XML 69 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Schedule of Revenues by Segment
Revenues
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2018
 
2017
 
2018
 
2017
U.S. Networks
 
$
1,674

 
$
823

 
$
4,628

 
$
2,542

International Networks
 
916

 
796

 
3,065

 
2,354

Education and Other
 
3

 
32

 
52

 
113

Corporate and inter-segment eliminations
 
(1
)
 

 
(1
)
 

Total revenues
 
$
2,592

 
$
1,651

 
$
7,744

 
$
5,009

Schedule of Adjusted OIBDA by Segment
Adjusted OIBDA
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2018
 
2017
 
2018
 
2017
U.S. Networks
 
$
901

 
$
480

 
$
2,536

 
$
1,548

International Networks
 
254

 
180

 
727

 
610

Education and Other
 

 

 
3

 
(1
)
Corporate and inter-segment eliminations
 
(111
)
 
(85
)
 
(311
)
 
(262
)
Total Adjusted OIBDA
 
$
1,044

 
$
575

 
$
2,955

 
$
1,895

Schedule of Reconciliation of Net Income available to Discovery, Inc. to total Adjusted OIBDA
Reconciliation of Net Income available to Discovery, Inc. to total Adjusted OIBDA
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2018
 
2017
 
2018
 
2017
Net income available to Discovery, Inc.
 
$
117

 
$
218

 
$
325

 
$
807

Net income attributable to redeemable noncontrolling interests
 
5

 
5

 
16

 
17

Net income attributable to noncontrolling interests
 
13

 

 
41

 

Income tax expense (benefit)
 
43

 
(59
)
 
146

 
89

Income before income taxes
 
178

 
164

 
528

 
913

Other expense, net
 
15

 
106

 
84

 
143

(Income) loss from equity investees, net
 
(9
)
 
27

 
53

 
122

Loss on extinguishment of debt
 

 

 

 
54

Interest expense
 
185

 
136

 
558

 
318

Operating income
 
369

 
433

 
1,223

 
1,550

(Gain) loss on disposition
 

 

 
(84
)
 
4

Restructuring and other charges
 
224

 
11

 
652

 
43

Depreciation and amortization
 
398

 
80

 
1,001

 
240

Mark-to-market share-based compensation
 
27

 
(11
)
 
56

 
(4
)
Scripps Networks transaction and integration costs
 
26

 
62

 
107

 
62

Total Adjusted OIBDA
 
$
1,044

 
$
575

 
$
2,955

 
$
1,895

Schedule of Total Assets by Segment
Total Assets
 
 
September 30, 2018
 
December 31, 2017
U.S. Networks
 
$
19,046

 
$
4,127

International Networks
 
7,212

 
5,187

Education and Other
 
267

 
394

Corporate and inter-segment eliminations
 
6,387

 
12,847

Total assets
 
$
32,912

 
$
22,555