group Joint Venture

    In February 2022, the Company confirmed that it was in exclusive discussions with BT Group to create a 50:50 joint venture by combining its Eurosport business in the UK and Ireland with BT Sport, subject to a definite agreement and regulatory approval. The companies are aiming for the joint venture to be operational in 2022.

    Interest Rate Derivative Contracts

    As previously disclosed, in anticipation of the proposed transaction with WarnerMedia, the Company executed various interest rate derivative contracts with a total notional value of $15 billion during the third quarter of 2021. These contracts did not receive hedging designation for accounting purposes and the change in the fair value of these contracts is recognized in "Other (expense) income, net" in the consolidated statements of operations. The financial impact was a loss of $108 million during the fourth quarter of 2021 and a loss of $2 million for the full year.

    Change in Amortization Method for Acquired Customer Relationships Intangible Assets

    Due to changing trends in the media industry, the Company reassessed the useful lives and amortization methods for all acquired customer relationships and elected to change the amortization method from the straight-line method to the sum of the years digits method, effective October 1, 2021. The change resulted in an additional $196 million of amortization expense for the fourth quarter, recognized in "Depreciation and amortization" in the consolidated statements of operations.

    Group Nine Media

    In December 2021, Group Nine Media and Vox Media announced a merger agreement. The fair value of the transaction resulted in a non-cash impairment of $85 million, recognized in "Other (expense) income, net" in the consolidated statements of operations.

    2022 Outlook(7)

    Discovery may provide forward-looking commentary in connection with this earnings announcement on its quarterly earnings conference call. Details on how to access the audio webcast are included below.

    Earnings Conference Call Information

    Discovery will host a conference call today, February 24, 2022 at 8:00 a.m. ET, to discuss its fourth quarter and full year 2021 results. To listen to the audio webcast of the earnings call, please visit the Investor Relations section of the Corporate website at https://corporate.discovery.com/.

    Cautionary Language Concerning Forward-Looking Statements

    This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties and on information available to the Company as of the date hereof. The Company's actual results could differ materially from those stated or implied due to risks and uncertainties associated with its business, which include the risk factors disclosed in its 2020 Annual Report on Form 10-K filed with the SEC on February 22, 2021 and its Annual Report on Form 10-K for the year ended December 31, 2021, expected to be filed on or before March 1, 2022.

    Forward-looking statements include statements regarding the Company's expectations, beliefs, intentions or strategies regarding the future, and can be identified by forward-looking words such as "anticipate," "believe," "could," "continue," "estimate," "expect," "intend," "may," "should," "will" and "would" or similar words. Forward-looking statements in this release include, without limitation, statements regarding investing in the Company's programming, strategic growth initiatives, changes in the pay-TV ecosystem, the timing and effects of its pending transaction with AT&T Inc. and WarnerMedia and related transactions, and the impact of COVID-19. Actual results may differ materially from the results predicted due to risks and uncertainties, including the Company's ability to complete, integrate, maintain and obtain the anticipated benefits and synergies from its proposed transaction to combine the Company's business with AT&T's WarnerMedia. The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

    These risks, as well as other risks associated with the proposed transaction, are more fully discussed in the registration statement on Form S-4 filed by Discovery with the Securities and Exchange Commission ("SEC"), which includes a preliminary proxy statement/prospectus, the proxy statement/prospectus filed by Discovery with the SEC and first mailed to Discovery stockholders on February 10, 2022, and the registration statement on Form 10 filed by Spinco with the SEC, which includes a preliminary information statement, in connection with the proposed transaction. Discussions of additional risks and uncertainties are contained in AT&T's and Discovery's filings with the Securities and Exchange Commission. Neither AT&T nor Discovery is under any obligation, and each expressly disclaims any obligation, to update, alter, or otherwise revise any forward-looking statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events, or otherwise. Persons reading this announcement are cautioned not to place undue reliance on these forward-looking statements which speak only as of the date hereof.

    Additional Information and Where to Find It

    This communication may be deemed to be solicitation material in respect of the proposed transaction between AT&T, Spinco, and Discovery. In connection with the proposed transaction, Discovery filed a registration statement on Form S-4 with the SEC containing a preliminary prospectus of Discovery that also constitutes a preliminary proxy statement of Discovery. The Form S-4 was declared effective February 10, 2022 and the proxy statement/prospectus was first mailed to Discovery stockholders on February 10, 2022. In addition, Spinco filed a registration statement on Form 10 with the SEC containing a preliminary information statement. The Form 10 has not yet become effective. After the Form 10 is effective, the information statement will be made available to AT&T stockholders. The information in the preliminary information statement is not complete and may be changed. This communication is not a substitute for the registration statements, proxy statement/prospectus, information statement or any other document which AT&T, Spinco or Discovery may file with the SEC. STOCKHOLDERS OF AT&T AND DISCOVERY ARE URGED TO READ ALL RELEVANT DOCUMENTS FILED WITH THE SEC, INCLUDING THE REGISTRATION STATEMENTS, THE PROXY STATEMENT/PROSPECTUS AND THE INFORMATION STATEMENT WHEN IT BECOMES AVAILABLE BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders are able to obtain copies of the proxy statement/prospectus as well as other filings containing information about AT&T, Spinco and Discovery, without charge, at the SEC's website, http://www.sec.gov. Copies of documents filed with the SEC by AT&T or Spinco will be made available free of charge on AT&T's investor relations website at https://investors.att.com. Copies of documents filed with the SEC by Discovery will be made available free of charge on Discovery's investor relations website at https://ir.corporate.discovery.com/investor-relations.

    Participants in Solicitation

    This communication is not a solicitation of a proxy from any investor or security holder. However, AT&T and certain of 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 Discovery capital stock and/or the offering of Discovery securities in respect of the proposed transaction. Information about the directors and executive officers of AT&T is set forth in the proxy statement for AT&T's 2021 Annual Meeting of Stockholders, which was filed with the SEC on March 11, 2021. Information about the directors and executive officers of Discovery is set forth in the proxy statement for Discovery's 2021 Annual Meeting of Stockholders, which was filed with the SEC on April 30, 2021. Additional information regarding the interests of these participants can also be found in the Form S-4 filed by Discovery with the SEC, which includes a preliminary proxy statement/prospectus, the proxy statement/prospectus filed by Discovery with the SEC and first mailed to Discovery stockholders on February 10, 2022, and the registration statement on Form 10 filed by Spinco with the SEC, which includes a preliminary information statement. These documents can be obtained free of charge from the sources indicated above.

    Non-GAAP Financial Measures

    In addition to the results prepared in accordance with U.S. generally accepted accounting principles ("GAAP") provided in this release, the Company has presented Adjusted OIBDA and free cash flow. These non-GAAP measures should be considered in addition to, but not as a substitute for, operating income, net income, earnings per diluted share and other measures of financial performance reported in accordance with GAAP. Please review the supplemental financial schedules for reconciliations to the most comparable GAAP measures.

    About Discovery

    Discovery, Inc. (NASDAQ:DISCA, DISCB, DISCK))) is a global leader in real life entertainment, serving a passionate audience of superfans around the world with content that inspires, informs and entertains. Discovery delivers over 8,000 hours of original programming each year and has category leadership across deeply loved content genres around the world. Available in over 220 countries and territories and nearly 50 languages, Discovery is a platform innovator, reaching viewers on all screens, including TV Everywhere products such as the GO portfolio of apps; direct-to-consumer streaming services such as discovery+, Food Network Kitchen and MotorTrend OnDemand; digital-first and social content from Group Nine Media; a landmark natural history and factual content partnership with the BBC; and a strategic alliance with PGA TOUR to create the international home of golf. Discovery's portfolio of premium brands includes Discovery Channel, HGTV, Food Network, TLC, Investigation Discovery, Travel Channel, MotorTrend, Animal Planet, Science Channel, and the multi-platform JV with Chip and Joanna Gaines, Magnolia Network, as well as OWN: Oprah Winfrey Network in the U.S., Discovery Kids in Latin America, and Eurosport, the leading provider of locally relevant, premium sports and Home of the Olympic Games across Europe. For more information, please visit corporate.discovery.com and follow @DiscoveryIncTV across social platforms.

    DISCOVERY, INC.

    CONSOLIDATED STATEMENTS OF OPERATIONS

    (unaudited; in millions, except per share amounts)





    Three Months Ended December 31,



    Twelve Months Ended December 31,



    2021



    2020



    2021



    2020

    Revenues:















    Advertising

    $                  1,705



    $                  1,602



    $                  6,215



    $                  5,583

    Distribution

    1,352



    1,219



    5,409



    4,866

    Other

    130



    65



    567



    222

    Total revenues

    3,187



    2,886



    12,191



    10,671

    Costs and expenses:















    Costs of revenues, excluding depreciation and amortization

    1,067



    1,129



    4,620



    3,860

    Selling, general and administrative

    1,069



    809



    4,016



    2,722

    Depreciation and amortization

    539



    358



    1,582



    1,359

    Impairment of goodwill and other intangible assets

    —



    86



    —



    124

    Restructuring and other charges

    3



    16



    32



    91

    Gain on disposition

    1



    —



    (71)



    —

    Total costs and expenses

    2,679



    2,398



    10,179



    8,156

    Operating income

    508



    488



    2,012



    2,515

    Interest expense, net

    (154)



    (163)



    (633)



    (648)

    Loss on extinguishment of debt

    —



    —



    (10)



    (76)

    Income (loss) from equity investees, net

    2



    (43)



    (18)



    (105)

    Other (expense) income, net

    (173)



    134



    82



    42

    Income before income taxes

    183



    416



    1,433



    1,728

    Income tax expense

    (92)



    (98)



    (236)



    (373)

    Net income

    91



    318



    1,197



    1,355

    Net income attributable to noncontrolling interests

    (22)



    (42)



    (138)



    (124)

    Net income attributable to redeemable noncontrolling interests

    (31)



    (5)



    (53)



    (12)

    Net income available to Discovery, Inc.

    $                       38



    $                     271



    $                  1,006



    $                  1,219

    Net income per share available to Discovery, Inc. Series A, B and C common stockholders:















    Basic

    $                    0.08



    $                    0.42



    $                    1.55



    $                    1.82

    Diluted

    $                    0.08



    $                    0.42



    $                    1.54



    $                    1.81

    Weighted average shares outstanding:















    Basic

    507



    489



    503



    505

    Diluted

    663



    657



    664



    672

     

    DISCOVERY, INC.

    CONSOLIDATED BALANCE SHEETS

    (unaudited; in millions, except par value)





    December 31, 2021



    December 31, 2020

    ASSETS







    Current assets:







    Cash and cash equivalents

    $                        3,905



    $                        2,091

    Receivables, net

    2,446



    2,537

    Content rights and prepaid license fees, net

    245



    532

    Prepaid expenses and other current assets

    668



    970

    Total current assets

    7,264



    6,130

    Noncurrent content rights, net

    3,832



    3,439

    Property and equipment, net

    1,336



    1,206

    Goodwill

    12,912



    13,070

    Intangible assets, net

    6,317



    7,640

    Equity method investments

    543



    507

    Other noncurrent assets

    2,223



    2,095

    Total assets

    $                      34,427



    $                      34,087

    LIABILITIES AND EQUITY







    Current liabilities:







    Accounts payable

    $                           412



    $                           397

    Accrued liabilities

    2,230



    1,793

    Deferred revenues

    478



    557

    Current portion of debt

    339



    335

    Total current liabilities

    3,459



    3,082

    Noncurrent portion of debt

    14,420



    15,069

    Deferred income taxes

    1,225



    1,534

    Other noncurrent liabilities

    1,927



    2,019

    Total liabilities

    21,031



    21,704

    Commitments and contingencies







    Redeemable noncontrolling interests

    363



    383

    Equity:







    Discovery, Inc. stockholders' equity:







    Series A-1 convertible preferred stock: $0.01 par value; 8 shares authorized, issued and

    outstanding

    —



    —

    Series C-1 convertible preferred stock: $0.01 par value; 6 shares authorized; 4 shares

    issued and outstanding and 5 shares issued and outstanding

    —



    —

    Series A common stock: $0.01 par value; 1,700 shares authorized; 170 and 163 shares

    issued; and 169 and 162 shares outstanding

    2



    2

    Series B convertible common stock: $0.01 par value; 100 shares authorized; 7 shares

    issued and outstanding

    —



    —

    Series C common stock: $0.01 par value; 2,000 shares authorized; 559 and 547 shares

    issued; and 330 and 318 shares outstanding

    5



    5

    Additional paid-in capital

    11,086



    10,809

    Treasury stock, at cost: 230 shares

    (8,244)



    (8,244)

    Retained earnings

    9,580



    8,543

    Accumulated other comprehensive loss

    (830)



    (651)

    Total Discovery, Inc. stockholders' equity

    11,599



    10,464

    Noncontrolling interests

    1,434



    1,536

    Total equity

    13,033



    12,000

    Total liabilities and equity

    $                      34,427



    $                      34,087

     

    DISCOVERY, INC.

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (unaudited; in millions)





    Twelve Months Ended December 31,



    2021



    2020

    Operating Activities







    Net income

    $                        1,197



    $                        1,355

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







    Content rights amortization and impairment

    3,501



    2,956

    Depreciation and amortization

    1,582



    1,359

    Deferred income taxes

    (511)



    (186)

    Equity in losses of equity method investee companies and cash distributions

    63



    167

    Loss on extinguishment of debt

    10



    76

    Share-based compensation expense

    178



    110

    Impairment of goodwill and other intangible assets

    —



    124

    Gain on sale of investments

    (19)



    (103)

    (Gain) loss on disposition

    (71)



    2

    Other, net

    105



    (22)

    Changes in operating assets and liabilities, net of acquisitions and dispositions:







    Receivables, net

    47



    105

    Content rights and payables, net

    (3,381)



    (3,053)

    Accounts payable, accrued liabilities, deferred revenues and other noncurrent liabilities

    185



    (131)

    Foreign currency, prepaid expenses and other assets, net

    (88)



    (20)

    Cash provided by operating activities

    2,798



    2,739

    Investing Activities







    Purchases of property and equipment

    (373)



    (402)

    Purchases of investments

    (103)



    (250)

    Investments in and advances to equity investments

    (184)



    (181)

    Proceeds from sales and maturities of investments and dissolution of joint venture

    599



    69

    Business acquisitions, net of cash acquired

    (2)



    (39)

    (Payments for) proceeds from derivative instruments, net

    (86)



    85

    Other investing activities, net

    93



    15

    Cash used in investing activities

    (56)



    (703)

    Financing Activities







    Principal repayments of debt, including premiums to par value and discount payment

    (574)



    (2,193)

    Borrowings from debt, net of discount and issuance costs

    —



    1,979

    Repurchases of stock

    —



    (969)

    Principal repayments of revolving credit facility

    —



    (500)

    Borrowings under revolving credit facility

    —



    500

    Distributions to noncontrolling interests and redeemable noncontrolling interests

    (251)



    (254)

    Other financing activities, net

    (28)



    (112)

    Cash used in financing activities

    (853)



    (1,549)

    Effect of exchange rate changes on cash, cash equivalents, and restricted cash

    (106)



    83

    Net change in cash, cash equivalents, and restricted cash

    1,783



    570

    Cash, cash equivalents, and restricted cash, beginning of period

    2,122



    1,552

    Cash, cash equivalents, and restricted cash, end of period

    $                        3,905



    $                        2,122

     

    DISCOVERY, INC.

    SUPPLEMENTAL FINANCIAL DATA

    RECONCILIATION OF NET INCOME TO

    ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION

    (unaudited; in millions)





    Three Months Ended December 31, 2021



    U.S. Networks



    International Networks



    Corporate, Inter-segment

    Eliminations, and Other



    Total

    Net income available to Discovery, Inc.













    $                         38

    Net income attributable to redeemable noncontrolling interests













    31

    Net income attributable to noncontrolling interests













    22

    Income tax expense













    92

    Other expense, net













    173

    Income from equity investees, net













    (2)

    Interest expense, net













    154

    Operating income (loss)

    $                       685



    $                       109



    $                     (286)



    $                       508

    Depreciation and amortization

    394



    113



    32



    539

    Employee share-based compensation

    2



    —



    41



    43

    Restructuring and other charges

    (1)



    2



    2



    3

    Transaction and integration costs

    1



    —



    42



    43

    Loss on disposition

    —



    1



    —



    1

    Inter-segment eliminations

    23



    (18)



    (5)



    —

    Adjusted OIBDA

    $                    1,104



    $                       207



    $                     (174)



    $                    1,137

     



    Three Months Ended December 31, 2020



    U.S. Networks



    International Networks



    Corporate, Inter-segment

    Eliminations, and Other



    Total

    Net income available to Discovery, Inc.













    $                       271

    Net income attributable to redeemable noncontrolling interests













    5

    Net income attributable to noncontrolling interests













    42

    Income tax expense













    98

    Other income, net













    (134)

    Loss from equity investees, net













    43

    Interest expense, net













    163

    Operating income (loss)

    $                       722



    $                       (22)



    $                     (212)



    $                       488

    Depreciation and amortization

    223



    115



    20



    358

    Impairment of goodwill and other intangible assets

    —



    86



    —



    86

    Employee share-based compensation

    —



    —



    46



    46

    Restructuring and other charges

    —



    12



    4



    16

    Transaction and integration costs

    —



    4



    2



    6

    Loss on disposition

    —



    —



    2



    2

    Inter-segment eliminations

    1



    1



    (2)



    —

    Adjusted OIBDA

    $                       946



    $                       196



    $                     (140)



    $                    1,002

     

    DISCOVERY, INC.

    SUPPLEMENTAL FINANCIAL DATA

    RECONCILIATION OF NET INCOME TO

    ADJUSTED OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION

    (unaudited; in millions)





    Twelve Months Ended December 31, 2021



    U.S. Networks



    International Networks



    Corporate, Inter-segment

    Eliminations, and Other



    Total

    Net income available to Discovery, Inc.













    $                    1,006

    Net income attributable to redeemable noncontrolling interests













    53

    Net income attributable to noncontrolling interests













    138

    Income tax expense













    236

    Other income, net













    (82)

    Loss from equity investees, net













    18

    Loss on extinguishment of debt













    10

    Interest expense, net













    633

    Operating income (loss)

    $                    2,926



    $                         79



    $                     (993)



    $                    2,012

    Depreciation and amortization

    1,065



    394



    123



    1,582

    Employee share-based compensation

    1



    —



    166



    167

    Restructuring and other charges

    4



    26



    2



    32

    Transaction and integration costs

    1



    4



    90



    95

    Inter-segment eliminations

    20



    (15)



    (5)



    —

    (Gain) loss on disposition

    (77)



    6



    —



    (71)

    Adjusted OIBDA

    $                    3,940



    $                       494



    $                     (617)



    $                    3,817

     



    Twelve Months Ended December 31, 2020



    U.S. Networks



    International Networks



    Corporate, Inter-segment E

    liminations, and Other



    Total

    Net income available to Discovery, Inc.













    $                    1,219

    Net income attributable to redeemable noncontrolling interests













    12

    Net income attributable to noncontrolling interests













    124

    Income tax expense













    373

    Other income, net













    (42)

    Loss from equity investees, net













    105

    Loss on extinguishment of debt













    76

    Interest expense, net













    648

    Operating income (loss)

    $                    3,031



    $                       191



    $                     (707)



    $                    2,515

    Depreciation and amortization

    899



    374



    86



    1,359

    Impairment of goodwill and other intangible assets

    —



    124



    —



    124

    Employee share-based compensation

    —



    —



    99



    99

    Restructuring and other charges

    41



    29



    21



    91

    Transaction and integration costs

    —



    4



    2



    6

    Inter-segment eliminations

    4



    1



    (5)



    —

    Loss on disposition

    —



    —



    2



    2

    Adjusted OIBDA

    $                    3,975



    $                       723



    $                     (502)



    $                    4,196

     

    DISCOVERY, INC.

    SUPPLEMENTAL FINANCIAL DATA

    SELECTED FINANCIAL DETAIL

    (unaudited; in millions)

    CALCULATION OF FREE CASH FLOW





    Three Months Ended December 31,



    Twelve Months Ended December 31,



    2021



    2020



    $

    Change

    % Change



    2021



    2020



    $

    Change

    % Change

    Cash provided by operating activities

    $         884



    $         553



    $         331

    60       %



    $      2,798



    $      2,739



    $           59

    2           %

    Purchases of property and equipment

    (100)



    (112)



    12

    11       %



    (373)



    (402)



    29

    7           %

    Free cash flow

    $         784



    $         441



    $         343

    78       %



    $      2,425



    $      2,337



    $           88

    4           %

    Definitions and Sources

    (1) Methodology for Calculating Growth Rates Excluding the Impact of Currency Effects: The impact of exchange rates on our business is an important factor in understanding period-to-period comparisons of our results. For example, our international revenues are favorably impacted as the U.S. dollar weakens relative to other foreign currencies, and unfavorably impacted as the U.S. dollar strengthens relative to other foreign currencies. We believe the presentation of results on a constant currency basis ("ex-FX"), in addition to results reported in accordance with GAAP, provides useful information about our operating performance because the presentation ex-FX excludes the effects of foreign currency volatility and highlights our core operating results. The presentation of results on a constant currency basis should be considered in addition to, but not a substitute for, measures of financial performance reported in accordance with GAAP.

    The ex-FX change represents the percentage change on a period-over-period basis adjusted for foreign currency impacts. The ex-FX change is calculated as the difference between the current year amounts translated at a baseline rate, which is a spot rate for each of our currencies determined early in the fiscal year as part of our forecasting process (the "2021 Baseline Rate"), and the prior year amounts translated at the same 2021 Baseline Rate.

    In addition, consistent with the assumption of a constant currency environment, our ex-FX results exclude the impact of our foreign currency hedging activities, as well as realized and unrealized foreign currency transaction gains and losses. Results on a constant currency basis, as we present them, may not be comparable to similarly titled measures used by other companies.

    (2) Adjusted OIBDA and Adjusted OIBDA Excluding the Impact of Currency Effects: The Company evaluates the operating performance of its segments based on financial measures such as revenues and Adjusted OIBDA. Adjusted OIBDA is defined as operating income excluding: (i) employee share-based compensation, (ii) depreciation and amortization, (iii) restructuring and other charges, (iv) certain impairment charges, (v) gains and losses on business and asset dispositions, (vi) certain inter-segment eliminations related to production studios, (vii) third-party transaction and integration costs, and (viii) other items impacting comparability.

    The Company uses this measure to assess the operating results and performance of its segments, perform analytical comparisons, identify strategies to improve performance, and allocate resources to each segment. The Company believes Adjusted OIBDA is relevant to investors because it allows them to analyze the operating performance of each segment using the same metric management uses.

    The Company excludes share-based compensation, restructuring and other charges, certain impairment charges, gains and losses on business and asset dispositions and acquisition and integration costs from the calculation of Adjusted OIBDA due to their impact on comparability between periods. The Company also excludes the depreciation of fixed assets and amortization of intangible assets, as these amounts do not represent cash payments in the current reporting period. Certain corporate expenses and inter-segment eliminations related to production studios are excluded from segment results to enable executive management to evaluate segment performance based upon the decisions of segment executives. Adjusted OIBDA should be considered in addition to, but not a substitute for, operating income, net income, and other measures of financial performance reported in accordance with U.S. GAAP. Refer to the comments in footnote 1 for the methodology used to calculate growth rates excluding foreign currency effects.

    (3) Free cash flow: The Company defines free cash flow as cash flow from operations less acquisitions of property and equipment. The Company believes free cash flow is an important indicator for management and investors of the Company's liquidity, including its ability to reduce debt, make strategic investments, and return capital to stockholders.

    (4) Gross debt: the Company defines gross debt as total debt plus finance leases. Net leverage is calculated by dividing net debt (gross debt less cash and cash equivalents) by the sum of the most recent four quarters Adjusted OIBDA.

    (5) Direct-to-Consumer ("DTC") Definitions:

    Next Generation Revenues: Subscription and advertising revenues generated from the Company's DTC products, as well as revenues from TV Everywhere, our GO applications and other digital properties.

    DTC Subscription: We define a DTC subscription as 1) a subscription to a DTC product for which we have recognized subscription revenue from a DTC platform; 2) a subscription received through wholesale arrangements for which we receive a fee for the distribution of our DTC platforms, as well as subscriptions provided directly or through third-party platforms; and 3) a subscription recognized by certain joint venture partners and affiliated parties. We may refer to the aggregate number of subscriptions across our DTC services as subscribers. A subscription is only counted if it is on a paying status, and excludes users on free trials. At the end of each quarter, subscribers include the actual number of users that rolled to pay up to seven days immediately following quarter end.

    (6) SG&A Expenses: Selling, general and administrative expenses exclude employee share-based compensation and third-party transaction and integration costs.

    (7) 2022 Outlook: Discovery does not expect to be able to provide a reconciliation of the non-GAAP forward-looking commentary to comparable GAAP measures as, at this time, the Company cannot determine the occurrence or impact of the adjustments, such as the effect of future changes in foreign currency exchange rates or future acquisitions or divestitures that would be excluded from such GAAP measures.

    Cision View original content:https://www.prnewswire.com/news-releases/discovery-inc-reports-fourth-quarter-and-full-year-2021-results-301489529.html

    SOURCE Discovery, Inc.

    Get the next $DISCA alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $DISCA
    $DISCB
    $DISCK

    CompanyDatePrice TargetRatingAnalyst
    Discovery Inc.
    $DISCA
    1/7/2022$34.00 → $45.00Neutral → Buy
    B of A Securities
    Discovery Inc.
    $DISCA
    11/8/2021$33.00 → $40.00Neutral → Outperform
    Macquarie
    Discovery Inc.
    $DISCA
    11/8/2021Neutral → Outperform
    Macquarie
    Discovery Inc.
    $DISCA
    11/1/2021$28.00 → $26.00Underperform → Market Perform
    Bernstein
    Discovery Inc.
    $DISCA
    11/1/2021Underperform → Mkt Perform
    Bernstein
    Discovery Inc.
    $DISCA
    10/18/2021$35.00 → $30.00Equal-Weight
    Barclays
    Discovery Inc.
    $DISCA
    9/9/2021$30.00Neutral
    Arete Research
    More analyst ratings

    $DISCA
    $DISCB
    $DISCK
    Financials

    Live finance-specific insights

    See more
    • Discovery and AT&T Close WarnerMedia Transaction

      Combination of Discovery and WarnerMedia Creates Warner Bros. Discovery, Global Leader in Entertainment and Streaming Warner Bros. Discovery to Begin Trading on the Nasdaq as "WBD" on Monday, April 11 Today Discovery, Inc. and AT&T Inc.* ((T) announced that they have closed their transaction to combine the WarnerMedia business with Discovery. The combination creates a premier standalone global media and entertainment company, Warner Bros. Discovery, Inc., which will begin trading on the Nasdaq with the start of trading on Monday, April 11, under the new ticker symbol "WBD." This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/202204080

      4/8/22 6:02:00 PM ET
      $DISCA
      $DISCB
      $DISCK
      $T
      Television Services
      Consumer Services
      Telecommunications Equipment
      Telecommunications
    • AT&T Announces Details for Completion of Spin-Off Ahead of Close of WarnerMedia Transaction

      AT&T expects to close the transaction in April, second quarter dividend on common stock, payable in May, has been set according to previously announced updated dividend policy Today AT&T Inc.* ((T) announced that it has declared a stock dividend to effect the spin-off of 100% of AT&T's interest in WarnerMedia to AT&T's shareholders. The record date for the stock dividend is the close of business on April 5, 2022. This stock dividend is in connection with the previously announced transaction to combine AT&T's WarnerMedia business with Discovery, Inc. (NASDAQ:DISCA, DISCB, DISCK))). On the closing date of the transaction, anticipated to be in April, AT&T shareholders will receive, on a tax-f

      3/25/22 4:42:00 PM ET
      $DISCA
      $T
      Television Services
      Consumer Services
      Telecommunications Equipment
      Telecommunications
    • DISCOVERY, INC. REPORTS FOURTH-QUARTER AND FULL YEAR 2021 RESULTS

      NEW YORK, Feb. 24, 2022 /PRNewswire/ -- Discovery, Inc. ("Discovery" or the "Company") (NASDAQ:DISCA, DISCB, DISCK))) today reported financial results for the quarter and year ended December 31, 2021. David Zaslav, President and Chief Executive Officer of Discovery said, "2021 was by all measures an exceptional year for our company, in which we achieved significant operational, financial, and strategic objectives. We grew our global DTC paying subscribers to 22 million, a tailwind for our strong distribution revenue growth of 11%, while global advertising revenues grew 10% due to continued strength in our key markets and share gains. Additionally, we ended the year with nearly $4 billion of

      2/24/22 7:00:00 AM ET
      $DISCA
      $DISCB
      $DISCK
      Television Services
      Consumer Services

    $DISCA
    $DISCB
    $DISCK
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Discovery upgraded by B of A Securities with a new price target

      B of A Securities upgraded Discovery from Neutral to Buy and set a new price target of $45.00 from $34.00 previously

      1/7/22 5:50:20 AM ET
      $DISCA
      Television Services
      Consumer Services
    • Discovery upgraded by Macquarie with a new price target

      Macquarie upgraded Discovery from Neutral to Outperform and set a new price target of $40.00 from $33.00 previously

      11/8/21 10:45:28 AM ET
      $DISCA
      Television Services
      Consumer Services
    • Discovery upgraded by Macquarie

      Macquarie upgraded Discovery from Neutral to Outperform

      11/8/21 9:30:23 AM ET
      $DISCA
      Television Services
      Consumer Services

    $DISCA
    $DISCB
    $DISCK
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Discovery and AT&T Close WarnerMedia Transaction

      Combination of Discovery and WarnerMedia Creates Warner Bros. Discovery, Global Leader in Entertainment and Streaming Warner Bros. Discovery to Begin Trading on the Nasdaq as "WBD" on Monday, April 11 Today Discovery, Inc. and AT&T Inc.* ((T) announced that they have closed their transaction to combine the WarnerMedia business with Discovery. The combination creates a premier standalone global media and entertainment company, Warner Bros. Discovery, Inc., which will begin trading on the Nasdaq with the start of trading on Monday, April 11, under the new ticker symbol "WBD." This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/202204080

      4/8/22 6:02:00 PM ET
      $DISCA
      $DISCB
      $DISCK
      $T
      Television Services
      Consumer Services
      Telecommunications Equipment
      Telecommunications
    • S&P Dow Jones Indices Announces Treatment of AT&T Transaction with Discovery

      NEW YORK, April 7, 2022 /PRNewswire/ -- S&P 500 & 100 constituent AT&T Inc. (NYSE:T) will spin off its interest in WarnerMedia, and immediately following the spin-off, WarnerMedia will merge with S&P 500 constituent Discovery Inc. (NASD:DISCK,DISCA,DISCB). At the time of the transaction, all classes of shares of Discovery common stock will be converted and reclassified into a single share class line of newly named Warner Bros. Discovery Inc.(NASD:WBD), and it will remain in the S&P 500. AT&T will also remain in the S&P 500 and 100 indices after completion of the transaction. For more information about S&P Dow Jones Indices, please visit www.spdji.com ABOUT S&P DOW JONES INDICES S&P Dow Jones

      4/7/22 6:02:00 PM ET
      $DISCB
      $DISCK
      $SPGI
      $T
      Television Services
      Consumer Services
      Finance: Consumer Services
      Finance
    • AT&T Announces Details for Completion of Spin-Off Ahead of Close of WarnerMedia Transaction

      AT&T expects to close the transaction in April, second quarter dividend on common stock, payable in May, has been set according to previously announced updated dividend policy Today AT&T Inc.* ((T) announced that it has declared a stock dividend to effect the spin-off of 100% of AT&T's interest in WarnerMedia to AT&T's shareholders. The record date for the stock dividend is the close of business on April 5, 2022. This stock dividend is in connection with the previously announced transaction to combine AT&T's WarnerMedia business with Discovery, Inc. (NASDAQ:DISCA, DISCB, DISCK))). On the closing date of the transaction, anticipated to be in April, AT&T shareholders will receive, on a tax-f

      3/25/22 4:42:00 PM ET
      $DISCA
      $T
      Television Services
      Consumer Services
      Telecommunications Equipment
      Telecommunications

    $DISCA
    $DISCB
    $DISCK
    SEC Filings

    See more
    • Discovery Inc. filed SEC Form 8-K: Leadership Update, Financial Statements and Exhibits

      8-K - Warner Bros. Discovery, Inc. (0001437107) (Filer)

      7/14/22 4:53:04 PM ET
      $DISCB
      Television Services
      Consumer Services
    • Discovery Inc. filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - Warner Bros. Discovery, Inc. (0001437107) (Filer)

      5/18/22 5:19:10 PM ET
      $DISCB
      Television Services
      Consumer Services
    • SEC Form 10-Q filed by Discovery Inc.

      10-Q - Warner Bros. Discovery, Inc. (0001437107) (Filer)

      4/26/22 3:32:19 PM ET
      $DISCB
      Television Services
      Consumer Services

    $DISCA
    $DISCB
    $DISCK
    Leadership Updates

    Live Leadership Updates

    See more
    • KULR Technology Appoints Dr. Joanna D. Massey to Board of Directors

      Former Senior VP of Corporate Communications at Lions Gate Entertainment to further strengthen corporate governance SAN DIEGO, CA / ACCESSWIRE / February 23, 2021 / KULR Technology Group Inc. (OTCQB:KULR) (the "Company" or "KULR"), a leading developer of next-generation thermal management technologies, today announces that Dr. Joanna D. Massey is joining the Company as an independent director. Dr. Massey brings to KULR decades of experience relevant to the Company's near and long-term growth strategies. "I am pleased to welcome Dr. Massey to the KULR team," stated KULR Chief Executive Officer Michael Mo. "She is deeply experienced in corporate social responsibility, reputation management

      2/23/21 8:30:00 AM ET
      $DISCA
      $LGF
      $VIAC
      $HAS
      Television Services
      Consumer Services
      Movies/Entertainment
      Recreational Games/Products/Toys

    $DISCA
    $DISCB
    $DISCK
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • SEC Form 4: Campbell Bruce was granted 146,736 units of Series A Common Stock, increasing direct ownership by 27% to 699,200 units

      4 - Warner Bros. Discovery, Inc. (0001437107) (Issuer)

      7/15/22 4:32:56 PM ET
      $DISCB
      Television Services
      Consumer Services
    • SEC Form 4: Wiedenfels Gunnar was granted 146,736 units of Series A Common Stock, increasing direct ownership by 30% to 628,263 units

      4 - Warner Bros. Discovery, Inc. (0001437107) (Issuer)

      7/15/22 4:31:31 PM ET
      $DISCB
      Television Services
      Consumer Services
    • SEC Form 4: Perrette Jean-Briac covered exercise/tax liability with 22,526 units of Series A Common Stock, decreasing direct ownership by 4% to 619,361 units

      4 - Warner Bros. Discovery, Inc. (0001437107) (Issuer)

      7/6/22 4:15:47 PM ET
      $DISCB
      Television Services
      Consumer Services

    $DISCA
    $DISCB
    $DISCK
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Discovery Inc. (Amendment)

      SC 13G/A - Warner Bros. Discovery, Inc. (0001437107) (Subject)

      5/10/22 4:24:08 PM ET
      $DISCB
      Television Services
      Consumer Services
    • SEC Form SC 13G filed by Discovery Inc.

      SC 13G - Warner Bros. Discovery, Inc. (0001437107) (Subject)

      5/9/22 3:12:39 PM ET
      $DISCB
      Television Services
      Consumer Services
    • SEC Form SC 13D/A filed by Discovery Inc. (Amendment)

      SC 13D/A - Warner Bros. Discovery, Inc. (0001437107) (Subject)

      4/13/22 4:49:00 PM ET
      $DISCB
      Television Services
      Consumer Services