XML 41 R26.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Segment Information
3 Months Ended
Mar. 31, 2024
Segment Reporting [Abstract]  
Segment Information Segment Information
The Company classifies its operations into two operating segments: Domestic Operations and International. These operating segments represent strategic business units that are managed separately.
In 2024, the Company updated the name of its previously titled "International and Other" operating segment to "International" due to the divestiture of the 25/7 Media business on December 29, 2023, which was the sole component of the operating segment that comprised “Other.” This update does not constitute a change in segment reporting, but rather an update in name only. Prior period segment information contained in this report includes the results of the 25/7 Media business through the date of divestiture.
The Company evaluates segment performance based on several factors, of which the primary financial measure is operating segment adjusted operating income ("AOI"). The Company defines AOI as operating income (loss) before depreciation and amortization, cloud computing amortization, share-based compensation expenses or benefit, impairment and other charges (including gains or losses on sales or dispositions of businesses), restructuring and other related charges and including the Company’s proportionate share of adjusted operating income (loss) from majority-owned equity method investees. The Company has presented the components that reconcile adjusted operating income to operating income, and other information as to the continuing operations of the Company's operating segments below.
(In thousands)Three Months Ended March 31, 2024
Domestic OperationsInternationalCorporate / Inter-segment
Eliminations
Consolidated
Revenues, net
Subscription$322,558 $50,849 $— $373,407 
Content licensing and other61,814 3,232 (3,370)61,676 
   Distribution and other384,372 54,081 (3,370)435,083 
   Advertising139,854 21,524 — 161,378 
Consolidated revenues, net$524,226 $75,605 $(3,370)$596,461 
Operating income (loss)$142,017 $8,609 $(40,448)$110,178 
Share-based compensation expenses3,230 766 2,079 6,075 
Depreciation and amortization10,027 4,025 11,774 25,826 
Cloud computing amortization3,548 — — 3,548 
Majority-owned equity investees AOI3,497 — — 3,497 
Adjusted operating income (loss)$162,319 $13,400 $(26,595)$149,124 

(In thousands)Three Months Ended March 31, 2023
Domestic OperationsInternationalCorporate / Inter-segment
Eliminations
Consolidated
Revenues, net
Subscription$347,530 $56,690 $— $404,220 
Content licensing and other103,263 32,860 (2,479)133,644 
   Distribution and other450,793 89,550 (2,479)537,864 
   Advertising161,061 18,522 — 179,583 
Consolidated revenues, net$611,854 $108,072 $(2,479)$717,447 
Operating income (loss)$199,488 $14,142 $(40,326)$173,304 
Share-based compensation expenses4,447 839 359 5,645 
Depreciation and amortization11,854 4,771 9,250 25,875 
Restructuring and other related charges818 1,385 3,730 5,933 
Cloud computing amortization— 2,225 2,230 
Majority-owned equity investees AOI2,776 — — 2,776 
Adjusted operating income (loss)$219,388 $21,137 $(24,762)$215,763 
Subscription revenues in the Domestic Operations segment include revenues related to the Company's streaming services of $145.1 million and $140.9 million for the three months ended March 31, 2024 and 2023.
Corporate overhead costs not allocated to the segments include costs such as executive salaries and benefits and costs of maintaining corporate headquarters, facilities and common support functions.
Inter-segment eliminations are primarily licensing revenues recognized between the Domestic Operations and International segments.
(In thousands)Three Months Ended March 31,
20242023
Inter-segment revenues
Domestic Operations$(1,845)$(2,214)
International(1,525)(265)
$(3,370)$(2,479)
The table below summarizes revenues based on customer location:
(In thousands)Three Months Ended March 31,
20242023
Revenues
United States$484,093 $606,228 
Europe77,251 73,767 
Other35,117 37,452 
$596,461 $717,447 
One customer within the Domestic Operations segment accounted for approximately 15% and 13% of consolidated revenues, net for the three months ended March 31, 2024 and 2023, respectively.
The table below summarizes property and equipment based on asset location:
(In thousands)March 31, 2024December 31, 2023
Property and equipment, net
United States$135,788 $146,314 
Europe10,930 11,850 
Other1,254 1,073 
$147,972 $159,237