XML 57 R44.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information (Tables)
12 Months Ended
Jun. 30, 2019
Segment Reporting [Abstract]  
Reconciliation from Income Before Income Tax (Expense) Benefit to Total Segment EBITDA

The following table reconciles Income before income tax (expense) benefit to Total Segment EBITDA for fiscal 2019, 2018 and 2017:

 

 

For the years ended June 30,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Income before income tax (expense) benefit

 

$

2,224

 

 

$

2,170

 

 

$

2,241

 

Add

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of cable distribution investments

 

 

38

 

 

 

53

 

 

 

57

 

Depreciation and amortization

 

 

212

 

 

 

171

 

 

 

169

 

Impairment and restructuring charges

 

 

26

 

 

 

16

 

 

 

165

 

Interest expense

 

 

203

 

 

 

43

 

 

 

23

 

Interest income

 

 

(41

)

 

 

-

 

 

 

-

 

Other, net

 

 

19

 

 

 

39

 

 

 

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

 

$

2,681

 

 

$

2,492

 

 

$

2,786

 

Reconciliation of Revenues and Segment EBITDA from Segments to Consolidated

The following tables set forth the Company’s Revenues and Segment EBITDA for fiscal 2019, 2018 and 2017:

 

 

For the years ended June 30,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

5,381

 

 

$

5,049

 

 

$

4,323

 

Television

 

 

5,979

 

 

 

5,106

 

 

 

5,600

 

Other, Corporate and Eliminations

 

 

29

 

 

 

(2

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

11,389

 

 

$

10,153

 

 

$

9,921

 

Segment EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

2,495

 

 

$

2,308

 

 

$

2,055

 

Television

 

 

470

 

 

 

379

 

 

 

909

 

Other, Corporate and Eliminations

 

 

(284

)

 

 

(195

)

 

 

(178

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Segment EBITDA

 

$

2,681

 

 

$

2,492

 

 

$

2,786

 

Summary of Revenues by Segment by Component to Consolidated

Revenues by Segment by Component

 

 

For the years ended June 30,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Cable Network Programming

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate fee

 

$

3,804

 

 

$

3,541

 

 

$

3,059

 

Advertising

 

 

1,184

 

 

 

1,120

 

 

 

1,075

 

Other

 

 

393

 

 

 

388

 

 

 

189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Cable Network Programming revenues

 

 

5,381

 

 

 

5,049

 

 

 

4,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Television

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

 

3,872

 

 

 

3,478

 

 

 

4,076

 

Affiliate fee

 

 

1,708

 

 

 

1,382

 

 

 

1,235

 

Other

 

 

399

 

 

 

246

 

 

 

289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Television revenues

 

 

5,979

 

 

 

5,106

 

 

 

5,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other, Corporate and Eliminations

 

 

29

 

 

 

(2

)

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

11,389

 

 

$

10,153

 

 

$

9,921

 

Reconciliation of Depreciation and Amortization from Segments to Consolidated and Reconciliation of Capital Expenditures from Segments to Consolidated

 

 

For the years ended June 30,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

48

 

 

$

38

 

 

$

33

 

Television

 

 

96

 

 

 

112

 

 

 

116

 

Other, Corporate and Eliminations

 

 

68

 

 

 

21

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total depreciation and amortization

 

$

212

 

 

$

171

 

 

$

169

 

 

 

 

For the years ended June 30,

 

 

 

2019

 

 

2018

 

 

2017

 

 

 

(in millions)

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

83

 

 

$

64

 

 

$

41

 

Television

 

 

71

 

 

 

89

 

 

 

74

 

Other, Corporate and Eliminations

 

 

81

 

 

 

62

 

 

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital expenditures

 

$

235

 

 

$

215

 

 

$

191

 

 

Reconciliation of Assets from Segments to Consolidated

 

 

As of June 30,

 

 

 

2019

 

 

2018

 

 

 

(in millions)

 

Assets

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

2,584

 

 

$

2,430

 

Television

 

 

6,598

 

 

 

6,805

 

Other, Corporate and Eliminations

 

 

9,462

 

 

 

3,611

 

Investments

 

 

865

 

 

 

275

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

19,509

 

 

$

13,121

 

 

Reconciliation of Goodwill and Intangible Assets, Net from Segments to Consolidated

 

 

As of June 30,

 

 

 

2019

 

 

2018

 

 

 

(in millions)

 

Goodwill and intangible assets, net

 

 

 

 

 

 

 

 

Cable Network Programming

 

$

1,246

 

 

$

1,184

 

Television

 

 

3,891

 

 

 

4,024

 

Other, Corporate and Eliminations

 

 

405

 

 

 

405

 

 

 

 

 

 

 

 

 

 

Total goodwill and intangible assets, net

 

$

5,542

 

 

$

5,613