EX-99.1 2 ex99-1.htm UNAUDITED PRO FORMA CONSOLIDATED HISTORICAL INFORMATION ex99-1.htm
 
Exhibit 99.1
 
 
UNAUDITED PRO FORMA
CONSOLIDATED HISTORICAL INFORMATION
 
TWC Separation.  On May 20, 2008, Time Warner Inc. (“Time Warner” or the “Company”), Time Warner Cable Inc. (“TWC”) and certain of their subsidiaries entered into a separation agreement (the “Separation Agreement”) for the purpose of achieving the legal and structural separation of TWC from Time Warner (the “Separation”).  Pursuant to the Separation Agreement and related documents, (a) Time Warner completed certain internal restructuring transactions, (b) on March 12, 2009, TWC paid a special cash dividend of $10.27 per share of TWC Class A Common Stock and TWC Class B Common Stock (aggregating $10.855 billion) (the “Special Dividend”) that was distributed pro rata to all holders of TWC Class A Common Stock and TWC Class B Common Stock as of the close of business on March 11, 2009, resulting in the receipt by Time Warner of approximately $9.25 billion and (c) subsequent to its receipt of its portion of the Special Dividend, at 8:00 p.m. on March 12, 2009 (the “Distribution Record Date”), Time Warner disposed of all its shares of TWC common stock by transferring them to an account in the name of Computershare Inc., as distribution agent for the benefit of its stockholders of record on the Distribution Record Date (the “Eligible Holders”).  Computershare will hold such shares for the benefit of the Eligible Holders from the Distribution Record Date until March 27, 2009, at which time all of the shares of TWC common stock previously held by Time Warner will be distributed to the Eligible Holders as a pro rata dividend in a spin-off (the “Distribution”).  After the Distribution Record Date, Time Warner does not beneficially own any shares of TWC common stock and, following such date, will not consolidate TWC’s financial results for the purpose of its own financial reporting.  The historical financial results of TWC will be reflected in the Company’s consolidated financial statements as discontinued operations.
 
After completing the Separation, the Company will effect a reverse stock split at 7:00 p.m. on March 27, 2009 by proportionately reducing the number of shares of Time Warner Common Stock issued and outstanding or held in treasury based on a reverse stock split ratio of 1-for-3.
 
Pro Forma Information.  The accompanying unaudited pro forma consolidated balance sheet of Time Warner as of December 31, 2008 is presented as if the Separation had occurred on December 31, 2008.  The accompanying unaudited pro forma consolidated statements of operations of Time Warner for the years ended December 31, 2008, 2007 and 2006 are presented as if the Separation had occurred on January 1, 2006.  The unaudited pro forma consolidated financial information is presented based on information available, is intended for informational purposes only, is not necessarily indicative of and does not purport to represent what Time Warner’s future financial condition or operating results will be after giving effect to the Separation and does not reflect actions that may be undertaken by management after the Separation.  Additionally, this information does not reflect certain financial and operating benefits Time Warner expects to realize as a result of the Separation including any income related to the receipt by Time Warner of its portion of the Special Dividend.
 
In December 2008, Time Warner (as lender) and TWC (as borrower) entered into a credit agreement for a two-year $1.535 billion senior unsecured supplemental term loan facility (the “Supplemental Credit Agreement”) under which TWC may borrow only to repay amounts outstanding at the final maturity of TWC’s 2008 term loan bridge facility, if any.  The accompanying unaudited pro forma information does not reflect any effect of the Supplemental Credit Agreement.
 
In connection with the Separation, and as provided for in the Company’s equity plans, the number of stock options, restricted stock units (“RSUs”) and target performance stock units (“PSUs”) outstanding at the separation date and the exercise prices of such stock options will be adjusted to maintain the fair value of these awards.  The changes in the number of equity awards and the exercise prices will be determined by comparing the fair value of such awards immediately prior to the Separation to the fair value of such awards immediately after the Separation.  The modifications to the outstanding equity awards will be made pursuant to existing antidilution provisions in the Company’s equity plans and such modifications will not result in any additional compensation expense.  In addition, all such awards will be further adjusted for the effect of the Company’s 1-for-3 reverse stock split.
 
Time Warner’s independent registered public accounting firm has not examined, reviewed, compiled or applied agreed upon procedures to the unaudited pro forma consolidated historical financial information presented herein and, accordingly, assumes no responsibility for it.
 
 The accompanying unaudited pro forma financial statements do not give effect to the Company’s adoption of Financial Accounting Standards Board Statement No. 160, Noncontrolling Interests in Consolidated Financial Statements, and FASB Staff Position Emerging Issues Task Force Issue No. 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities, on January 1, 2009.
 
The following is a brief description of the amounts recorded under each of the column headings in the unaudited pro forma consolidated balance sheet and the unaudited pro forma consolidated statements of operations:
 
 
 
 
 
 
UNAUDITED PRO FORMA
CONSOLIDATED HISTORICAL INFORMATION
 
Historical Time Warner
 
       This column reflects Time Warner’s historical audited financial position as of December 31, 2008 and historical audited operating results for the years ended December 31, 2008, 2007 and 2006, prior to any adjustment for the Separation and the other adjustments described below.
 
TWC Separation
 
This column reflects TWC’s historical financial position as of December 31, 2008 and historical operating results for the years ended December 31, 2008, 2007 and 2006, at the amounts that have been reflected in Time Warner’s consolidated financial statements for such periods.
 
Other Adjustments
 
This column represents pro forma adjustments related primarily to the receipt of the Company’s share of the Special Dividend and the Company’s reverse stock split.  These adjustments are summarized below, and are more fully described in the notes to the unaudited pro forma consolidated financial information:
 
 
●
Adjustments for transactions between Time Warner and TWC that were previously eliminated in consolidation or that arise as a direct result of the Separation but will be included in the Company’s consolidated financial position and results of operations (similar to third-party transactions) upon the completion of the Separation.  For example, this column includes adjustments relating to revenue recognized by Home Box Office, Inc. and Turner Broadcasting System, Inc. for services rendered to TWC, as well as the associated expenses incurred by TWC, which were eliminated in the historical consolidated financial statements of Time Warner.
     
 
●
Adjustments to reflect the reduction in the number of issued and outstanding shares of Time Warner Common Stock based on a reverse stock split ratio of 1-for-3 and to reflect the increase in the number of stock options, RSUs and target PSUs outstanding that have a dilutive effect at the Distribution Record Date to maintain the fair value of these awards.

The unaudited pro forma consolidated financial information set forth below should be read in conjunction with the notes to the unaudited pro forma consolidated financial information and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” and the Company’s consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2008.
 
 
 
2
 
 
 
TIME WARNER INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
December 31, 2008
(Unaudited)
(millions)
 
   
Historical
Time Warner
  
TWC
Separation
  
Other
Adjustments
        
Pro Forma
Time Warner
                               
ASSETS
                              
Current assets
                              
Cash and equivalents                                                                         
   $ 6,682     $ 5,449     $ 9,250    
(a)
     $ 10,483  
Receivables, less allowances                                                                         
     6,195       692       187    
(b)
       5,690  
Inventories                                                                         
     1,989       –       –             1,989  
Prepaid expenses and other current assets
     976       204       –             772  
Deferred income taxes                                                                         
     760       136       –             624  
Total current assets                                                                         
     16,602       6,481       9,437             19,558  
Noncurrent inventories and film costs                                                                         
     5,192       –       –             5,192  
Investments, including available-for-sale securities
     1,930       895       –             1,035  
Property, plant and equipment, net                                                                         
     18,433       13,537       –             4,896  
Intangible assets subject to amortization, net
     4,057       493       –             3,564  
Intangible assets not subject to amortization
     31,822       24,094       –             7,728  
Goodwill                                                                         
     34,530       2,101       –             32,429  
Other assets                                                                         
     1,330       110       –             1,220  
Total assets                                                                         
   $ 113,896     $ 47,711     $ 9,437           $ 75,622  
                                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                      
Current liabilities
                                      
Accounts payable                                                                         
   $ 1,341     $ 545     $ 4      (b)     $ 800  
Participations payable                                                                         
     2,522       –       –               2,522  
Royalties and programming costs payable                                                                    
     1,265       579       –               686  
Deferred revenue                                                                         
     1,169       156       –               1,013  
Debt due within one year                                                                         
     2,067       –       –               2,067  
Other current liabilities                                                                         
     5,610       1,428       157    
(b)
       4,339  
Current liabilities of discontinued operations
     2       –       –               2  
Total current liabilities                                                                         
     13,976       2,708       161               11,429  
Long-term debt                                                                         
     37,616       17,727       –               19,889  
Mandatorily redeemable preferred membership units issued by a subsidiary
     300       300       –               –  
Deferred income taxes                                                                         
     8,756       7,782       –               974  
Deferred revenue                                                                         
     283       17       –               266  
Other liabilities                                                                         
     7,258       494       –               6,764  
Minority interests                                                                         
     3,419       2,750       –               669  
                                         
Shareholders’ Equity
                                        
Time Warner common stock                                                                         
     49       –       (33 )  
(c)
       16  
Paid-in-capital                                                                         
     169,531       16,400       9,309    
(a),(b),(c)
       162,440  
Treasury stock, at cost                                                                         
     (25,836 )     –       –               (25,836 )
Accumulated other comprehensive income (loss), net
     (1,676 )     (467 )     –               (1,209 )
Accumulated deficit                                                                         
     (99,780 )     –       –               (99,780 )
Total shareholders’ equity                                                                         
     42,288       15,933       9,276               35,631  
Total liabilities and shareholders’ equity  
   $ 113,896     $ 47,711     $ 9,437             $ 75,622  
 
See accompanying notes to pro forma consolidated financial information.
 
 

3
 
 
 
TIME WARNER INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2008
(Unaudited)
(millions, except per share amounts)
 
   
Historical
Time Warner
    
TWC
Separation
    
Other Adjustments
      
Pro Forma
Time Warner
  
Revenues:
                          
Subscription                                                            
   $ 25,786     $ 16,302     $ 842  
(a)
   $ 10,326  
Advertising                                                            
     8,742       898       8  
(a)
     7,852  
Content                                                            
     11,432       –       3  
(a)
     11,435  
Other                                                            
     1,024       –       –         1,024  
Total revenues
     46,984       17,200       853         30,637  
Costs of revenues
     (27,289 )     (10,971 )     (845 )
(a)
     (17,163 )
Selling, general and administrative
     (10,163 )     (2,854 )     (8 )
(a)
     (7,317 )
Amortization of intangible assets
     (784 )     (262 )     –         (522 )
Amounts related to securities litigation and government investigations
     (21 )     –       –         (21 )
Merger-related, restructuring and shutdown costs
     (359 )     (15 )     –         (344 )
Asset impairments and gain (loss) on disposal of assets, net
     (24,325 )     (14,880 )     –         (9,445 )
Operating income (loss)
     (15,957 )     (11,782 )     –         (4,175 )
Interest expense, net
     (2,250 )     (923 )     –         (1,327 )
Other income (loss), net
     (416 )     (367 )     –         (49 )
Minority interest income (expense), net
     1,974       1,925       –         49  
Income (loss) from continuing operations before income taxes
     (16,649 )     (11,147 )     –         (5,502 )
Income tax benefit (provision)
     3,247       4,191       –         (944 )
Net income (loss) from continuing operations
   $ (13,402 )   $ (6,956 )   $ –       $ (6,446 )
                                   
                                   
Basic income (loss) per common share from continuing operations
   $ (3.74 )                     $ (5.40 )
                                   
Average basic common shares outstanding
     3,582.6               (2,388.4 )
(b)
     1,194.2  
                                   
Diluted income (loss) per common share from continuing operations
   $ (3.74 )                     $ (5.40 )
                                   
Average diluted common shares outstanding
     3,582.6               (2,388.4 )
(b)
     1,194.2  
 
See accompanying notes to pro forma consolidated financial information.
 
 

4
 
 
 
TIME WARNER INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2007
(Unaudited)
(millions, except per share amounts)
 
   
Historical
Time Warner
    
TWC
Separation
  
Other
Adjustments
      
Pro Forma
Time Warner
  
Revenues:
                        
Subscription                                                            
   $ 24,904     $ 15,088   $ 810  
(a)
   $ 10,626  
Advertising                                                            
     8,799       867     11  
(a)
     7,943  
Content                                                            
     11,708       -     1  
(a)
     11,709  
Other                                                            
     1,071       -     5  
(a)
     1,076  
Total revenues
     46,482       15,955     827         31,354  
Costs of revenues
     (27,426 )     (10,246 )   (819 )
(a)
     (17,999 )
Selling, general and administrative
     (9,653 )     (2,648 )   (8 )
(a)
     (7,013 )
Amortization of intangible assets
     (674 )     (272 )   -         (402 )
Amounts related to securities litigation and government investigations
     (171 )     -     -         (171 )
Merger-related, restructuring and shutdown costs
     (262 )     (23 )   -         (239 )
Asset impairments and gain (loss) on disposal of assets, net
     653       -     -         653  
Operating income
     8,949       2,766     -         6,183  
Interest expense, net
     (2,299 )     (894 )   -         (1,405 )
Other income (loss), net
     145       156     -         (11 )
Minority interest income (expense), net
     (408 )     (302 )   -         (106 )
Income from continuing operations before income taxes
     6,387       1,726     -         4,661  
Income tax benefit (provision)
     (2,336 )     (719 )   -         (1,617 )
Net income from continuing operations
   $ 4,051     $ 1,007   $ -       $ 3,044  
                                 
                                 
Basic income per common share from continuing operations
   $ 1.09                     $ 2.46  
                                 
Average basic common shares outstanding
     3,718.9             (2,479.3 )
(b)
     1,239.6  
                                 
Diluted income per common share from continuing operations
   $ 1.08                     $ 2.42  
                                 
Average diluted common shares outstanding
     3,762.3             (2,503.4 )
(b)
     1,258.9  

See accompanying notes to pro forma consolidated financial information.
 
 
 
5
 
 
TIME WARNER INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2006
(Unaudited)
(millions, except per share amounts)

   
Historical
Time Warner
    
TWC
Separation
  
Other
Adjustments
      
Pro Forma
Time Warner
  
Revenues:
                        
Subscription                                                            
   $ 23,651     $ 11,103   $ 681  
(a)
   $ 13,229  
Advertising                                                            
     8,283       664     11  
(a)
     7,630  
Content                                                            
     10,670       -     1  
(a)
     10,671  
Other                                                            
     1,086       -     9  
(a)
     1,095  
Total revenues
     43,690       11,767     702         32,625  
Costs of revenues
     (24,876 )     (7,239 )   (694 )
(a)
     (18,331 )
Selling, general and administrative
     (10,397 )     (2,126 )   (8 )
(a)
     (8,279 )
Amortization of intangible assets
     (587 )     (167 )   -         (420 )
Amounts related to securities litigation and government investigations
     (705 )     -     -         (705 )
Merger-related, restructuring and shutdown costs
     (400 )     (56 )   -         (344 )
Asset impairments and gain (loss) on disposal of assets, net
     578       -     -         578  
Operating income
     7,303       2,179     -         5,124  
Interest expense, net
     (1,674 )     (646 )   -         (1,028 )
Other income (loss), net
     1,127       131     -         996  
Minority interest income (expense), net
     (375 )     (287 )   -         (88 )
Income from continuing operations before income taxes
     6,381       1,377     -         5,004  
Income tax benefit (provision)
     (1,308 )     (388 )   -         (920 )
Net income (loss) from continuing operations
   $ 5,073     $ 989   $ -       $ 4,084  
                                 
                                 
Basic income per common share from continuing operations
   $ 1.21                     $ 2.93  
                                 
Average basic common shares outstanding
     4,182.5             (2,788.3 )
(b)
     1,394.2  
                                 
Diluted income per common share from continuing operations
   $ 1.20                     $ 2.89  
                                 
Average diluted common shares outstanding
     4,224.8             (2,811.8 )
(b)
     1,413.0  
                                 
                                 

See accompanying notes to pro forma consolidated financial information.
 
 
 
6
 
 
Notes to Unaudited Pro Forma Consolidated Financial Information
 
Note 1: Unaudited Pro Forma Adjustments to Consolidated Balance Sheet as of December 31, 2008
 
The pro forma adjustments to Time Warner’s consolidated balance sheet as of December 31, 2008 relate to (1) the elimination of the assets, liabilities and equity of TWC and (2) other adjustments as follows:
 
(a)  
Receipt by Time Warner of its pro rata portion of the Special Dividend.  The accompanying pro forma consolidated statements of operations do not reflect any increase in interest income that would result from an investment of the $9.25 billion received or any reduction of interest expense that would occur upon the use of the proceeds to reduce a portion of Time Warner’s outstanding indebtedness;
 
(b)  
Adjustments for transactions between Time Warner and TWC that were eliminated in consolidation in the preparation of Time Warner’s historical consolidated financial statements or that arise as a direct result of the Separation, but that are reflected as assets and liabilities in the “Pro Forma Time Warner” continuing operations presentation (similar to third-party transactions) upon the completion of the Separation; and
 
(c)  
The adjustment to reflect the reduction in the number of issued and outstanding shares of Time Warner Common Stock based on a reverse stock split ratio of 1-for-3.
 
Note 2: Unaudited Pro Forma Adjustments to Consolidated Statements of Operations — Years Ended December 31, 2008, 2007 and 2006
 
The pro forma adjustments to Time Warner’s consolidated statements of operations for the years ended December 31, 2008, 2007 and 2006 relate to (1) the elimination of the results of operations of TWC and (2) other adjustments as follows:
 
(a)  
An adjustment to revenues, costs of revenues and selling, general and administrative expense related to transactions between Time Warner and TWC that were eliminated in consolidation in the preparation of Time Warner’s historical consolidated financial statements, but that are reflected as revenues, costs of revenues and selling, general and administrative expense in the “Pro Forma Time Warner” continuing operations presentation (similar to third-party transactions) upon the completion of the Separation; and
 
(b)  
The adjustments to reflect the reduction in the number of issued and outstanding shares of Time Warner Common Stock based on the Company’s reverse stock split ratio of 1-for-3 and to reflect the increase in the number of stock options, RSUs and target PSUs outstanding that have a dilutive effect at the Distribution Record Date to maintain the fair value of these awards.
 
 
 
 
 
 
 
 
 
7