XML 93 R80.htm IDEA: XBRL DOCUMENT v3.20.2
Earnings Per Share (Calculated Earnings (Loss) Per Share) (Details) - USD ($)
$ / shares in Units, shares in Millions, $ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Numerator:        
Net income $ 300 $ 987 $ 707 $ 1,405
Less:        
Net income attributable to noncontrolling interests (25) (36) (53) (65)
Net income attributable to redeemable noncontrolling interests (4) (4) (6) (9)
Redeemable noncontrolling interest adjustments to redemption value 1 1 1 (4)
Net income allocated to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share 243 854 581 1,195
Allocation of net income to:        
Total 243 854 581 1,195
Series A-1 Convertible Preferred Stock        
Less:        
Allocation of undistributed income to Series A-1 convertible preferred stock (29) (94) (68) (132)
Add:        
Allocation of undistributed income to Series A-1 convertible preferred stockholders 29 94 68 132
Series A, B and C Common Stock and C1 Preferred Stock        
Less:        
Net income allocated to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share 243 854 581 1,195
Allocation of net income to:        
Total 243 854 581 1,195
Series A, B and C Common Stock        
Less:        
Net income allocated to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share 205 702 491 980
Allocation of net income to:        
Total 205 702 491 980
Add:        
Net income allocated to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share $ 272 $ 948 $ 649 $ 1,327
Denominator — weighted average:        
Series A, B and C common shares outstanding — basic (in shares) 508 528 513 526
Impact of assumed preferred stock conversion (in shares) 165 185 165 186
Dilutive effect of share-based awards (in shares) 1 3 2 3
Series A, B and C common shares outstanding — diluted (in shares) 674 716 680 715
Basic net income per share allocated to:        
Basic net income (loss) per share (in dollars per share) $ 0.40 $ 1.33 $ 0.96 $ 1.86
Diluted net income per share allocated to:        
Diluted net income (loss) per share (in dollars per share) $ 0.40 $ 1.33 $ 0.95 $ 1.86
Series C-1 Convertible Preferred Stock        
Less:        
Net income allocated to Discovery, Inc. Series A, B and C common and Series C-1 convertible preferred stockholders for basic net income per share $ 38 $ 152 $ 90 $ 215
Allocation of net income to:        
Total $ 38 $ 152 $ 90 $ 215
Denominator — weighted average:        
Series C-1 convertible preferred stock outstanding — basic and diluted (in shares) 5 6 5 6
Basic net income per share allocated to:        
Basic net income (loss) per share (in dollars per share) $ 7.83 $ 25.76 $ 18.55 $ 36.08
Diluted net income per share allocated to:        
Diluted net income (loss) per share (in dollars per share) $ 7.81 $ 25.67 $ 18.49 $ 35.95