NEW YORK, Nov. 12, 2019 /PRNewswire/ -- CBS
Corporation (NYSE: CBS.A and CBS) today reported results for the
third quarter of 2019, including an all-time high in the third
quarter for revenues.
"We delivered record third-quarter revenues as we continue to
increase our investment in our premium content and
direct-to-consumer streaming services, which is the cornerstone of
our growth strategy," said Joe
Ianniello, President and Acting Chief Executive Officer, CBS
Corporation. "During the quarter, our direct-to-consumer revenue
from CBS All Access and Showtime OTT grew 39% from last
year, driven by a strong slate of original programming. Meanwhile,
retrans, reverse comp and virtual MVPD revenues grew 18%, and our
total affiliate and subscription fees grew 12%, representing more
than a third of our overall revenue in Q3. Our content licensing
revenue is also growing as we ramp up production of programming for
all of our platforms, including five new hit shows that we just
launched on the biggest platform in media, the CBS Television
Network, which is on track to end the season as the most-watched
network for the 12th consecutive year. Our base business
also remains strong, with solid underlying network advertising
growth of 2% during the quarter. In addition, here in the fourth
quarter we have a terrific programming schedule at Showtime,
including returning favorites Shameless and Ray Donovan, along with a number of exciting
new series, such as The L Word: Generation Q. So we are
building great momentum as we near our merger with Viacom and head
into 2020."
Third Quarter 2019 Results
Revenues for the third quarter of 2019 grew 1% to $3.30 billion from $3.26
billion for the same prior-year period. Affiliate and
subscription fee revenues were up 12%, driven by increases in fees
from CBS Television Network affiliated stations and retransmission
revenues, as well as growth from the Company's direct-to-consumer
streaming services. Content licensing and distribution revenues
were up 1%, mainly as a result of higher sales of series produced
for third parties. Advertising revenues decreased 7% from the third
quarter of 2018, when the Company had record political advertising
sales fueled by the 2018 midterm elections.
Operating income for the third quarter of 2019 was $501 million compared with $690 million for the same prior-year period and
included costs incurred during the third quarter in connection with
the pending merger with Viacom Inc. ("Viacom"). Adjusted operating
income decreased 21% to $581 million
from $736 million for the same
prior-year period as a result of an increased investment in
content, including a higher number of series produced for multiple
platforms, as well as the Company's direct-to-consumer streaming
services.
Net earnings for the third quarter of 2019 was
$319 million compared with
$488 million for the third quarter of
2018. Adjusted net earnings decreased 24% to $356 million from $469
million for the third quarter of 2018. These decreases were
driven by the lower operating income, which was partially offset by
a lower effective income tax rate in 2019.
Diluted Earnings Per Share ("EPS") for the third quarter of
2019 was $.85 compared with
$1.29 for the same quarter in 2018.
Adjusted diluted EPS decreased 23% to $.95 from $1.24 for
the same prior-year period.
Cash Flow
For the third quarter of 2019, operating cash flow was
$27 million compared with
$137 million for the third quarter of
2018. For the first nine months of 2019, operating cash flow was
$341 million compared with
$1.18 billion for the same period in
2018. Free cash flow was an outflow of $7
million for the third quarter of 2019 compared with an
inflow of $97 million for the same
prior-year period, and for the first nine months of the year, free
cash flow was $247 million in 2019
compared with $1.08 billion for 2018.
The decreases for the nine-month period were mainly driven by an
increased investment in content and a non-recurring income tax
payment in 2019.
Details of the discrete items excluded from financial results
and reconciliations of adjusted results and free cash flow to their
most directly comparable GAAP financial measures are included at
the end of this earnings release.
Consolidated and Segment Results (dollars in
millions)
The tables below present the Company's revenues by segment and
type; segment operating income (loss); and depreciation and
amortization by segment for the three and nine months ended
September 30, 2019, and 2018.
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
Revenues by
Segment
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Entertainment
|
$
|
2,286
|
|
|
$
|
2,190
|
|
|
$
|
8,203
|
|
|
$
|
7,345
|
|
Cable
Networks
|
563
|
|
|
529
|
|
|
1,677
|
|
|
1,653
|
|
Publishing
|
217
|
|
|
240
|
|
|
599
|
|
|
607
|
|
Local
Media
|
406
|
|
|
434
|
|
|
1,286
|
|
|
1,269
|
|
Corporate/Eliminations
|
(177)
|
|
|
(130)
|
|
|
(494)
|
|
|
(384)
|
|
Total
Revenues
|
$
|
3,295
|
|
|
$
|
3,263
|
|
|
$
|
11,271
|
|
|
$
|
10,490
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
Revenues by
Type
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Advertising
|
$
|
1,177
|
|
|
$
|
1,263
|
|
|
$
|
4,645
|
|
|
$
|
4,323
|
|
Content licensing and
distribution
|
939
|
|
|
933
|
|
|
3,126
|
|
|
3,024
|
|
Affiliate and
subscription fees
|
1,124
|
|
|
1,008
|
|
|
3,348
|
|
|
2,976
|
|
Other
|
55
|
|
|
59
|
|
|
152
|
|
|
167
|
|
Total
Revenues
|
$
|
3,295
|
|
|
$
|
3,263
|
|
|
$
|
11,271
|
|
|
$
|
10,490
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
Segment Operating
Income (Loss)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Entertainment
|
$
|
302
|
|
|
$
|
384
|
|
|
$
|
1,258
|
|
|
$
|
1,237
|
|
Cable
Networks
|
196
|
|
|
241
|
|
|
556
|
|
|
722
|
|
Publishing
|
52
|
|
|
51
|
|
|
102
|
|
|
98
|
|
Local
Media
|
96
|
|
|
124
|
|
|
364
|
|
|
370
|
|
Corporate/Eliminations
|
(65)
|
|
|
(64)
|
|
|
(204)
|
|
|
(216)
|
|
Adjusted Operating
Income
|
581
|
|
|
736
|
|
|
2,076
|
|
|
2,211
|
|
Restructuring
charges
|
—
|
|
|
—
|
|
|
(108)
|
|
|
(25)
|
|
Merger-related costs
and other corporate
matters
|
(80)
|
|
|
(46)
|
|
|
(93)
|
|
|
(65)
|
|
Gain on sale of
assets
|
—
|
|
|
—
|
|
|
549
|
|
|
—
|
|
Total Operating
Income
|
$
|
501
|
|
|
$
|
690
|
|
|
$
|
2,424
|
|
|
$
|
2,121
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
Depreciation and
Amortization
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Entertainment
|
$
|
30
|
|
|
$
|
31
|
|
|
$
|
89
|
|
|
$
|
94
|
|
Cable
Networks
|
5
|
|
|
5
|
|
|
15
|
|
|
14
|
|
Publishing
|
1
|
|
|
1
|
|
|
4
|
|
|
4
|
|
Local
Media
|
10
|
|
|
11
|
|
|
30
|
|
|
33
|
|
Corporate
|
6
|
|
|
8
|
|
|
20
|
|
|
23
|
|
Total Depreciation
and Amortization
|
$
|
52
|
|
|
$
|
56
|
|
|
$
|
158
|
|
|
$
|
168
|
|
Entertainment (CBS Television Network, CBS
Television Studios, CBS Global Distribution Group, Network 10, CBS
Interactive, CBS Sports Network and CBS Films)
Entertainment revenues of $2.29
billion for the third quarter of 2019 increased 4% from
$2.19 billion for the third quarter
of 2018. The growth was led by affiliate and subscription fee
revenues, which were up 22%, driven by increases in station
affiliation fees and revenues from virtual MVPDs, as well as
subscriber growth at CBS All Access. Content licensing and
distribution revenues increased 7%, mainly from higher sales of
series produced for third parties. Advertising revenues decreased
5% from the third quarter of 2018, primarily as a result of the
timing of the broadcast of sporting events and lower revenues
during the Company's 19-day carriage dispute with a distributor in
the third quarter of 2019. Underlying CBS Network advertising
revenues increased 2% for the quarter.
Entertainment operating income was $302
million for the third quarter of 2019 compared with
$384 million for the same prior-year
period. This decrease was driven by an increased investment in
content, including a higher number of series produced for multiple
platforms, as well as the Company's direct-to-consumer streaming
services.
Cable Networks (Showtime Networks, Pop and Smithsonian
Networks)
Cable Networks revenues of $563
million for the third quarter of 2019 increased 6% from
$529 million for the same prior-year
period. The increase reflects growth from the Showtime
digital streaming subscription offering and the inclusion of the
results of Pop. The Company acquired the remaining stake of
Pop in March 2019, bringing
its ownership to 100%.
Cable Networks operating income was $196
million for the third quarter of 2019 compared with
$241 million for the same prior-year
period. The decrease mainly reflects an increased investment in
programming, including costs associated with new Showtime
series that aired during the third quarter of 2019, such as City
on a Hill, On Becoming a God in Central Florida and The Loudest
Voice.
Publishing (Simon & Schuster)
Publishing revenues were $217
million for the third quarter of 2019 compared with
$240 million for the same prior-year
period. The decrease was mainly driven by lower print book sales
compared to the third quarter of 2018, which included the
record-breaking release of Fear: Trump in the White House by
Bob Woodward. Bestselling titles for
the third quarter of 2019 included The Institute by
Stephen King and The Book of
Gutsy Women by Hillary Rodham
Clinton and Chelsea
Clinton.
Publishing operating income of $52
million for the third quarter of 2019 increased 2% from
$51 million for the same prior-year
period, primarily reflecting lower production costs from the mix of
titles.
Local Media (CBS Television Stations and CBS Local
Digital Media)
Local Media revenues were $406
million for the third quarter of 2019 compared with
$434 million for the same prior-year
period. The decrease was driven by lower political adverting sales
as a result of the benefit to the third quarter of 2018 from last
year's midterm elections and lower revenues during the Company's
19-day carriage dispute with a distributor in the third quarter of
2019. These decreases were partially offset by growth in
retransmission revenues.
Local Media operating income was $96
million for the third quarter of 2019 compared with
$124 million for the same prior-year
period, mainly as a result of the decrease in high-margin political
advertising sales.
Corporate
Corporate expenses of $65 million
for the third quarter of 2019 increased 2% from $64 million for the same prior-year period.
Merger Agreement with Viacom
On August 13, 2019, CBS and Viacom
entered into an Agreement and Plan of Merger, as amended as of
October 16, 2019, pursuant to which
CBS and Viacom agreed to combine their respective businesses. This
agreement provides that Viacom will merge with and into CBS, with
CBS continuing as the surviving company. Upon the completion of the
merger, the name of the combined company will be changed to
ViacomCBS Inc.
On October 25, 2019, the U.S.
Securities and Exchange Commission declared effective the
Registration Statement on Form S-4 filed by CBS in connection with
the pending merger. On October 28,
2019, the merger and the related proposals were approved by
National Amusements, Inc. and its affiliate, which satisfies the
closing conditions to the merger requiring approval of a majority
of the CBS Class A shares and a majority of the Viacom Class A
shares. The merger is expected to close by early December 2019, subject to other customary closing
conditions. In addition, at closing, CBS will delist its Class A
and Class B common stock from the NYSE and will list the ViacomCBS
Class A and Class B common stock, including the outstanding shares
of CBS Class A and Class B common stock (which will remain
outstanding shares of ViacomCBS), on the NASDAQ Stock Market under
the new ticker symbols "VIACA" and "VIAC," respectively.
About CBS Corporation:
CBS Corporation (NYSE: CBS.A
and CBS) is a mass media company that creates and distributes
industry-leading content across a variety of platforms to audiences
around the world. The Company has businesses with origins that date
back to the dawn of the broadcasting age as well as new ventures
that operate on the leading edge of media. CBS owns the
most-watched television network in the U.S. and one of the world's
largest libraries of entertainment content, making its brand --
"the Eye" -- one of the most-recognized in business. The Company's
operations span virtually every field of media and entertainment,
including cable, publishing, local TV, film and interactive. CBS'
businesses include CBS Television Network, The CW (a joint venture
between CBS Corporation and Warner Bros. Entertainment), Network 10
Australia, CBS Television Studios, CBS Global Distribution Group,
CBS Consumer Products, CBS Home Entertainment, CBS Interactive,
CBS All Access, the Company's direct-to-consumer digital
streaming subscription service, CBS Sports Network, CBS Films,
Showtime Networks, Pop, Smithsonian Networks, Simon & Schuster,
CBS Television Stations and CBS Experiences. For more information,
go to www.cbscorporation.com.
Cautionary Statement Concerning Forward-Looking
Statements
This news release contains both historical and
forward-looking statements. All statements other than statements of
historical fact are, or may be deemed to be, forward-looking
statements within the meaning of section 27A of the Securities Act
of 1933 and section 21E of the Securities Exchange Act of 1934.
These forward-looking statements are not based on historical facts,
but rather reflect the Company's current expectations concerning
future results and events. Similarly, statements that describe our
objectives, plans or goals are or may be forward-looking
statements, including the Company's expectations concerning its
revenues and EPS. These forward-looking statements involve known
and unknown risks, uncertainties and other factors that are
difficult to predict and which may cause the actual results,
performance or achievements of the Company to be different from any
future results, performance or achievements expressed or implied by
these statements. These risks, uncertainties and other factors
include, among others: changes in the public acceptance of the
Company's content; advertising market conditions generally; changes
in technology and its effect on competition in the Company's
markets; changes in the federal communications laws and
regulations; increased programming costs and investments; the
impact of piracy on the Company's products; the impact of the
consolidation in the market for the Company's content; the impact
of negotiations or the loss of affiliation agreements or
retransmission agreements; the outcomes of investigation-related
legal actions, which are inherently unpredictable, and any
associated costs; the impact of union activity, including possible
strikes or work stoppages or the Company's inability to negotiate
favorable terms for contract renewals; the pending merger with
Viacom may not be completed on anticipated terms and timing; a
condition to closing of the pending merger may not be satisfied,
including obtaining regulatory approvals; the anticipated tax
treatment of the pending merger may not be obtained; the potential
impact of unforeseen liabilities, future capital expenditures,
revenues, costs, expenses, earnings, synergies, economic
performance, indebtedness, financial condition and losses on the
future prospects, business and management strategies for the
management, expansion and growth of the combined business after the
consummation of the pending merger; litigation relating to the
pending merger against the Company, Viacom or their respective
directors; potential adverse reactions or changes to business
relationships resulting from the announcement or completion of the
pending merger; any negative effects of the announcement, pendency
or consummation of the pending merger on the market price of the
Company's common stock and on the Company's or Viacom's operating
results; risks associated with third party contracts containing
consent and/or other provisions that may be triggered by the
pending merger; the risks and costs associated with the integration
of, and the ability of the Company and Viacom to integrate, the
businesses successfully and to achieve anticipated synergies; the
risk that disruptions from the pending merger will harm the
Company's or Viacom's business, including current plans and
operations; the ability of the Company or Viacom to retain and hire
key personnel and uncertainties arising from leadership
changes; other domestic and global economic, business,
competitive, technological and/or other regulatory factors
affecting the Company's businesses generally; and other factors
described in the Company's filings with the Securities and Exchange
Commission ("SEC") including, but not limited to, the Company's
most recent Form 10-K, Form 10-Qs and Form 8-Ks and Registration
Statement on Form S-4 filed on October 24,
2019 in connection with the pending merger. The
forward-looking statements included in this news release are made
only as of the date of this news release and we do not undertake
any obligation to publicly update any forward-looking statements to
reflect subsequent events or circumstances.
Important Information About the Pending Merger Between CBS
and Viacom and Where To Find It
In connection with the pending merger between CBS and Viacom,
CBS has filed with the SEC a Registration Statement on Form S-4
(No. 333-234238) (the "Registration Statement") that includes a
joint consent solicitation statement of CBS and Viacom and that
also constitutes a prospectus of CBS (the "joint consent
solicitation statement / prospectus"). The
Registration Statement was declared effective by the SEC on
October 25, 2019. CBS and Viacom
commenced mailing the definitive joint consent solicitation
statement / prospectus to CBS stockholders and Viacom stockholders
on or about October 28, 2019.
This news release is not a substitute for the joint consent
solicitation statement / prospectus or Registration Statement or
any other document which CBS or Viacom may file with the SEC.
INVESTORS AND SECURITY HOLDERS OF CBS AND VIACOM ARE URGED TO
READ THE REGISTRATION STATEMENT, WHICH INCLUDES THE JOINT CONSENT
SOLICITATION STATEMENT / PROSPECTUS, AND ANY OTHER RELEVANT
DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS
ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN
THEIR ENTIRETY BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT
INFORMATION ABOUT THE PENDING MERGER AND RELATED MATTERS.
Investors and security holders may obtain free copies of the
Registration Statement, which includes the joint consent
solicitation statement / prospectus, and other documents filed with
the SEC by CBS and Viacom through the website maintained by the SEC
at www.sec.gov or by contacting the investor relations department
of CBS (+1-212-975-4321 or +1-877-227-0787;
investorrelations@CBS.com) or Viacom (+1-212-846-6700 or
+1-800-516-4399; investor.relations@Viacom.com).
No Offer or Solicitation
This news release is for informational purposes only and is not
intended to and does not constitute an offer to subscribe for, buy
or sell, or the solicitation of an offer to subscribe for, buy or
sell, or an invitation to subscribe for, buy or sell any securities
or a solicitation of any vote or approval in any jurisdiction, nor
shall there be any sale, issuance or transfer of securities in any
jurisdiction in which such offer, invitation, sale or solicitation
would be unlawful prior to registration or qualification under the
securities laws of any such jurisdiction. No offer of
securities shall be made except by means of a prospectus meeting
the requirements of Section 10 of the Securities Act of 1933, as
amended, and otherwise in accordance with applicable law.
CBS CORPORATION
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited; in
millions, except per share amounts)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
3,295
|
|
|
$
|
3,263
|
|
|
$
|
11,271
|
|
|
$
|
10,490
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
|
501
|
|
|
$
|
690
|
|
|
$
|
2,424
|
|
|
$
|
2,121
|
|
Interest
expense
|
(114)
|
|
|
(115)
|
|
|
(346)
|
|
|
(349)
|
|
Interest
income
|
12
|
|
|
12
|
|
|
38
|
|
|
43
|
|
Other items,
net
|
(24)
|
|
|
(17)
|
|
|
(66)
|
|
|
(52)
|
|
Earnings before
income taxes and equity in loss of investee companies
|
375
|
|
|
570
|
|
|
2,050
|
|
|
1,763
|
|
(Provision) benefit
for income taxes
|
(33)
|
|
|
(64)
|
|
|
344
|
|
|
(312)
|
|
Equity in loss of
investee companies, net of tax
|
(23)
|
|
|
(18)
|
|
|
(52)
|
|
|
(52)
|
|
Net
earnings
|
$
|
319
|
|
|
$
|
488
|
|
|
$
|
2,342
|
|
|
$
|
1,399
|
|
|
|
|
|
|
|
|
|
Basic net earnings
per common share
|
$
|
.85
|
|
|
$
|
1.30
|
|
|
$
|
6.26
|
|
|
$
|
3.70
|
|
|
|
|
|
|
|
|
|
Diluted net
earnings per common share
|
$
|
.85
|
|
|
$
|
1.29
|
|
|
$
|
6.23
|
|
|
$
|
3.66
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
374
|
|
|
375
|
|
|
374
|
|
|
378
|
|
Diluted
|
376
|
|
|
379
|
|
|
376
|
|
|
382
|
|
CBS CORPORATION
AND SUBSIDIARIES
|
CONSOLIDATED
BALANCE SHEETS
|
(Unaudited; in
millions)
|
|
|
At
|
|
|
At
|
|
|
September 30,
2019
|
|
December 31,
2018
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
196
|
|
|
|
|
$
|
322
|
|
|
Receivables,
net
|
|
3,685
|
|
|
|
|
4,041
|
|
|
Programming and other
inventory
|
|
1,964
|
|
|
|
|
1,988
|
|
|
Prepaid expenses and
other current assets
|
|
428
|
|
|
|
|
401
|
|
|
Total current
assets
|
|
6,273
|
|
|
|
|
6,752
|
|
|
Property and
equipment
|
|
2,942
|
|
|
|
|
2,926
|
|
|
Less accumulated
depreciation and amortization
|
|
1,771
|
|
|
|
|
1,717
|
|
|
Net property and
equipment
|
|
1,171
|
|
|
|
|
1,209
|
|
|
Programming and other
inventory
|
|
4,861
|
|
|
|
|
3,883
|
|
|
Goodwill
|
|
5,064
|
|
|
|
|
4,920
|
|
|
Intangible
assets
|
|
2,655
|
|
|
|
|
2,638
|
|
|
Operating lease
assets
|
|
1,001
|
|
|
|
|
—
|
|
|
Deferred income tax
assets, net
|
|
779
|
|
|
|
|
29
|
|
|
Other
assets
|
|
2,672
|
|
|
|
|
2,395
|
|
|
Assets held for
sale
|
|
—
|
|
|
|
|
33
|
|
|
Total
Assets
|
|
$
|
24,476
|
|
|
|
|
$
|
21,859
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
308
|
|
|
|
|
$
|
201
|
|
|
Participants' share
and royalties payable
|
|
1,201
|
|
|
|
|
1,177
|
|
|
Accrued programming
and production costs
|
|
635
|
|
|
|
|
704
|
|
|
Commercial
paper
|
|
50
|
|
|
|
|
674
|
|
|
Accrued expenses and
other current liabilities
|
|
1,928
|
|
|
|
|
1,817
|
|
|
Total current
liabilities
|
|
4,122
|
|
|
|
|
4,573
|
|
|
Long-term
debt
|
|
9,359
|
|
|
|
|
9,465
|
|
|
Noncurrent operating
lease liabilities
|
|
948
|
|
|
|
|
—
|
|
|
Other
liabilities
|
|
4,995
|
|
|
|
|
5,017
|
|
|
Stockholders'
Equity
|
|
5,052
|
|
|
|
|
2,804
|
|
|
Total Liabilities and
Stockholders' Equity
|
|
$
|
24,476
|
|
|
|
|
$
|
21,859
|
|
|
CBS CORPORATION
AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Unaudited; in
millions)
|
|
|
Nine Months
Ended
|
|
September
30,
|
|
2019
|
|
2018
|
Operating
Activities:
|
|
|
|
Net
earnings
|
$
|
2,342
|
|
|
$
|
1,399
|
|
Adjustments to
reconcile net earnings to net cash flow provided by operating
activities
from
continuing operations:
|
|
|
|
Depreciation and
amortization
|
158
|
|
|
168
|
|
Deferred tax
benefit
|
(582)
|
|
|
(51)
|
|
Stock-based
compensation
|
117
|
|
|
105
|
|
Equity in loss of
investee companies, net of tax and distributions
|
53
|
|
|
52
|
|
Gain on sale of
assets
|
(549)
|
|
|
—
|
|
Change in assets and
liabilities, net of investing and financing activities
|
(1,198)
|
|
|
(494)
|
|
Net cash flow
provided by operating activities from continuing
operations
|
341
|
|
|
1,179
|
|
Net cash flow
provided by operating activities from discontinued
operations
|
—
|
|
|
1
|
|
Net cash flow
provided by operating activities
|
341
|
|
|
1,180
|
|
Investing
Activities:
|
|
|
|
Investments in and
advances to investee companies
|
(72)
|
|
|
(76)
|
|
Capital
expenditures
|
(94)
|
|
|
(99)
|
|
Acquisitions, net of
cash acquired
|
(39)
|
|
|
(29)
|
|
Proceeds from
dispositions
|
740
|
|
|
—
|
|
Proceeds from sale of
investments
|
15
|
|
|
—
|
|
Other investing
activities
|
3
|
|
|
8
|
|
Net cash flow
provided by (used for) investing activities from continuing
operations
|
553
|
|
|
(196)
|
|
Net cash flow used
for investing activities from discontinued operations
|
—
|
|
|
(23)
|
|
Net cash flow
provided by (used for) investing activities
|
553
|
|
|
(219)
|
|
Financing
Activities:
|
|
|
|
Repayments of
short-term debt borrowings, net
|
(624)
|
|
|
(305)
|
|
Proceeds from
issuance of senior notes
|
492
|
|
|
—
|
|
Repayment of senior
notes
|
(600)
|
|
|
—
|
|
Payment of finance
lease obligations
|
(9)
|
|
|
(12)
|
|
Payment of contingent
consideration
|
(3)
|
|
|
(5)
|
|
Dividends
|
(205)
|
|
|
(208)
|
|
Purchase of Company
common stock
|
(14)
|
|
|
(497)
|
|
Payment of payroll
taxes in lieu of issuing shares for stock-based
compensation
|
(43)
|
|
|
(59)
|
|
Acquisition of
noncontrolling interest
|
(26)
|
|
|
—
|
|
Proceeds from
exercise of stock options
|
14
|
|
|
23
|
|
Other financing
activities
|
—
|
|
|
(1)
|
|
Net cash flow used
for financing activities
|
(1,018)
|
|
|
(1,064)
|
|
Net decrease in cash,
cash equivalents and restricted cash
|
(124)
|
|
|
(103)
|
|
Cash, cash
equivalents and restricted cash at beginning of period
(includes $120 (2019)
and $0 (2018) of restricted cash)
|
442
|
|
|
285
|
|
Cash, cash
equivalents and restricted cash at end of period
(includes $122 (2019)
and $0 (2018) of restricted cash)
|
$
|
318
|
|
|
$
|
182
|
|
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION
(Unaudited; in millions)
Adjusted Operating Income and Segment Operating Income
The following tables set forth the Company's Adjusted Operating
Income for the three and nine months ended September 30, 2019 and 2018. The Company defines
"Adjusted Operating Income" as operating income excluding
restructuring charges, merger-related costs and other corporate
matters and gain on sale of assets, each where applicable. For each
individual reportable segment Adjusted Operating Income is also
known as "Segment Operating Income." The Company presents Segment
Operating Income as the primary measure of profit and loss for its
reportable segments in accordance with Financial Accounting
Standards Board ("FASB") guidance for segment reporting.
The Company uses Adjusted Operating Income (or Segment Operating
Income for each segment), as well as Adjusted Operating Income
Margin, to, among other things, evaluate the Company's operating
performance, to value prospective acquisitions and as one of
several components of incentive compensation targets for certain
management personnel. These measures are among the primary measures
used by management for planning and forecasting of future periods,
and they are important indicators of the Company's operational
strength and business performance. The Company believes these
measures are relevant and useful for investors because they allow
investors to view performance in a manner similar to the method
used by the Company's management; provide a clearer perspective on
the underlying performance of the Company; and make it easier for
investors, analysts and peers to compare the Company's operating
performance to other companies in its industry and to compare the
Company's year-over-year results.
Because Adjusted Operating Income is a measure of performance
not calculated in accordance with accounting principles generally
accepted in the United States
("GAAP"), it should not be considered in isolation of, or as a
substitute for, operating income or net earnings as an indicator of
operating performance. Adjusted Operating Income, as the Company
calculates it, may not be comparable to similarly titled measures
employed by other companies. In addition, this measure does not
necessarily represent funds available for discretionary use and is
not necessarily a measure of the Company's ability to fund its cash
needs. As Adjusted Operating Income excludes certain financial
information that is included in operating income and net earnings,
the most directly comparable GAAP financial measures, users of this
financial information should consider the types of events and
transactions which are excluded. The Company provides the following
reconciliation of Adjusted Operating Income to operating income and
net earnings.
CBS CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
|
(Unaudited; in
millions)
|
|
|
Three Months Ended
September 30,
|
|
2019
|
|
2018
|
Adjusted Operating
Income
|
$
|
581
|
|
|
$
|
736
|
|
Merger-related costs
and other corporate matters
|
(80)
|
|
|
(46)
|
|
Operating
income
|
501
|
|
|
690
|
|
Interest
expense
|
(114)
|
|
|
(115)
|
|
Interest
income
|
12
|
|
|
12
|
|
Other items,
net
|
(24)
|
|
|
(17)
|
|
Earnings before
income taxes and equity in loss of investee companies
|
375
|
|
|
570
|
|
Provision for income
taxes
|
(33)
|
|
|
(64)
|
|
Equity in loss of
investee companies, net of tax
|
(23)
|
|
|
(18)
|
|
Net
earnings
|
$
|
319
|
|
|
$
|
488
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2019
|
|
2018
|
Adjusted Operating
Income
|
$
|
2,076
|
|
|
$
|
2,211
|
|
Restructuring
charges
|
(108)
|
|
|
(25)
|
|
Merger-related costs
and other corporate matters
|
(93)
|
|
|
(65)
|
|
Gain on sale of
assets
|
549
|
|
|
—
|
|
Operating
income
|
2,424
|
|
|
2,121
|
|
Interest
expense
|
(346)
|
|
|
(349)
|
|
Interest
income
|
38
|
|
|
43
|
|
Other items,
net
|
(66)
|
|
|
(52)
|
|
Earnings before
income taxes and equity in loss of investee companies
|
2,050
|
|
|
1,763
|
|
Benefit (provision)
for income taxes
|
344
|
|
|
(312)
|
|
Equity in loss of
investee companies, net of tax
|
(52)
|
|
|
(52)
|
|
Net
earnings
|
$
|
2,342
|
|
|
$
|
1,399
|
|
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
(Unaudited; in millions)
Free Cash Flow
The Company defines free cash flow as net cash flow provided by
operating activities before operating cash flow from discontinued
operations, and less capital expenditures. The Company's
calculation of free cash flow includes capital expenditures because
investment in capital expenditures is a use of cash that is
directly related to the Company's operations. The Company's net
cash flow provided by operating activities is the most directly
comparable GAAP financial measure.
Management believes free cash flow provides investors with an
important perspective on the cash available to the Company to
service debt, make strategic acquisitions and investments, maintain
its capital assets, satisfy its tax obligations, and fund ongoing
operations and working capital needs. As a result, free cash flow
is a significant measure of the Company's ability to generate
long-term value. It is useful for investors to know whether
this ability is being enhanced or degraded as a result of the
Company's operating performance. The Company believes the
presentation of free cash flow is relevant and useful for investors
because it allows investors to evaluate the cash generated from the
Company's underlying operations in a manner similar to the method
used by management. Free cash flow is one of several components of
incentive compensation targets for certain management personnel. In
addition, free cash flow is a primary measure used externally by
the Company's investors, analysts and industry peers for purposes
of valuation and comparison of the Company's operating performance
to other companies in its industry.
As free cash flow is not a measure calculated in accordance with
GAAP, free cash flow should not be considered in isolation of, or
as a substitute for, either net cash flow provided by operating
activities as a measure of liquidity or net earnings as a measure
of operating performance. Free cash flow, as the Company calculates
it, may not be comparable to similarly titled measures employed by
other companies. In addition, free cash flow as a measure of
liquidity has certain limitations, does not necessarily
represent funds available for discretionary use, and is not
necessarily a measure of the Company's ability to fund its cash
needs. When comparing free cash flow to net cash flow provided by
operating activities, the most directly comparable GAAP financial
measure, users of this financial information should consider the
types of events and transactions that are not reflected in free
cash flow.
The following table presents a reconciliation of the Company's
net cash flow provided by operating activities to free cash
flow:
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Net cash flow
provided by operating activities
|
$
|
27
|
|
|
$
|
137
|
|
|
$
|
341
|
|
|
$
|
1,180
|
|
Capital
expenditures
|
(34)
|
|
|
(37)
|
|
|
(94)
|
|
|
(99)
|
|
Less: Operating cash
flow from discontinued operations
|
—
|
|
|
3
|
|
|
—
|
|
|
1
|
|
Free cash
flow
|
$
|
(7)
|
|
|
$
|
97
|
|
|
$
|
247
|
|
|
$
|
1,080
|
|
The following table presents a summary of the Company's cash
flows:
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Net cash flow
provided by operating activities
|
$
|
27
|
|
|
$
|
137
|
|
|
$
|
341
|
|
|
$
|
1,180
|
|
Net cash flow (used
for) provided by investing activities
|
$
|
(29)
|
|
|
$
|
(36)
|
|
|
$
|
553
|
|
|
$
|
(219)
|
|
Net cash flow used
for financing activities
|
$
|
(18)
|
|
|
$
|
(171)
|
|
|
$
|
(1,018)
|
|
|
$
|
(1,064)
|
|
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
(Unaudited; in millions, except per share
amounts)
2019 and 2018 Adjusted Results
The Company's results included discrete items that affected
comparability. Adjusted results exclude these discrete items and
are measures of performance not calculated in accordance with GAAP.
The Company believes that these measures are relevant and useful
for investors because they allow investors to view performance in a
manner similar to the method used by the Company's management;
provide a clearer perspective on the underlying performance of the
Company; and make it easier for investors, analysts, and peers to
compare the Company's operating performance to other companies in
its industry and to compare the Company's year-over-year results.
The following tables reconcile adjusted financial results to their
most directly comparable GAAP financial measures.
|
Three Months Ended
September 30, 2019
|
|
Reported
|
|
Merger-Related
Costs (a)
|
|
Tax Item
(b)
|
|
Adjusted
|
|
Revenues
|
$
|
3,295
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
3,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
|
501
|
|
|
|
$
|
80
|
|
|
|
$
|
—
|
|
|
$
|
581
|
|
|
Operating income
margin (c)
|
15
|
%
|
|
|
|
|
|
|
|
18
|
%
|
|
Interest
expense
|
(114)
|
|
|
|
—
|
|
|
|
—
|
|
|
(114)
|
|
|
Interest
income
|
12
|
|
|
|
—
|
|
|
|
—
|
|
|
12
|
|
|
Other items,
net
|
(24)
|
|
|
|
—
|
|
|
|
—
|
|
|
(24)
|
|
|
Earnings before
income taxes and equity in loss of investee
companies
|
375
|
|
|
|
80
|
|
|
|
—
|
|
|
455
|
|
|
Provision for income
taxes
|
(33)
|
|
|
|
—
|
|
|
|
(43)
|
|
|
(76)
|
|
|
Effective income tax
rate
|
8.8
|
%
|
|
|
|
|
|
|
|
16.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss of
investee companies, net of tax
|
(23)
|
|
|
|
—
|
|
|
|
—
|
|
|
(23)
|
|
|
Net
earnings
|
$
|
319
|
|
|
|
$
|
80
|
|
|
|
$
|
(43)
|
|
|
$
|
356
|
|
|
Diluted
EPS
|
$
|
.85
|
|
|
|
$
|
.21
|
|
|
|
$
|
(.11)
|
|
|
$
|
.95
|
|
|
Diluted weighted
average number of common shares
outstanding
|
376
|
|
|
|
|
|
|
|
|
376
|
|
|
(a)
|
Reflects costs
incurred in connection with the pending merger with
Viacom.
|
(b)
|
Reflects tax benefits
realized in connection with the preparation of the 2018 federal tax
return, based on further clarity provided by the U.S. government on
tax positions relating to federal tax legislation enacted in
December 2017.
|
(c)
|
Operating income
margin is defined as operating income or Adjusted Operating Income
divided by revenues.
|
CBS CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
|
(Unaudited; in
millions, except per share amounts)
|
|
|
Three Months Ended
September 30, 2018
|
|
Reported
|
|
Corporate
Matters (a)
|
|
Tax Item
(b)
|
|
Adjusted
|
|
Revenues
|
$
|
3,263
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
$
|
3,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
|
690
|
|
|
|
$
|
46
|
|
|
|
|
$
|
—
|
|
|
|
$
|
736
|
|
|
Operating income
margin (c)
|
21
|
%
|
|
|
|
|
|
|
|
|
|
23
|
%
|
|
Interest
expense
|
(115)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(115)
|
|
|
Interest
income
|
12
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
12
|
|
|
Other items,
net
|
(17)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(17)
|
|
|
Earnings before
income taxes and equity in loss of investee
companies
|
570
|
|
|
|
46
|
|
|
|
|
—
|
|
|
|
616
|
|
|
Provision for income
taxes
|
(64)
|
|
|
|
(11)
|
|
|
|
|
(54)
|
|
|
|
(129)
|
|
|
Effective income tax
rate
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
20.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss of
investee companies, net of tax
|
(18)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(18)
|
|
|
Net
earnings
|
$
|
488
|
|
|
|
$
|
35
|
|
|
|
|
$
|
(54)
|
|
|
|
$
|
469
|
|
|
Diluted
EPS
|
$
|
1.29
|
|
|
|
$
|
.09
|
|
|
|
|
$
|
(.14)
|
|
|
|
$
|
1.24
|
|
|
Diluted weighted
average number of common shares
outstanding
|
379
|
|
|
|
|
|
|
|
|
|
|
379
|
|
|
(a)
|
Primarily reflects
professional fees associated with corporate matters.
|
(b)
|
Reflects a net tax
benefit associated with changes in tax law.
|
(c)
|
Operating income
margin is defined as operating income or Adjusted Operating Income
divided by revenues.
|
CBS CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
|
(Unaudited; in
millions, except per share amounts)
|
|
|
Nine Months Ended
September 30, 2019
|
|
Reported
|
Restructuring
Charges
|
|
Merger-Related
Costs and Other Corporate
Matters
(a)
|
|
Gain on
Sale
of Assets
(b)
|
|
Tax
Items
(c)
|
|
Adjusted
|
|
Revenues
|
$
|
11,271
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
11,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
|
2,424
|
|
|
$
|
108
|
|
|
|
|
$
|
93
|
|
|
|
|
$
|
(549)
|
|
|
|
$
|
—
|
|
|
$
|
2,076
|
|
|
Operating income
margin (d)
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
%
|
|
Interest
expense
|
(346)
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
(346)
|
|
|
Interest
income
|
38
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
38
|
|
|
Other items,
net
|
(66)
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
—
|
|
|
(66)
|
|
|
Earnings before
income taxes and
equity in loss of investee
companies
|
2,050
|
|
|
108
|
|
|
|
|
93
|
|
|
|
|
(549)
|
|
|
|
—
|
|
|
1,702
|
|
|
Benefit (provision)
for income taxes
|
344
|
|
|
(27)
|
|
|
|
|
(3)
|
|
|
|
|
163
|
|
|
|
(811)
|
|
|
(334)
|
|
|
Effective income tax
rate
|
(16.8)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss of
investee companies,
net of tax
|
(52)
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
(10)
|
|
|
|
—
|
|
|
(62)
|
|
|
Net
earnings
|
$
|
2,342
|
|
|
$
|
81
|
|
|
|
|
$
|
90
|
|
|
|
|
$
|
(396)
|
|
|
|
$
|
(811)
|
|
|
$
|
1,306
|
|
|
Diluted
EPS
|
$
|
6.23
|
|
|
$
|
.22
|
|
|
|
|
$
|
.24
|
|
|
|
|
$
|
(1.05)
|
|
|
|
$
|
(2.16)
|
|
|
$
|
3.47
|
|
|
Diluted weighted
average number of
common shares outstanding
|
376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
376
|
|
|
(a)
|
Reflects costs
incurred in connection with the pending merger with Viacom, legal
proceedings involving the Company and other corporate
matters.
|
(b)
|
Reflects a gain of
$549 million ($386 million, net of tax) on the sale of the CBS
Television City property and sound stage operation and a gain on
the sale of an international joint venture.
|
(c)
|
Reflects a deferred
tax benefit of $768 million resulting from the transfer of
intangible assets between subsidiaries of the Company in connection
with a reorganization of the Company's international operations as
well as other discrete tax benefits.
|
(d)
|
Operating income
margin is defined as operating income or Adjusted Operating Income
divided by revenues.
|
CBS CORPORATION
AND SUBSIDIARIES
|
SUPPLEMENTAL
DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(continued)
|
(Unaudited; in
millions, except per share amounts)
|
|
|
Nine Months Ended
September 30, 2018
|
|
Reported
|
|
Restructuring
Charges
|
|
Corporate
Matters (a)
|
|
Tax Item
(b)
|
|
Adjusted
|
|
Revenues
|
$
|
10,490
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
|
$
|
—
|
|
|
|
$
|
10,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
$
|
2,121
|
|
|
|
$
|
25
|
|
|
|
|
$
|
65
|
|
|
|
|
$
|
—
|
|
|
|
$
|
2,211
|
|
|
Operating income
margin (c)
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
%
|
|
Interest
expense
|
(349)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(349)
|
|
|
Interest
income
|
43
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
43
|
|
|
Other items,
net
|
(52)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(52)
|
|
|
Earnings before
income taxes and equity in
loss of investee companies
|
1,763
|
|
|
|
25
|
|
|
|
|
65
|
|
|
|
|
—
|
|
|
|
1,853
|
|
|
Provision for income
taxes
|
(312)
|
|
|
|
(6)
|
|
|
|
|
(15)
|
|
|
|
|
(54)
|
|
|
|
(387)
|
|
|
Effective income tax
rate
|
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in loss of
investee companies,
net of tax
|
(52)
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
(52)
|
|
|
Net
earnings
|
$
|
1,399
|
|
|
|
$
|
19
|
|
|
|
|
$
|
50
|
|
|
|
|
$
|
(54)
|
|
|
|
$
|
1,414
|
|
|
Diluted
EPS
|
$
|
3.66
|
|
|
|
$
|
.05
|
|
|
|
|
$
|
.13
|
|
|
|
|
$
|
(.14)
|
|
|
|
$
|
3.70
|
|
|
Diluted weighted
average number of common
shares outstanding
|
382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
382
|
|
|
(a)
|
Reflects professional
fees associated with corporate matters.
|
(b)
|
Reflects a net tax
benefit associated with changes in tax law.
|
(c)
|
Operating income
margin is defined as operating income or Adjusted Operating Income
divided by revenues.
|
View original
content:http://www.prnewswire.com/news-releases/cbs-corporation-reports-third-quarter-2019-results-300956288.html
SOURCE CBS Corporation