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 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Numerator:        
Net income $ 330 $ 297 $ 1,037 $ 1,702
Less:        
Net income attributable to noncontrolling interests (29) (29) (82) (94)
Net income attributable to redeemable noncontrolling interests (1) (6) (7) (15)
Redeemable noncontrolling interest adjustments to redemption value (4) (12) (3) (16)
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 265 225 846 1,420
Allocation of net income to:        
Total 265 225 846 1,420
Series A-1 Convertible Preferred Stock        
Less:        
Allocation of undistributed income to Series A-1 convertible preferred stock (31) (25) (99) (157)
Add:        
Allocation of undistributed income to Series A-1 convertible preferred stockholders 31 25 99 157
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 265 225 846 1,420
Allocation of net income to:        
Total 265 225 846 1,420
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 223 188 714 1,173
Allocation of net income to:        
Total 223 188 714 1,173
Add:        
Net income allocated to Discovery, Inc. Series A, B and C common stockholders for diluted net income per share $ 296 $ 250 $ 945 $ 1,577
Denominator — weighted average:        
Series A, B and C common shares outstanding — basic (in shares) 505 535 510 529
Impact of assumed preferred stock conversion (in shares) 165 175 165 182
Dilutive effect of share-based awards (in shares) 2 3 2 3
Series A, B and C common shares outstanding — diluted (in shares) 672 713 677 714
Basic net income per share allocated to:        
Basic net income (loss) per share (in dollars per share) $ 0.44 $ 0.35 $ 1.40 $ 2.22
Diluted net income per share allocated to:        
Diluted net income (loss) per share (in dollars per share) $ 0.44 $ 0.35 $ 1.40 $ 2.21
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 $ 42 $ 37 $ 132 $ 247
Allocation of net income to:        
Total $ 42 $ 37 $ 132 $ 247
Denominator — weighted average:        
Series C-1 convertible preferred stock outstanding — basic and diluted (in shares) 5 5 5 6
Basic net income per share allocated to:        
Basic net income (loss) per share (in dollars per share) $ 8.55 $ 6.82 $ 27.11 $ 42.94
Diluted net income per share allocated to:        
Diluted net income (loss) per share (in dollars per share) $ 8.53 $ 6.80 $ 27.03 $ 42.77