XML 51 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
BUSINESS SEGMENTS (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Summarized financial information concerning the company's reportable segments
Summarized financial information concerning the Company’s reportable segments for the three and nine months ended September 30, 2018 and 2017 is shown in the following tables. The “Other” column (i) represents amounts excluded from specific segments, such as business development operations, stock-based compensation expense and corporate expenses included in Selling, general, administrative and development expense; Other operating expenses; Interest income; Interest expense; Gain (loss) on retirement of long-term obligations; and Other income (expense), and (ii) reconciles segment operating profit to Income from continuing operations before income taxes.

 
 
Property
Total 
Property
 

Services
 
Other
 
Total
Three Months Ended September 30, 2018
 
U.S.
 
Asia
 
EMEA
 
Latin America
 
Segment revenues
 
$
957.7

 
$
323.1

 
$
166.6

 
$
304.2

 
$
1,751.6

 
$
33.9

 
 
 
$
1,785.5

Segment operating expenses (1)
 
193.3

 
194.7

 
57.5

 
96.8

 
542.3

 
13.4

 
 
 
555.7

Interest income, TV Azteca, net
 

 

 

 
0.6

 
0.6

 

 
 
 
0.6

Segment gross margin
 
764.4

 
128.4

 
109.1

 
208.0

 
1,209.9

 
20.5

 
 
 
1,230.4

Segment selling, general, administrative and development expense (1)
 
37.9

 
13.5

 
16.2

 
20.7

 
88.3

 
6.3

 
 
 
94.6

Segment operating profit
 
$
726.5

 
$
114.9

 
$
92.9

 
$
187.3

 
$
1,121.6

 
$
14.2

 
 
 
$
1,135.8

Stock-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
$
43.8

 
43.8

Other selling, general, administrative and development expense
 
 
 
 
 
 
 
 
 
 
 
 
 
40.5

 
40.5

Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
448.9

 
448.9

Other expense (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
212.8

 
212.8

Income from continuing operations before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
389.8

Total assets
 
$
18,664.5

 
$
5,093.7

 
$
3,272.7

 
$
5,677.5

 
$
32,708.4

 
$
50.6

 
$
318.2

 
$
33,077.2

_______________
(1)
Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $1.0 million and $42.8 million, respectively.
(2)
Primarily includes interest expense and $1.8 million in impairment charges.

 
 
Property
Total 
Property
 

Services
 
Other
 
Total
Three Months Ended September 30, 2017
 
U.S.
 
Asia
 
EMEA
 
Latin America
 
Segment revenues
 
$
904.2

 
$
297.5

 
$
155.5

 
$
298.2

 
$
1,655.4

 
$
25.3

 
 
 
$
1,680.7

Segment operating expenses (1)
 
187.6

 
164.9

 
59.9

 
98.3

 
510.7

 
8.4

 
 
 
519.1

Interest income, TV Azteca, net
 

 

 

 
2.7

 
2.7

 

 
 
 
2.7

Segment gross margin
 
716.6

 
132.6

 
95.6

 
202.6

 
1,147.4

 
16.9

 
 
 
1,164.3

Segment selling, general, administrative and development expense (1)
 
41.4

 
12.4

 
15.2

 
18.6

 
87.6

 
3.6

 
 
 
91.2

Segment operating profit
 
$
675.2

 
$
120.2

 
$
80.4

 
$
184.0

 
$
1,059.8

 
$
13.3

 
 
 
$
1,073.1

Stock-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
$
24.4

 
24.4

Other selling, general, administrative and development expense
 
 
 
 
 
 
 
 
 
 
 
 
 
33.1

 
33.1

Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
432.3

 
432.3

Other expense (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
215.2

 
215.2

Income from continuing operations before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
368.1

Total assets
 
$
18,639.0

 
$
4,851.5

 
$
3,137.6

 
$
5,391.3

 
$
32,019.4

 
$
47.9

 
$
252.0

 
$
32,319.3

_______________
(1)
Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $0.7 million and $23.7 million, respectively.
(2)
Primarily includes interest expense.

 
 
Property
Total 
Property
 

Services
 
Other
 
Total
Nine Months Ended September 30, 2018
 
U.S.
 
Asia
 
EMEA
 
Latin America
 
Segment revenues
 
$
2,846.1

 
$
904.0

 
$
507.5

 
$
953.8

 
$
5,211.4

 
$
96.8

 
 
 
$
5,308.2

Segment operating expenses (1)
 
578.4

 
532.7

 
175.1

 
309.5

 
1,595.7

 
38.5

 
 
 
1,634.2

Interest expense, TV Azteca, net
 

 

 

 
(0.1
)
 
(0.1
)
 

 
 
 
(0.1
)
Segment gross margin
 
2,267.7

 
371.3

 
332.4

 
644.2

 
3,615.6

 
58.3

 
 
 
3,673.9

Segment selling, general, administrative and development expense (1)
 
117.1

 
72.8

 
50.6

 
64.4

 
304.9

 
12.7

 
 
 
317.6

Segment operating profit
 
$
2,150.6

 
$
298.5

 
$
281.8

 
$
579.8

 
$
3,310.7

 
$
45.6

 
 
 
$
3,356.3

Stock-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
$
111.3

 
111.3

Other selling, general, administrative and development expense
 
 
 
 
 
 
 
 
 
 
 
 
 
114.5

 
114.5

Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
1,344.9

 
1,344.9

Other expense (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
828.3

 
828.3

Income from continuing operations before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
957.3

_______________
(1)
Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $2.7 million and $108.6 million, respectively.
(2)
Primarily includes interest expense and $182.4 million in impairment charges.

 
 
Property
 
Total 
Property
 

Services
 
Other
 
Total
Nine Months Ended September 30, 2017
 
U.S.
 
Asia
 
EMEA
 
Latin America
 
Segment revenues
 
$
2,693.4

 
$
867.6

 
$
465.5

 
$
861.1

 
$
4,887.6

 
$
71.8

 
 
 
$
4,959.4

Segment operating expenses (1)
 
552.6

 
482.3

 
180.4

 
287.5

 
1,502.8

 
24.5

 
 
 
1,527.3

Interest income, TV Azteca, net
 

 

 

 
8.2

 
8.2

 

 
 
 
8.2

Segment gross margin
 
2,140.8

 
385.3

 
285.1

 
581.8

 
3,393.0

 
47.3

 

 
3,440.3

Segment selling, general, administrative and development expense (1)
 
112.3

 
49.5

 
49.6

 
56.6

 
268.0

 
10.2

 

 
278.2

Segment operating profit
 
$
2,028.5

 
$
335.8

 
$
235.5

 
$
525.2

 
$
3,125.0

 
$
37.1

 
 
 
$
3,162.1

Stock-based compensation expense
 
 
 
 
 
 
 
 
 
 
 
 
 
$
86.4

 
86.4

Other selling, general, administrative and development expense
 
 
 
 
 
 
 
 
 
 
 
 
 
103.7

 
103.7

Depreciation, amortization and accretion
 
 
 
 
 
 
 
 
 
 
 
 
 
1,249.8

 
1,249.8

Other expense (2)
 
 
 
 
 
 
 
 
 
 
 
 
 
607.5

 
607.5

Income from continuing operations before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,114.7


_______________
(1)
Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $2.4 million and $84.0 million, respectively.
(2)
Primarily includes interest expense.