21st Century Fox Reports Earnings for the Year and Quarter Ended June 30, 2017
21st Century Fox Reports Full Year Income from Continuing Operations before Income Tax Expense of $4.69
Billion and Total Segment Operating Income before Depreciation and Amortization of $7.17 Billion, a 9% Increase over the Prior Year
Results
Full Year Highlights
- The Company continued to grow its cable channel and television businesses through 8% growth in
affiliate revenues and 5% advertising gains while positioning these businesses for the future through the inclusion in the core
bundles of new digital MVPD entrants.
- The very successful broadcasts of Super Bowl LI and the Major League Baseball (“MLB”) World Series,
which delivered the most watched baseball game in a quarter century, grew Fox Sports broadcast viewership by approximately 25%
over the prior year driving a 20% increase in television segment contributions.
- Fox News Channel was the most watched basic cable network over the last twelve months during which it
achieved its highest-rated quarter ever in 24-hour viewership.
- The Company strengthened its core domestic cable brands with the successful first seasons of
Taboo, Legion, and Feud on FX and the global event series Mars and Genius on National
Geographic.
- The Company continued the expansion of its video offerings by introducing non-linear packages in
Europe, Asia and Latin America under the labels FOX+ and FOX Premium, all tailored for specific markets and offering consumers
more choice, and re-launching its domestic suite of authenticated entertainment apps through a unified FOX NOW app, and through
further penetration and engagement of its Hotstar platform in India, where watch time has increased over the prior year by
300%.
- The box office successes of Logan, an extension of the X-Men franchise, and Hidden
Figures underscore the range and quality of what the Company’s studio brings to its audiences.
- Twentieth Century Fox Television production studio produced the number one show on five different
networks, including Empire on FOX, American Horror Story: Roanoke on FX, Modern Family on ABC, This Is
Us on NBC, and American Dad on TBS.
- Fox Television Stations sold broadcast spectrum in the Federal Communications Commission’s completed
reverse auction for which the Company received approximately $350 million in proceeds in July 2017.
- The Company reached an agreement with Sky plc (“Sky”) on the terms of an offer to acquire the Sky
shares which the Company does not already own, which the Company believes will result in enhanced capabilities of the combined
company, underpinned by a more geographically diverse and stable revenue base, and an improved balance between subscription,
affiliate fee, advertising and content revenues. The acquisition of Sky remains subject to certain customary closing conditions,
including approval by the UK Secretary of State for Digital, Culture, Media and Sport and the requisite approval of Sky
shareholders unaffiliated with the Company.
Twenty-First Century Fox, Inc. (“21st Century Fox” or the “Company” -- NASDAQ:FOXA, FOX) today reported financial results for
the three months and full year ended June 30, 2017.
Commenting on the results, Executive Chairmen Rupert and Lachlan Murdoch said:
“We delivered strong financial and operational momentum in fiscal 2017 driven by an acceleration in affiliate
revenue growth which fueled fourth quarter cable segment OIBDA growth of 19%. The investment we have made in our video brands, and
in programming that truly differentiates, is proving to be the right strategy. It is driving the value of our brand portfolio
across both established and emerging distribution platforms and reflects our deep commitment to creative excellence across all of
our entertainment production businesses. In addition, the outstanding performance of our live news and sports programming drove
advertising growth for the year and continues to set our business apart. What we achieved in 2017 sets us up well for this year and
beyond.”
Full Year Company Results
The Company reported annual income from continuing operations attributable to 21st Century Fox stockholders of $3.00 billion
($1.61 per share), compared with $2.76 billion ($1.42 per share) in the prior year. Excluding the net income effects of Impairment
and restructuring charges, Other, net and adjustments to Equity losses of affiliates1, adjusted annual earnings per
share from continuing operations attributable to 21st Century Fox stockholders2 was $1.93, a 12% increase compared to
the adjusted year-ago result of $1.73.
The Company reported annual revenues of $28.50 billion, an increase of $1.17 billion, or 4%, from the $27.33 billion of revenues
reported in the prior year. This revenue growth reflects higher affiliate and advertising revenues at both the Cable Network
Programming and Television segments partially offset by lower theatrical and home entertainment revenues at the Filmed
Entertainment segment.
Full year income from continuing operations before income tax expense of $4.69 billion increased $535 million from the $4.15
billion reported in the prior year. Full year total segment operating income before depreciation and amortization
(“OIBDA”)3 of $7.17 billion, was $576 million, or 9%, higher than the amount reported in the prior year. The OIBDA
growth was driven by higher contributions from the Company’s Cable Network Programming and Television segments partially offset by
lower contributions from the Filmed Entertainment segment. The adverse impact of foreign exchange rates impacted annual OIBDA
growth by $105 million, or 2% in total.
Fourth Quarter Company Results
The Company reported quarterly income from continuing operations attributable to 21st Century Fox stockholders of $501 million
($0.27 per share), as compared to $567 million ($0.30 per share) reported in the prior year quarter. Excluding the net income
effects of Impairment and restructuring charges, Other, net and adjustments to Equity earnings (losses) of affiliates4
adjusted quarterly earnings per share from continuing operations attributable to 21st Century Fox stockholders was $0.36 as
compared to $0.45 reported in the same quarter of the prior year. The prior year quarter adjusted earnings per share included a tax
benefit of $0.07 per share from the receipt of a favorable tax ruling.
The Company reported total quarterly revenues of $6.75 billion, a $102 million, or 2%, increase from the $6.65 billion of
revenues reported in the prior year quarter. This revenue growth reflects higher affiliate and advertising revenue at the Cable
Network Programming segment partially offset by lower content revenues at the Filmed Entertainment segment and lower advertising
revenues at the Television segment.
Quarterly income from continuing operations before income tax (expense) benefit of $815 million increased $269 million from the
$546 million reported in the prior year quarter. Quarterly total segment OIBDA of $1.45 billion was consistent with the amount
reported in the prior year quarter. Higher contributions from the Company’s Cable Network Programming segment were offset by lower
contributions from the Filmed Entertainment and Television segments.
____________________________
1 See footnote (a) on page 17 for a description of the full year adjustments to Equity losses from affiliates.
2 See pages 16 and 17 for reconciliations of reported income and earnings per share from continuing operations
attributable to 21st Century Fox stockholders to adjusted income and adjusted earnings per share from continuing operations
attributable to 21st Century Fox stockholders, which may be considered non-GAAP financial measures.
3 Total segment OIBDA may be considered a non-GAAP financial measure. See page 13 for a description of total
segment OIBDA and for a reconciliation from income from continuing operations before income tax (expense) benefit to total segment
OIBDA.
4 See footnote (a) on page 16 for a description of the fourth quarter adjustments to Equity earnings (losses) from
affiliates.
REVIEW OF SEGMENT OPERATING RESULTS
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
US $ Millions |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming |
|
$ |
4,329 |
|
|
$ |
3,921 |
|
|
$ |
16,130 |
|
|
$ |
15,029 |
|
Television |
|
|
1,003 |
|
|
|
1,041 |
|
|
|
5,649 |
|
|
|
5,105 |
|
Filmed Entertainment |
|
|
1,803 |
|
|
|
2,038 |
|
|
|
8,235 |
|
|
|
8,505 |
|
Other, Corporate and Eliminations |
|
|
(387 |
) |
|
|
(354 |
) |
|
|
(1,514 |
) |
|
|
(1,313 |
) |
Total revenues |
|
$ |
6,748 |
|
|
$ |
6,646 |
|
|
$ |
28,500 |
|
|
$ |
27,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment OIBDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming |
|
$ |
1,441 |
|
|
$ |
1,214 |
|
|
$ |
5,601 |
|
|
$ |
5,145 |
|
Television |
|
|
137 |
|
|
|
144 |
|
|
|
894 |
|
|
|
744 |
|
Filmed Entertainment |
|
|
(22 |
) |
|
|
164 |
|
|
|
1,051 |
|
|
|
1,085 |
|
Other, Corporate and Eliminations |
|
|
(106 |
) |
|
|
(71 |
) |
|
|
(373 |
) |
|
|
(377 |
) |
Total Segment OIBDA (a) |
|
$ |
1,450 |
|
|
$ |
1,451 |
|
|
$ |
7,173 |
|
|
$ |
6,597 |
|
|
|
(a)
|
|
Total segment OIBDA may be considered a non-GAAP financial measure. See page 13 for a description
of total segment OIBDA and for a reconciliation from income from continuing operations before income tax (expense) benefit to
total segment OIBDA.
|
|
|
|
CABLE NETWORK PROGRAMMING
Full Year Segment Results
Cable Network Programming annual segment OIBDA increased 9% to $5.60 billion, driven by a 7% revenue increase led by continued
growth in both affiliate and advertising revenues partially offset by a 7% increase in expenses. The increase in expenses was
primarily due to higher domestic sports programming costs driven by higher professional team rights costs at the regional sports
networks (“RSNs”) and increased MLB and National Association for Stock Car Auto Racing (“NASCAR”) rights costs at FS1, higher
programming and marketing costs at FX Networks and National Geographic and higher entertainment programming costs at Fox Networks
Group International (“FNG International”) and STAR India (“STAR”).
Domestic affiliate revenue increased 8% reflecting continued contractual rate increases, led by Fox News, FS1 and FX Networks.
Domestic advertising revenue grew 6% over the prior year led by higher ratings and pricing at Fox News and higher postseason
baseball ratings at FS1. Domestic OIBDA contributions increased 10% over the prior year led by higher contributions from Fox News,
FS1 and FX Networks.
International affiliate revenue increased 7% driven by strong local currency growth at both FNG International channels and STAR,
partially offset by a 4% adverse impact from the strengthened U.S. dollar. International advertising revenue decreased 3% due to
the effect of the Indian government demonetization initiatives on the general advertising market, a lower volume of cricket matches
broadcast in the current year at STAR and the negative impact of foreign exchange, partially offset by local currency growth at FNG
International. Annual OIBDA at the international cable channels increased 4% reflecting higher affiliate revenues at both FNG
International and STAR and lower sports programming costs at STAR due to lower volume of cricket matches broadcast in the current
year.
Fourth Quarter Segment Results
Cable Network Programming quarterly segment OIBDA increased 19% to $1.44 billion, driven by 10% higher revenue from strong
affiliate, content and advertising growth, partially offset by a 7% increase in expenses. The increase in expenses was primarily
due to the broadcast of the International Cricket Council (“ICC”) Champions Trophy in the current quarter and higher programming
and marketing costs at National Geographic.
Domestic affiliate revenue increased 10% reflecting higher pricing across all of our domestic cable brands, led by Fox News,
RSNs, FX Networks and FS1. Domestic advertising revenue increased 6% over the prior year period as the impact of higher ratings at
Fox News and increases at National Geographic were partially offset by the absence of the prior year quarter broadcast of the Copa
America soccer tournament at FS1 as well as a lower number of National Basketball Association and National Hockey League playoff
games broadcast on the RSNs compared to the prior year quarter. Domestic OIBDA contributions increased 22% over the prior year
quarter led by higher contributions from Fox News, the RSNs and FS1.
International affiliate revenue increased 9% driven by higher rates and subscribers. International advertising revenue increased
9% from high double digit advertising increases at STAR, led by the current quarter broadcast of the ICC Champions Trophy.
Quarterly OIBDA at the international cable channels increased 6% from the prior year quarter primarily reflecting higher
contributions from FNG International partially offset by lower contributions from STAR.
TELEVISION
Full Year Segment Results
The Television segment generated annual OIBDA of $894 million, a $150 million, or 20%, increase over the $744 million reported
in the prior year. Annual segment revenues were 11% higher than the prior year due primarily to strong sports advertising revenue
growth led by the broadcast of Super Bowl LI, the MLB World Series, which benefited from strong ratings and two additional games
versus last year, and the inclusion of one additional National Football League divisional playoff game. Higher local political
advertising spending at the television stations and continued growth of retransmission consent revenues also contributed to the
segment revenue growth. These revenue increases were partially offset by lower network entertainment advertising revenues
reflecting lower general entertainment ratings.
Fourth Quarter Segment Results
Television reported quarterly segment OIBDA of $137 million, a $7 million decrease compared to the prior year quarter. Quarterly
segment revenues declined as lower national and local advertising revenues from lower general entertainment ratings were partially
offset by higher retransmission consent revenues. Total segment expenses were 3% lower than the prior year quarter due to lower
entertainment programming costs.
FILMED ENTERTAINMENT
Full Year Segment Results
Full year Filmed Entertainment segment OIBDA of $1.05 billion decreased $34 million from the prior year primarily due to a 4%
adverse impact from foreign exchange rate fluctuations. Higher revenue from the television studio was more than offset by lower
revenue at the film studio. The television studio’s revenue increased due to higher subscription video-on-demand licensing led by
Homeland and The People v. O.J. Simpson: American Crime Story. The film studio’s revenue decline was attributable to
difficult theatrical and home entertainment revenue comparisons to the prior year slate which included Deadpool and The
Martian.
Fourth Quarter Segment Results
Filmed Entertainment generated a quarterly segment OIBDA loss of $22 million, a $186 million decrease from the $164 million
contribution reported in the same period a year ago. The OIBDA decrease in the current quarter was principally driven by lower
revenues at both the film and television studios. Quarterly segment revenues decreased $235 million to $1.80 billion, primarily
reflecting lower home entertainment revenues due to the strong performance of Deadpool in the prior year quarter and lower
pay and free television revenues due to the timing of feature film availabilities and fewer deliveries of returning television
series.
REVIEW OF EQUITY EARNINGS (LOSSES) OF AFFILIATES’ RESULTS
The Company’s share of equity earnings (losses) of affiliates is as follows:
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
% Owned |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
|
|
US $ Millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sky |
|
39%(1) |
|
$ |
83 |
|
|
$ |
78 |
|
|
$ |
338 |
|
|
$ |
383 |
|
Other equity affiliates |
|
Various(2) |
|
|
(67 |
) |
|
|
(150 |
) |
|
|
(379 |
) |
|
|
(417 |
) |
Total equity earnings (losses) of affiliates |
|
|
|
$ |
16 |
|
|
$ |
(72 |
) |
|
$ |
(41 |
) |
|
$ |
(34 |
) |
|
|
(1)
|
|
Please refer to Sky earnings releases for detailed information.
|
|
|
(2)
|
|
Primarily comprised of Endemol Shine Group, Hulu and Tata Sky.
|
|
Full Year Results
Annual equity losses of affiliates were $41 million as compared to $34 million of equity losses of affiliates in the prior year.
The $7 million increase in losses primarily reflects higher equity losses from Hulu and lower equity earnings from Sky partially
offset by lower equity losses from Endemol Shine Group.
Fourth Quarter Results
Quarterly equity earnings of affiliates were $16 million as compared to $72 million of equity losses of affiliates reported in
the same period a year ago. The $88 million improvement in equity results primarily reflects lower equity losses reported at
Endemol Shine Group and higher equity earnings reported at Sky.
OTHER ITEMS
Dividends
The Company has declared a dividend of $0.18 per Class A and Class B share. This dividend is payable on October 18, 2017
with a record date for determining dividend entitlements of September 13, 2017.
Pending Acquisition of the Remaining Shares of Sky
The Company’s pending acquisition of the public shares of Sky has been cleared on public interest and plurality grounds in all
of the markets in which Sky operates except the UK, including Austria, Germany, Italy and the Republic of Ireland. The acquisition
has also received unconditional clearance by all competent competition authorities. The transaction is subject to certain other
customary closing conditions and the requisite approval of Sky shareholders unaffiliated with the Company. In the event that the UK
Secretary of State for Digital, Culture, Media and Sport makes a final decision to refer to the Competition and Markets Authority
for a phase two review, the transaction is expected to close by June 30, 2018.
To receive a copy of this press release through the Internet, access 21st Century Fox’s corporate Web site located at http://www.21cf.com.
Audio from 21st Century Fox’s conference call with analysts on the full year and fourth quarter results can be heard live on the
Internet at 4:30 p.m. Eastern Daylight Time today. To listen to the call, visit http://www.21cf.com.
Cautionary Statement Concerning Forward-Looking Statements
This document contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform
Act of 1995. These statements are based on management’s views and assumptions regarding future events and business
performance as of the time the statements are made. Actual results may differ materially from these expectations due to
changes in global economic, business, competitive market and regulatory factors. More detailed information about these and
other factors that could affect future results is contained in our filings with the Securities and Exchange Commission. The
“forward-looking statements” included in this document are made only as of the date of this document and we do not have any
obligation to publicly update any “forward-looking statements” to reflect subsequent events or circumstances, except as required by
law.
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
US $ Millions, except per share amounts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
6,748 |
|
|
$ |
6,646 |
|
|
$ |
28,500 |
|
|
$ |
27,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
(4,303 |
) |
|
|
(4,227 |
) |
|
|
(17,775 |
) |
|
|
(17,129 |
) |
Selling, general and administrative |
|
|
(1,014 |
) |
|
|
(990 |
) |
|
|
(3,617 |
) |
|
|
(3,675 |
) |
Depreciation and amortization |
|
|
(143 |
) |
|
|
(139 |
) |
|
|
(553 |
) |
|
|
(530 |
) |
Impairment and restructuring charges |
|
|
(102 |
) |
|
|
(277 |
) |
|
|
(315 |
) |
|
|
(323 |
) |
Equity earnings (losses) of affiliates |
|
|
16 |
|
|
|
(72 |
) |
|
|
(41 |
) |
|
|
(34 |
) |
Interest expense, net |
|
|
(310 |
) |
|
|
(296 |
) |
|
|
(1,219 |
) |
|
|
(1,184 |
) |
Interest income |
|
|
9 |
|
|
|
10 |
|
|
|
36 |
|
|
|
38 |
|
Other, net |
|
|
(86 |
) |
|
|
(109 |
) |
|
|
(327 |
) |
|
|
(335 |
) |
Income from continuing operations before income tax (expense) benefit |
|
|
815 |
|
|
|
546 |
|
|
|
4,689 |
|
|
|
4,154 |
|
Income tax (expense) benefit |
|
|
(258 |
) |
|
|
60 |
|
|
|
(1,419 |
) |
|
|
(1,130 |
) |
Income from continuing operations |
|
|
557 |
|
|
|
606 |
|
|
|
3,270 |
|
|
|
3,024 |
|
Loss from discontinued operations, net of tax |
|
|
(25 |
) |
|
|
- |
|
|
|
(44 |
) |
|
|
(8 |
) |
Net income |
|
|
532 |
|
|
|
606 |
|
|
|
3,226 |
|
|
|
3,016 |
|
Less: Net income attributable to noncontrolling interests |
|
|
(56 |
) |
|
|
(39 |
) |
|
|
(274 |
) |
|
|
(261 |
) |
Net income attributable to Twenty-First Century Fox, Inc.
stockholders |
|
$ |
476 |
|
|
$ |
567 |
|
|
$ |
2,952 |
|
|
$ |
2,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
1,854 |
|
|
|
1,893 |
|
|
|
1,856 |
|
|
|
1,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations attributable to Twenty-First Century Fox, Inc.
stockholders per share: |
|
$ |
0.27 |
|
|
$ |
0.30 |
|
|
$ |
1.61 |
|
|
$ |
1.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Twenty-First Century Fox, Inc. stockholders per
share: |
|
$ |
0.26 |
|
|
$ |
0.30 |
|
|
$ |
1.59 |
|
|
$ |
1.42 |
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2017
|
|
|
2016
|
|
Assets: |
|
US $ Millions |
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
6,163 |
|
|
$ |
4,424 |
|
Receivables, net |
|
|
6,477 |
|
|
|
6,258 |
|
Inventories, net |
|
|
3,101 |
|
|
|
3,291 |
|
Other |
|
|
545 |
|
|
|
976 |
|
Total current assets |
|
|
16,286 |
|
|
|
14,949 |
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
|
Receivables, net |
|
|
543 |
|
|
|
389 |
|
Investments |
|
|
3,902 |
|
|
|
3,863 |
|
Inventories, net |
|
|
7,452 |
|
|
|
6,612 |
|
Property, plant and equipment, net |
|
|
1,781 |
|
|
|
1,692 |
|
Intangible assets, net |
|
|
6,574 |
|
|
|
6,777 |
|
Goodwill |
|
|
12,792 |
|
|
|
12,733 |
|
Other non-current assets |
|
|
1,394 |
|
|
|
1,178 |
|
Total assets |
|
$ |
50,724 |
|
|
$ |
48,193 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity: |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Borrowings |
|
$ |
457 |
|
|
$ |
427 |
|
Accounts payable, accrued expenses and other current liabilities |
|
|
3,451 |
|
|
|
3,181 |
|
Participations, residuals and royalties payable |
|
|
1,657 |
|
|
|
1,672 |
|
Program rights payable |
|
|
1,093 |
|
|
|
1,283 |
|
Deferred revenue |
|
|
580 |
|
|
|
505 |
|
Total current liabilities |
|
|
7,238 |
|
|
|
7,068 |
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Borrowings |
|
|
19,456 |
|
|
|
19,126 |
|
Other liabilities |
|
|
3,616 |
|
|
|
3,678 |
|
Deferred income taxes |
|
|
2,782 |
|
|
|
2,888 |
|
Redeemable noncontrolling interests |
|
|
694 |
|
|
|
552 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
Class A common stock, $0.01 par value |
|
|
11 |
|
|
|
11 |
|
Class B common stock, $0.01 par value |
|
|
8 |
|
|
|
8 |
|
Additional paid-in capital |
|
|
12,406 |
|
|
|
12,211 |
|
Retained earnings |
|
|
5,315 |
|
|
|
3,575 |
|
Accumulated other comprehensive loss |
|
|
(2,018 |
) |
|
|
(2,144 |
) |
Total Twenty-First Century Fox, Inc. stockholders' equity |
|
|
15,722 |
|
|
|
13,661 |
|
Noncontrolling interests |
|
|
1,216 |
|
|
|
1,220 |
|
Total equity |
|
|
16,938 |
|
|
|
14,881 |
|
Total liabilities and equity |
|
$ |
50,724 |
|
|
$ |
48,193 |
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
Twelve Months Ended June 30, |
|
|
|
2017 |
|
|
2016 |
|
|
|
US $ Millions |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
3,226 |
|
|
$ |
3,016 |
|
Less: Loss from discontinued operations, net of tax |
|
|
(44 |
) |
|
|
(8 |
) |
Income from continuing operations |
|
|
3,270 |
|
|
|
3,024 |
|
Adjustments to reconcile income from continuing operations to cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
553 |
|
|
|
530 |
|
Amortization of cable distribution investments |
|
|
65 |
|
|
|
75 |
|
Impairment and restructuring charges |
|
|
315 |
|
|
|
323 |
|
Equity-based compensation |
|
|
126 |
|
|
|
196 |
|
Equity losses of affiliates |
|
|
41 |
|
|
|
34 |
|
Cash distributions received from affiliates |
|
|
186 |
|
|
|
351 |
|
Other, net |
|
|
327 |
|
|
|
335 |
|
CLT20 contract termination costs |
|
|
- |
|
|
|
(420 |
) |
Deferred income taxes and other taxes |
|
|
89 |
|
|
|
466 |
|
Change in operating assets and liabilities, net of acquisitions and dispositions |
|
|
|
|
|
|
|
|
Receivables |
|
|
(401 |
) |
|
|
(323 |
) |
Inventories net of program rights payable |
|
|
(991 |
) |
|
|
(721 |
) |
Accounts payable and accrued expenses |
|
|
152 |
|
|
|
(45 |
) |
Other changes, net |
|
|
53 |
|
|
|
(777 |
) |
Net cash provided by operating activities from continuing operations |
|
|
3,785 |
|
|
|
3,048 |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
(377 |
) |
|
|
(263 |
) |
Acquisitions, net of cash acquired |
|
|
(75 |
) |
|
|
(916 |
) |
Investments in equity affiliates |
|
|
(128 |
) |
|
|
(182 |
) |
Other investments |
|
|
(172 |
) |
|
|
(277 |
) |
Net cash used in investing activities from continuing operations |
|
|
(752 |
) |
|
|
(1,638 |
) |
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Borrowings |
|
|
918 |
|
|
|
1,360 |
|
Repayment of borrowings |
|
|
(573 |
) |
|
|
(687 |
) |
Repurchase of shares |
|
|
(619 |
) |
|
|
(4,904 |
) |
Dividends paid and distributions |
|
|
(943 |
) |
|
|
(821 |
) |
Purchase of subsidiary shares from noncontrolling interests |
|
|
(1 |
) |
|
|
(290 |
) |
Other financing activities, net |
|
|
(63 |
) |
|
|
12 |
|
Net cash used in financing activities from continuing operations |
|
|
(1,281 |
) |
|
|
(5,330 |
) |
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents from discontinued operations |
|
|
(28 |
) |
|
|
(20 |
) |
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
1,724 |
|
|
|
(3,940 |
) |
Cash and cash equivalents, beginning of year |
|
|
4,424 |
|
|
|
8,428 |
|
Exchange movement on cash balances |
|
|
15 |
|
|
|
(64 |
) |
Cash and cash equivalents, end of year |
|
$ |
6,163 |
|
|
$ |
4,424 |
|
|
|
SEGMENT INFORMATION
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
US $ Millions |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming |
|
$ |
4,329 |
|
|
$ |
3,921 |
|
|
$ |
16,130 |
|
|
$ |
15,029 |
|
Television |
|
|
1,003 |
|
|
|
1,041 |
|
|
|
5,649 |
|
|
|
5,105 |
|
Filmed Entertainment |
|
|
1,803 |
|
|
|
2,038 |
|
|
|
8,235 |
|
|
|
8,505 |
|
Other, Corporate and Eliminations |
|
|
(387 |
) |
|
|
(354 |
) |
|
|
(1,514 |
) |
|
|
(1,313 |
) |
Total revenues |
|
$ |
6,748 |
|
|
$ |
6,646 |
|
|
$ |
28,500 |
|
|
$ |
27,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment OIBDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming |
|
$ |
1,441 |
|
|
$ |
1,214 |
|
|
$ |
5,601 |
|
|
$ |
5,145 |
|
Television |
|
|
137 |
|
|
|
144 |
|
|
|
894 |
|
|
|
744 |
|
Filmed Entertainment |
|
|
(22 |
) |
|
|
164 |
|
|
|
1,051 |
|
|
|
1,085 |
|
Other, Corporate and Eliminations |
|
|
(106 |
) |
|
|
(71 |
) |
|
|
(373 |
) |
|
|
(377 |
) |
Total Segment OIBDA (a) |
|
$ |
1,450 |
|
|
$ |
1,451 |
|
|
$ |
7,173 |
|
|
$ |
6,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cable Network Programming |
|
$ |
85 |
|
|
$ |
82 |
|
|
$ |
337 |
|
|
$ |
311 |
|
Television |
|
|
29 |
|
|
|
30 |
|
|
|
114 |
|
|
|
118 |
|
Filmed Entertainment |
|
|
21 |
|
|
|
22 |
|
|
|
80 |
|
|
|
82 |
|
Other, Corporate and Eliminations |
|
|
8 |
|
|
|
5 |
|
|
|
22 |
|
|
|
19 |
|
Total depreciation and amortization |
|
$ |
143 |
|
|
$ |
139 |
|
|
$ |
553 |
|
|
$ |
530 |
|
|
|
(a)
|
|
Total segment OIBDA may be considered a non-GAAP financial measure. See page 13 for a description
of total segment OIBDA and for a reconciliation from income from continuing operations before income tax (expense) benefit to
total segment OIBDA.
|
|
CONSOLIDATED REVENUES BY COMPONENT
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
June 30,
|
|
|
June 30,
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
US $ Millions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate fee |
|
$ |
3,183 |
|
|
$ |
2,900 |
|
|
$ |
12,172 |
|
|
$ |
11,221
|
Advertising |
|
|
1,701 |
|
|
|
1,709 |
|
|
|
8,039 |
|
|
|
7,659 |
Content |
|
|
1,728 |
|
|
|
1,903 |
|
|
|
7,707 |
|
|
|
7,949 |
Other |
|
|
136 |
|
|
|
134 |
|
|
|
582 |
|
|
|
497 |
Total revenues |
|
$ |
6,748 |
|
|
$ |
6,646 |
|
|
$ |
28,500 |
|
|
$ |
27,326 |
|
|
NOTE 1 – TOTAL SEGMENT OPERATING INCOME BEFORE DEPRECIATION AND AMORTIZATION
The Company evaluates the performance of its operating segments based on segment operating income before depreciation and
amortization (“OIBDA”), and management uses total segment OIBDA as a measure of the performance of operating businesses separate
from non-operating factors. Total segment OIBDA may be considered a non-GAAP measure and should be considered in addition to, not
as a substitute for, net income, cash flow and other measures of financial performance reported in accordance with GAAP. In
addition, this measure does not reflect cash available to fund requirements. This measure excludes items, such as depreciation and
amortization as well as impairment charges, which are significant components in assessing the Company’s financial performance.
Management believes that total segment OIBDA is an appropriate measure for evaluating the operating performance of the Company’s
business and provides investors and equity analysts a measure to analyze operating performance of the Company’s business and
enterprise value against historical data and competitors’ data. Segment OIBDA is the primary measure used by our chief operating
decision maker to evaluate the performance of and allocate resources to the Company’s business segments.
Segment OIBDA does not include depreciation and amortization and the amortization of cable distribution investments and
eliminates the variable effect across all business segments of depreciation and amortization. Depreciation and amortization expense
includes the depreciation of property and equipment, as well as amortization of finite-lived intangible assets. Amortization of
cable distribution investments represents a reduction against revenues over the term of a carriage arrangement and, as such, it is
excluded from segment operating income before depreciation and amortization.
In addition, total segment OIBDA does not include: Loss from discontinued operations, net of tax, Impairment and restructuring
charges, Equity earnings (losses) of affiliates, Interest expense, net, Interest income, Other, net, Income tax expense and Net
income attributable to noncontrolling interests.
The following table reconciles income from continuing operations before income tax (expense) benefit to total segment OIBDA:
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
|
US $ Millions |
|
Income from continuing operations before income tax (expense) benefit |
|
$ |
815 |
|
|
$ |
546 |
|
|
$ |
4,689 |
|
|
$ |
4,154 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of cable distribution investments |
|
|
19 |
|
|
|
22 |
|
|
|
65 |
|
|
|
75 |
|
Depreciation and amortization |
|
|
143 |
|
|
|
139 |
|
|
|
553 |
|
|
|
530 |
|
Impairment and restructuring charges |
|
|
102 |
|
|
|
277 |
|
|
|
315 |
|
|
|
323 |
|
Equity (earnings) losses of affiliates |
|
|
(16 |
) |
|
|
72 |
|
|
|
41 |
|
|
|
34 |
|
Interest expense, net |
|
|
310 |
|
|
|
296 |
|
|
|
1,219 |
|
|
|
1,184 |
|
Interest income |
|
|
(9 |
) |
|
|
(10 |
) |
|
|
(36 |
) |
|
|
(38 |
) |
Other, net |
|
|
86 |
|
|
|
109 |
|
|
|
327 |
|
|
|
335 |
|
Total Segment OIBDA |
|
$ |
1,450 |
|
|
$ |
1,451 |
|
|
$ |
7,173 |
|
|
$ |
6,597 |
|
|
|
|
Three Months Ended June 30, 2017 |
|
|
US $ Millions |
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
Operating and
|
|
Amortization
|
|
|
|
|
|
|
Selling, general
|
|
of cable
|
|
|
|
|
|
|
and administrative
|
|
distribution
|
|
|
|
|
Revenues |
|
expenses
|
|
investments
|
|
Segment OIBDA |
Cable Network Programming |
|
$ |
4,329 |
|
|
$ |
(2,907 |
) |
|
$ |
19 |
|
$ |
1,441 |
|
Television |
|
|
1,003 |
|
|
|
(866 |
) |
|
|
- |
|
|
137 |
|
Filmed Entertainment |
|
|
1,803 |
|
|
|
(1,825 |
) |
|
|
- |
|
|
(22 |
) |
Other, Corporate and Eliminations |
|
|
(387 |
) |
|
|
281 |
|
|
|
- |
|
|
(106 |
) |
Consolidated Total |
|
$ |
6,748 |
|
|
$ |
(5,317 |
) |
|
$ |
19 |
|
$ |
1,450 |
|
|
|
|
Three Months Ended June 30, 2016 |
|
|
US $ Millions |
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
Operating and
|
|
Amortization
|
|
|
|
|
|
|
Selling, general
|
|
of cable
|
|
|
|
|
|
|
and administrative
|
|
distribution
|
|
|
|
|
Revenues |
|
expenses
|
|
investments
|
|
Segment OIBDA |
Cable Network Programming |
|
$ |
3,921 |
|
|
$ |
(2,729 |
) |
|
$ |
22 |
|
$ |
1,214 |
|
Television |
|
|
1,041 |
|
|
|
(897 |
) |
|
|
- |
|
|
144 |
|
Filmed Entertainment |
|
|
2,038 |
|
|
|
(1,874 |
) |
|
|
- |
|
|
164 |
|
Other, Corporate and Eliminations |
|
|
(354 |
) |
|
|
283 |
|
|
|
- |
|
|
(71 |
) |
Consolidated Total |
|
$ |
6,646 |
|
|
$ |
(5,217 |
) |
|
$ |
22 |
|
$ |
1,451 |
|
|
|
|
Twelve Months Ended June 30, 2017 |
|
|
US $ Millions |
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
Operating and
|
|
Amortization
|
|
|
|
|
|
|
Selling, general
|
|
of cable
|
|
|
|
|
|
|
and administrative
|
|
distribution
|
|
|
|
|
Revenues |
|
expenses
|
|
investments
|
|
Segment OIBDA |
Cable Network Programming |
|
$ |
16,130 |
|
|
$ |
(10,594 |
) |
|
$ |
65 |
|
$ |
5,601 |
|
Television |
|
|
5,649 |
|
|
|
(4,755 |
) |
|
|
- |
|
|
894 |
|
Filmed Entertainment |
|
|
8,235 |
|
|
|
(7,184 |
) |
|
|
- |
|
|
1,051 |
|
Other, Corporate and Eliminations |
|
|
(1,514 |
) |
|
|
1,141 |
|
|
|
- |
|
|
(373 |
) |
Consolidated Total |
|
$ |
28,500 |
|
|
$ |
(21,392 |
) |
|
$ |
65 |
|
$ |
7,173 |
|
|
|
|
Twelve Months Ended June 30, 2016 |
|
|
US $ Millions |
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
Operating and
|
|
Amortization
|
|
|
|
|
|
|
Selling, general
|
|
of cable
|
|
|
|
|
|
|
and administrative
|
|
distribution
|
|
|
|
|
Revenues |
|
expenses
|
|
investments
|
|
Segment OIBDA |
Cable Network Programming |
|
$ |
15,029 |
|
|
$ |
(9,959 |
) |
|
$ |
75 |
|
$ |
5,145 |
|
Television |
|
|
5,105 |
|
|
|
(4,361 |
) |
|
|
- |
|
|
744 |
|
Filmed Entertainment |
|
|
8,505 |
|
|
|
(7,420 |
) |
|
|
- |
|
|
1,085 |
|
Other, Corporate and Eliminations |
|
|
(1,313 |
) |
|
|
936 |
|
|
|
- |
|
|
(377 |
) |
Consolidated Total |
|
$ |
27,326 |
|
|
$ |
(20,804 |
) |
|
$ |
75 |
|
$ |
6,597 |
|
|
NOTE 2 – ADJUSTED NET INCOME AND ADJUSTED EPS FROM CONTINUING OPERATIONS
The calculation of income and earnings per share (“EPS”) from continuing operations attributable to 21st Century Fox
stockholders excluding the net income effects of Impairment and restructuring charges, Equity affiliate adjustments and Other, net
and tax provision effects (“adjusted income and diluted EPS from continuing operations attributable to 21st Century Fox
stockholders”) may not be comparable to similarly titled measures reported by other companies, since companies and investors may
differ as to what type of events warrant adjustment. Adjusted income and diluted EPS from continuing operations attributable to
21st Century Fox stockholders are not measures of performance under generally accepted accounting principles and should not be
construed as substitutes for consolidated net income and EPS as determined under GAAP as a measure of performance. However,
management uses these measures in comparing the Company’s historical performance and believes that they provide meaningful and
comparable information to investors to assist in their analysis of our performance relative to prior periods and our
competitors.
The Company uses adjusted income and diluted EPS from continuing operations attributable to 21st Century Fox stockholders to
evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from
period to period.
The following tables reconcile reported income and reported diluted EPS from continuing operations attributable to 21st Century
Fox stockholders to adjusted income and diluted EPS from continuing operations attributable to 21st Century Fox stockholders for
the three months and full year ended June 30, 2017 and 2016.
|
|
Three Months Ended |
|
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
|
|
Income |
|
|
EPS |
|
|
Income |
|
|
EPS |
|
|
|
US $ Millions, except per share data |
|
Income from continuing operations |
|
$ |
557 |
|
|
|
|
|
|
$ |
606 |
|
|
|
|
|
Less: Net income attributable to noncontrolling interests |
|
|
(56 |
) |
|
|
|
|
|
|
(39 |
) |
|
|
|
|
Income from continuing operations attributable to Twenty-First Century Fox, Inc.
stockholders |
|
$ |
501 |
|
|
$ |
0.27 |
|
|
$ |
567 |
|
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges |
|
|
102 |
|
|
|
0.06 |
|
|
|
277 |
|
|
|
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity affiliate adjustments(a) |
|
|
58 |
|
|
|
0.03 |
|
|
|
177 |
|
|
|
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
|
|
86 |
|
|
|
0.05 |
|
|
|
109 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax provision |
|
|
(87 |
) |
|
|
(0.05 |
) |
|
|
(285 |
) |
|
|
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
660 |
|
|
$ |
0.36 |
|
|
$ |
845 |
|
|
$ |
0.45 |
|
|
|
(a)
|
|
Equity losses of affiliates for the three months ended June 30, 2017 was adjusted to remove from
Sky’s results 21st Century Fox’s share of Sky’s purchase price amortization related to its acquisition of the Direct
Broadcast Satellite (“DBS”) businesses from the Company. Equity losses of affiliates for the three months ended June 30, 2016
was adjusted to remove from Sky’s results 21st Century Fox’s share of Sky’s purchase price amortization related to its
acquisition of the DBS businesses from the Company and from Endemol Shine Group’s results 21st Century Fox’s share of Endemol
Shine Group’s impairment and restructuring costs and loss on the deconsolidation of a subsidiary.
|
|
|
|
Twelve Months Ended |
|
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
|
|
Income |
|
|
EPS |
|
|
Income |
|
|
EPS |
|
|
|
US $ Millions, except per share data |
|
Income from continuing operations |
|
$ |
3,270 |
|
|
|
|
|
|
$ |
3,024 |
|
|
|
|
|
Less: Net income attributable to noncontrolling interests |
|
|
(274 |
) |
|
|
|
|
|
|
(261 |
) |
|
|
|
|
Income from continuing operations attributable to Twenty-First Century Fox, Inc.
stockholders |
|
$ |
2,996 |
|
|
$ |
1.61 |
|
|
$ |
2,763 |
|
|
$ |
1.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and restructuring charges |
|
|
315 |
|
|
|
0.17 |
|
|
|
323 |
|
|
|
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity affiliate adjustments(a) |
|
|
255 |
|
|
|
0.14 |
|
|
|
361 |
|
|
|
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net |
|
|
327 |
|
|
|
0.18 |
|
|
|
335 |
|
|
|
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax provision |
|
|
(311 |
) |
|
|
(0.17 |
) |
|
|
(420 |
) |
|
|
(0.22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted |
|
$ |
3,582 |
|
|
$ |
1.93 |
|
|
$ |
3,362 |
|
|
$ |
1.73 |
|
|
|
(a)
|
|
Equity losses of affiliates for the twelve months ended June 30, 2017 was adjusted to remove from
Sky’s results 21st Century Fox’s share of Sky’s restructuring and purchase price amortization related to its acquisition of
the DBS businesses from the Company and from Endemol Shine Group’s results 21st Century Fox’s share of Endemol Shine Group’s
impairment, restructuring and debt revaluation adjustments. Equity losses of affiliates for the twelve months ended June 30,
2016 was adjusted to remove from Sky’s results 21st Century Fox’s share of Sky’s purchase price amortization related to its
acquisition of the DBS businesses from the Company and from Endemol Shine Group’s results 21st Century Fox’s share of Endemol
Shine Group’s debt revaluation, impairment and restructuring costs and loss on the deconsolidation of a subsidiary.
|
21st Century Fox
Reed Nolte, 212-852-7092
Investor Relations
or
Mike Petrie, 212-852-7130
Investor Relations
or
Julie Henderson, 310-369-0773
Press Inquiries
or
Nathaniel Brown, 212-852-7746
Press Inquiries
View source version on businesswire.com: http://www.businesswire.com/news/home/20170809006121/en/