Attached files

file filename
8-K - Discovery, Inc.rrd324658.htm

DISCOVERY COMMUNICATIONS REPORTS THIRD QUARTER 2011 RESULTS

Third Quarter 2011 Financial Highlights:

·      Revenues increased 18% to $1,095 million
 
·      Adjusted OIBDA increased 15% to $479 million
 
·      Net income from continuing operations increased to $238 million
 
·      Repurchased 9.8 million shares at an average price of $36.30 per share for an aggregate purchase price of $355 million
 

Silver Spring, Maryland – November 1, 2011: Discovery Communications, Inc. (“Discovery” or the “Company”) (NASDAQ: DISCA, DISCB, DISCK) today reported financial results for the third quarter ended September 30, 2011.

David Zaslav, Discovery’s President and Chief Executive Officer said, “The strength of Discovery’s brands and the value of our content to consumers, distributors and advertisers alike were further demonstrated in our third quarter financial results. The appeal of our programming allowed us to continue to take advantage of the sustained health of the global ad market and further leverage existing and emerging distribution platforms worldwide. The breadth of our global distribution enables us to capitalize on the increasing penetration of traditional distribution models, while the diversity and appeal of our content allows us to strategically leverage evolving delivery methods. We remain focused on generating sustained financial results while thoughtfully investing in our brands and platforms so that we can take advantage of new and existing distribution opportunities around the globe.”

Third quarter revenues of $1,095 million increased $169 million, or 18%, over the third quarter a year ago, led by 19% growth at U.S. Networks and 19% growth at International Networks. Adjusted Operating Income Before Depreciation and Amortization (1) (“OIBDA”) grew 15% to $479 million, driven by a 9% increase at U.S. Networks and a 20% increase at International Networks. The domestic results benefitted from significant additional licensing revenues under an extended and expanded licensing agreement.

Third quarter net income from continuing operations available to Discovery Communications, Inc. stockholders of $238 million ($0.59 per diluted share) increased $77 million compared to $161 million ($0.37 per diluted share) for the third quarter a year ago. The current quarter results reflect the strong operating performance partially offset by higher taxes.

Free cash flow was $314 million for the third quarter, a decrease of $32 million from the third quarter of 2010, as the increased operating performance was more than offset by higher long-term incentive compensation and tax payments, as well as lower working capital. Free cash flow is defined as cash provided by operating activities less acquisitions of property and equipment.

(1) See the definition of Adjusted Operating Income Before Depreciation and Amortization on page 4.

1


SEGMENT RESULTS                                             
 (dollars in millions)               Three Months Ended September 30,        Nine Months Ended September 30, 



               2011             2010    Change        2011            2010    Change 










 Revenues:                                                 
     U.S. Networks        $    695    $    585    19%     $    1,942        $    1,751    11% 
     International Networks            363        304    19%        1,054            893    18% 
     Education and Other            37        38    (3%)        117            108    8% 
     Corporate and Eliminations                    (1)    NM                    6    NM 









 Total Revenues        $    1,095    $    926    18%     $    3,113        $    2,758    13% 









 
 Adjusted OIBDA:                                                 
     U.S. Networks        $    378    $    346    9%     $    1,107        $    1,018    9% 
     International Networks            156        130    20%        473            384    23% 
     Education and Other            3        1    200%        16            7    129% 
     Corporate and Eliminations            (58)        (59)    2%        (180)            (171)    (5%) 









 Total Adjusted OIBDA        $    479    $    418    15%     $    1,416        $    1,238    14% 









 
 
U.S. Networks                                                 
 (dollars in millions)        Three Months Ended September 30,        Nine Months Ended September 30, 




        2011            2010    Change        2011             2010    Change 











 
 Revenues:                                                 
     Distribution    $           350    $    264    33%    $    898    $        790    14% 
     Advertising               322        304    6%        973            899    8% 
     Other            23        17    35%        71            62    15% 










 Total Revenues    $           695    $    585    19%    $    1,942    $    1,751    11% 








 Adjusted OIBDA    $           378    $    346    9%    $    1,107    $    1,018    9% 
 
 Adjusted OIBDA Margin        54%        59%            57%            58%     

U.S. Networks’ revenues in the third quarter of 2011 increased 19% to $695 million primarily driven by distribution and advertising revenue growth. Distribution revenue grew 33% largely from $77 million of additional licensing revenue driven by the delivery of selected library titles under an extended and expanded licensing agreement. The current quarter results also included higher rates and subscriber growth primarily from networks carried on the digital tier, partially offset by $4 million due to the absence of Discovery Health following its contribution into the OWN joint venture on January 1, 2011. Advertising revenue increased 6% due to increased pricing and higher sellouts, partially offset by the absence of $15 million due to the removal of Discovery Health. Excluding the additional revenue in the current year from the expanded licensing agreement, as well as Discovery Health from the 2010 results, advertising revenues grew 11% and distribution revenues grew 5% compared with the third quarter a year ago.

Adjusted OIBDA increased 9% to $378 million primarily reflecting the 19% revenue growth partially offset by 33% higher operating expenses, which included an additional $24 million of content impairments versus the third quarter a year ago and $11 million in expenses associated with the expanded licensing agreement. Excluding the higher content impairment charges and expenses associated with the

2


expanded licensing agreement in the current year, as well as Discovery Health from the 2010 results, Adjusted OIBDA was in-line with a year ago as the revenue growth was offset by increased operating expenses primarily due to higher content amortization and marketing costs.

International Networks                                 
 (dollars in millions)        Three Months Ended September 30,    Nine Months Ended September 30, 



        2011        2010    Change    2011        2010    Change 









 
 Revenues:                                     
     Distribution    $    230    $    192    20%    $ 665    $    573    16% 
     Advertising        120        98    22%    354        286    24% 
     Other        13        14    (7%)    35        34    3% 







 Total Revenues    $    363    $    304    19%    $ 1,054    $    893    18% 







 Adjusted OIBDA    $    156    $    130    20%    $ 473    $    384    23% 
 Adjusted OIBDA Margin        43%        43%        45%        43%     

International Networks’ revenues for the third quarter increased 19% to $363 million primarily led by distribution revenue growth of 20% and advertising revenue growth of 22%. Excluding the impact of foreign currency fluctuations, revenues increased 12% led by 13% distribution revenue growth, mainly from increased subscribers across all regions. Advertising revenue in local currency terms was up 16% during the third quarter primarily from higher pricing across all regions, as well as expansion of feeds across Western Europe, Asia-Pacific and CEEMEA.

Adjusted OIBDA increased 20% to $156 million reflecting the 19% revenue growth, partially offset by a 19% increase in operating expenses. Excluding the impact of foreign currency, Adjusted OIBDA increased 20% as the 12% revenue growth was partially offset by a 7% increase in operating expenses primarily due to higher content amortization and sales commissions.

Education and Other                                     
 (dollars in millions)        Three Months Ended September 30,        Nine Months Ended September 30, 




        2011        2010    Change        2011        2010    Change 










 Revenues    $    37    $    38    (3%)    $    117    $    108    8% 
 Adjusted OIBDA    $    3    $    1    200%    $    16    $    7    129% 
 Adjusted OIBDA Margin        8%        3%            14%        6%     

Education and Other third quarter revenues decreased $1 million, as increased Education revenue from growth in corporate partnerships and higher streaming volumes was offset by lower revenue from the Creative Sounds Services business. Adjusted OIBDA increased $2 million compared to the third quarter of 2010 from a decrease in content expense and sales commissions.

3


STOCK REPURCHASE

During the quarter, the Company pursuant to its existing stock repurchase program repurchased 9.79 million shares of its Series C common stock at an average price of $36.30 per share for an aggregate purchase price of approximately $355 million.

From October 1, 2011 through October 31, 2011, the Company repurchased 2.71 million shares of its Series C common stock for approximately $101 million.

The Company has repurchased 25.86 million shares of Series C common stock under its $2.0 billion stock repurchase plan to date at an aggregate price of approximately $938 million. Under the stock repurchase program, management is authorized to purchase shares from time to time through open market purchases at prevailing prices or privately negotiated transactions, subject to market conditions and other factors.

OTHER ITEMS

The Company has expanded the components of distribution revenue reported in its financial statements to include content arrangements and other subscription services for content. Accordingly, prior period financial information has been reclassified so that the basis of the presentation is consistent with that of the 2011 financial information.

FULL YEAR 2011 OUTLOOK

For the full year ending December 31, 2011, Discovery Communications, Inc. expects total revenue between $4,175 million and $4,250 million, Adjusted OIBDA between $1,925 million and $1,975 million, and net income available to Discovery Communications, Inc. stockholders of $1,025 million to $1,075 million. Our outlook incorporates current foreign exchange rates for revenues and expenses and the current share price for mark-to-market stock-based compensation calculations.

NON-GAAP FINANCIAL MEASURES

Adjusted OIBDA and Free Cash Flow

In addition to the results prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) provided in this release, the Company has presented Adjusted OIBDA and free cash flow. The Company evaluates the operating performance of its segments based on financial measures such as revenues and adjusted operating income before depreciation and amortization (“Adjusted OIBDA”). Adjusted OIBDA is defined as revenues less costs of revenues and selling, general and administrative expenses excluding: (i) mark-to-market stock-based compensation, (ii) depreciation and amortization, (iii) amortization of deferred launch incentives, (iv) exit and restructuring charges, (v) certain impairment charges, and (vi) gains (losses) on business and asset dispositions. The Company uses this measure to assess operating results and performance of its segments, perform analytical comparisons, identify strategies to improve performance and allocate resources to each segment. The Company believes Adjusted OIBDA is relevant to investors because it allows them to analyze the operating performance of each segment using the same metric management uses and also provides investors a measure to analyze the operating performance of each segment against historical data. The Company excludes mark-to-market stock-based compensation, exit and restructuring charges, certain impairment charges, and gains (losses) on business and asset dispositions from the calculation of Adjusted OIBDA due to their volatility or non-recurring nature. The Company also excludes depreciation of fixed assets and amortization of intangible assets and deferred launch incentive, as these amounts do not represent cash payments in the current reporting period.

The Company defines free cash flow as cash provided by operating activities less acquisitions of property and equipment. The Company uses free cash flow as it believes it is an important indicator for

4


management and investors of the Company’s liquidity, including its ability to reduce debt, make strategic investments and return capital to stockholders.

Adjusted OIBDA and free cash flow are non-GAAP measures, and should be considered in addition to, but not as a substitute for, operating income, net income, cash flows provided by operating activities and other measures of financial performance reported in accordance with GAAP. Please review the supplemental financial schedules beginning on page 9 for reconciliations to GAAP measures.

Conference Call Information

Discovery Communications, Inc. will host a conference call today at 4:30 p.m. ET to discuss its third quarter results. To listen to the call, visit http://www.discoverycommunications.com or dial 1-866-713-8565 inside the U.S. and 1-617-597-5324 outside of the U.S., using the following passcode: 30540780.

Cautionary Statement Concerning Forward-Looking Statements

This press release contains certain forward-looking statements based on current expectations, forecasts and assumptions that involve risks and uncertainties. These statements are based on information available to the Company as of the date hereof, and the Company’s actual results could differ materially from those stated or implied, due to risks and uncertainties associated with its business, which include the risk factors disclosed in its Annual Report on Form 10-K filed with the SEC on February 18, 2011. Forward-looking statements include statements regarding the Company’s expectations, beliefs, intentions or strategies regarding the future, and can be identified by forward-looking words such as “anticipate,” “believe,” “could,” “continue,” “estimate,” “expect,” “intend,” “may,” “should,” “will” and “would” or similar words. Forward-looking statements in this release include, without limitation, the full year 2011 outlook and plans for stock repurchases. The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.

Contacts:     
Corporate Communications    Investor Relations 
Michelle Russo (240) 662-2901    Craig Felenstein (212) 548-5109 
michelle_russo@discovery.com    craig_felenstein@discovery.com 

5


DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in millions, except per share amounts)
 
    Three Months Ended    Nine Months Ended 
                   September 30,                       September 30,     




    2011        2010    2011        2010 






 
Revenues:                         
   Distribution    $ 580    $    456    $ 1,563    $    1,363 
   Advertising    442        402    1,328        1,185 
   Other    73        68    222        210 






Total revenues    1,095        926    3,113        2,758 






 
Costs and expenses:                         
   Costs of revenues, excluding depreciation and amortization    342        261    903        782 
   Selling, general and administrative    295        306    864        894 
   Depreciation and amortization    30        32    90        98 
   Restructuring and impairment charges    2        15    7        18 
   Gains on dispositions                (129)         






Total costs and expenses    669        614    1,735        1,792 






 
Operating income    426        312    1,378        966 
 
Interest expense, net    (56)        (49)    (154)        (155) 
Loss on extinguishment of debt                        (136) 
Other expense, net    (5)        (16)    (10)        (57) 






 
Income before income taxes    365        247    1,214        618 
Provision for income taxes    (127)        (83)    (417)        (171) 






 
Income from continuing operations, net of taxes    238        164    797        447 
(Loss) income from discontinued operations, net of taxes    (1)        25    (1)        25 






 
Net income    237        189    796        472 
Net income attributable to noncontrolling interests            (3)            (10) 






Net income attributable to Discovery Communications, Inc.    237        186    796        462 
Stock dividends to preferred interests                        (1) 






 
Net income available to Discovery Communications, Inc.                         
stockholders    $ 237    $    186    $ 796    $    461 






 
Income per share from continuing operations available to                         
Discovery Communications, Inc. stockholders:                         
   Basic    $ 0.60    $    0.38    $ 1.97    $    1.03 






   Diluted    $ 0.59    $    0.37    $ 1.95    $    1.01 






 
(Loss) income per share from discontinued operations                         
available to Discovery Communications, Inc. stockholders:                         
   Basic    $ 0.00    $    0.06    $ 0.00    $    0.06 






   Diluted    $ 0.00    $    0.06    $ 0.00    $    0.06 






 
Net income per share available to Discovery                         
Communications, Inc. stockholders:                         
   Basic    $ 0.60    $    0.44    $ 1.97    $    1.08 






   Diluted    $ 0.59    $    0.43    $ 1.95    $    1.07 






Weighted average shares outstanding:                         
   Basic    398        426    404        425 






   Diluted    401        431    408        431 







6


DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited; in millions)
 
 
    September 30,    December 31, 
        2011    2010     




 
ASSETS                 
Current assets:                 
   Cash and cash equivalents    $    1,032    $    466 
   Receivables, net        976        880 
   Content rights, net        83        83 
   Deferred income taxes        53        81 
   Prepaid expenses and other current assets        155        225 




Total current assets        2,299        1,735 
 
Noncurrent content rights, net        1,293        1,245 
Property and equipment, net        371        399 
Goodwill        6,299        6,434 
Intangible assets, net        577        605 
Investments        816        455 
Other noncurrent assets        146        146 




Total assets    $    11,801    $    11,019 




 
LIABILITIES AND EQUITY                 
Current liabilities:                 
   Accounts payable    $    48    $    87 
   Accrued liabilities        438        393 
   Deferred revenues        123        114 
   Current portion of stock-based compensation liabilities        40        118 
   Current portion of long-term debt        20        20 
   Other current liabilities        38        53 




Total current liabilities        707        785 
 
Long-term debt        4,229        3,598 
Deferred income taxes        354        304 
Other noncurrent liabilities        108        99 




Total liabilities        5,398        4,786 
Commitments and contingencies                 
 
Equity:                 
   Preferred stock        2        2 
   Common stock        3        3 
   Additional paid-in capital        6,460        6,358 
   Treasury stock, at cost: 23 and 3 Series C common shares at 2011 and 2010,                 
respectively        (837)        (105) 
   Retained earnings        796         
   Accumulated other comprehensive loss        (22)        (33) 




   Total Discovery Communications, Inc. stockholders’ equity        6,402        6,225 
   Noncontrolling interests        1        8 




Total equity        6,403        6,233 




Total liabilities and equity    $    11,801    $    11,019 





7


DISCOVERY COMMUNICATIONS, INC.             
CONSOLIDATED STATEMENTS OF CASH FLOWS             
(unaudited; in millions)                 
 
                 Nine Months Ended September 30,     


                       2011                           2010     




 
OPERATING ACTIVITIES                 
Net income    $    796    $    472 
Adjustments to reconcile net income to cash provided by operating activities:                 
     Content expense        623        526 
     Intangible impairment charges                11 
     Stock-based compensation        70        153 
     Depreciation and amortization        90        100 
     Gains on dispositions        (129)        (12) 
     Deferred income tax expense (benefit)        71        (89) 
     Noncash portion of loss on extinguishment of debt                12 
     Other noncash expenses, net        48        46 
     Changes in operating assets and liabilities:                 
         Receivables, net        (127)        (41) 
         Content rights        (653)        (558) 
         Accounts payable and accrued liabilities        8        (8) 
         Stock-based compensation liabilities        (107)        (128) 
         Income tax receivable        91        (11) 
         Other, net        (21)        (28) 




Cash provided by operating activities        760        445 
 
INVESTING ACTIVITIES                 
Purchases of property and equipment        (42)        (29) 
Proceeds from dispositions, net                24 
Business acquisitions, net of cash acquired                (38) 
Investments in and advances to equity method investees        (93)        (71) 




Cash used in investing activities        (135)        (114) 
 
FINANCING ACTIVITIES                 
Borrowings from long term debt, net of discounts and issuance costs        639        2,970 
Principal repayments of long-term debt                (2,883) 
Principal repayments of capital lease obligations        (16)        (8) 
Repurchases of common stock        (732)        (38) 
Cash distributions to noncontrolling interests        (7)        (21) 
Proceeds from stock option exercises        43        27 
Excess tax benefits from stock-based compensation        18        9 




Cash (used in) provided by financing activities        (55)        56 
 
Effect of exchange rate changes on cash and cash equivalents        (4)        6 




 
NET CHANGE IN CASH AND CASH EQUIVALENTS        566        393 
Cash and cash equivalents, beginning of period        466        623 




CASH AND CASH EQUIVALENTS, END OF PERIOD    $    1,032    $    1,016 





8


DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; in millions)
 
 
                               Three Months Ended September 30, 2011                     








    Adjusted                                     
    Operating                                     
    Income Before    Depreciation    Amortization of    Mark-to-Market                 
    Depreciation and    and    Deferred Launch    Stock-Based            Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)    Income 






 
U.S. Networks    $    378    $ (4)    $ (3)    $           $        $    371 
International Networks        156    (11)    (10)                        135 
Education and Other        3    (1)                            2 
Corporate and Eliminations    (58)    (14)            (8)        (2)        (82) 









Total    $    479    $ (30)    $ (13)    $    (8)    $    (2)    $    426 










 
 
                               Three Months Ended September 30, 2010                     








    Adjusted                                     
    Operating                                     
    Income Before    Depreciation    Amortization of    Mark-to-Market                 
    Depreciation and    and    Deferred Launch    Stock-Based            Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)    Income 






 
U.S. Networks    $    346    $ (5)    $ (2)    $           $        $    339 
International Networks        130    (10)    (9)                (3)        108 
Education and Other        1    (2)                    (11)        (12) 
Corporate and Eliminations        (59)    (15)            (48)        (1)    (123) 









Total    $    418    $ (32)    $ (11)    $    (48)     $    (15)    $    312 











(a)      For the three months ended September 30, 2011, amount represents restructuring charges of $2 million. For the three months ended September 30, 2010, amounts represent asset impairments of $11 million and restructuring charges of $4 million.
 

9


DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; in millions)
 
 
        Nine Months Ended September 30, 2011             





    Adjusted                         
    Operating                         
    Income Before    Depreciation    Amortization of    Mark-to-Market             
    Depreciation and    and    Deferred Launch    Stock-Based        Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)     Income 






 
U.S. Networks    $ 1,107    $ (12)    $ (7)    $ —    $ 126    $ 1,214 
International Networks    473    (33)    (32)        (2)        406 
Education and Other    16    (4)                    12 
Corporate and Eliminations    (180)    (41)        (31)    (2)        (254) 







Total    $ 1,416    $ (90)    $ (39)    $ (31)    $ 122    $ 1,378 






 
 
        Nine Months Ended September 30, 2010             





    Adjusted                         
    Operating                         
    Income Before    Depreciation    Amortization of    Mark-to-Market             
    Depreciation and    and    Deferred Launch    Stock-Based        Operating 
    Amortization    Amortization    Incentives    Compensation    Other (a)     Income 






 
U.S. Networks    $ 1,018    $ (16)    $ (6)    $ —    $ —         $    996 
International Networks    384    (29)    (26)        (6)        323 
Education and Other    7    (5)            (11)        (9) 
Corporate and Eliminations    (171)    (48)        (124)    (1)        (344) 







Total    $ 1,238    $ (98)    $ (32)    $ (124)    $ (18)         $    966 








(a)      For the nine months ended September 30, 2011 amounts represent a pre-tax gain of $129 million as a result of contributing Discovery Health to the OWN joint venture and restructuring charges of $7 million. For the nine months ended September 30, 2010 amounts represent asset impairments of $11 million and restructuring charges of $7 million.
 

10


               DISCOVERY COMMUNICATIONS, INC.                     
                 SUPPLEMENTAL FINANCIAL DATA                     
            (unaudited; in millions)                         
 
 
 
CALCULATION OF FREE CASH FLOW                                         
 
 
        Three Months Ended September 30,    Nine Months Ended September 30, 



        2011        2010    Change    2011        2010    Change 









 
 
 Cash provided by operating activities    $           329    $    355    $    (26)    $ 760    $    445    $    315 
 Acquisition of property and equipment               (15)        (9)        (6)    (42)        (29)        (13) 











 Free cash flow    $           314    $    346    $    (32)    $ 718    $    416    $    302 












RECONCILIATION OF 2011 OUTLOOK TO GAAP MEASURES                 
 
 
    Full Year 2011     


 Net income available to Discovery Communications, Inc. stockholders    $ 1,025    To    $    1,075 
 Interest expense, net    210    To        205 
 Depreciation and amortization    125    To        115 
 Other expense, including amortization of deferred launch incentives, mark-to-market stock-based    565    To        580 
   compensation, asset impairment, exit and restructuring costs, gains (losses) on business                 
   disposition, gains (losses) on sale of securities, equity earnings (losses) in unconsolidated                 
   affiliates, unrealized and realized gains (losses) from derivatives, income tax expense, net loss                 
   (income) attributable to noncontrolling interests, and stock dividends to preferred interests                 



 Adjusted OIBDA    $ 1,925    To    $    1,975 




NET INCOME AVAILABLE TO DISCOVERY COMMUNICATIONS, INC. STOCKHOLDERS                 
 
        Three Months            Nine Months         
    Ended September 30,            Ended September 30,     





                 2011                     2010            2011    2010     








 
Income from continuing operations, net of taxes    $    238    $    164    $                 797 $        447 
Net income attributable to noncontrolling interests                (3)                               (10) 
Stock dividends to preferred interests                                               (1) 








Net income from continuing operations available to Discovery                                 
Communications, Inc. stockholders        238        161        797        436 
(Loss) income from discontinued operations, net of taxes        (1)        25                       (1)        25 








Net income available to Discovery Communications, Inc.                                 
stockholders    $    237    $    186    $                 796 $        461 









11


    DISCOVERY COMMUNICATIONS, INC.             
    SUPPLEMENTAL FINANCIAL DATA             
    SELECTED FINANCIAL DETAIL             
    (unaudited; in millions)             
 
 
BORROWINGS                         
                    September 30, 2011 


3.70% Senior Notes, semi-annual interest, due June 2015                $    850 
5.625% Senior Notes, semi-annual interest, due August 2019                    500 
5.05% Senior Notes, semi-annual interest, due June 2020                    1,300 
4.375% Senior Notes, semi-annual interest, due June 2021                    650 
6.35% Senior Notes, semi-annual interest, due June 2040                    850 
Capital lease obligations                        110 



Total long-term debt                        4,260 
Unamortized discount                        (11) 



Long-term debt, net                        4,249 
Current portion of long-term debt                        (20) 



Noncurrent portion of long-term debt                    $    4,229 



 
 
 
STOCK-BASED COMPENSATION                         
             September 30, 2011         





    Total Units    Weighted    Vested Units        Weighted 
Long-Term    Outstanding    Average    Outstanding        Average 
Incentive Plans    (in millions)    Grant Price    (in millions)    Grant Price 





 
Discovery Appreciation Plan    6.8    $    30.28    0.1                 $    23.08 
 
Stock Appreciation Rights    0.1        26.84    ——        —— 
 
Stock Options    13.4        21.41    4.3        17.15 
 
Performance-based Restricted Stock Units    1.6        35.31    ——        —— 
 
Service-based Restricted Stock Units    0.8        35.16    ——        —— 



     Total Stock-based Compensation Plans    22.7    $    25.56    4.4                 $    17.28 



SHARE COUNT ROLL FORWARD    Common    Preferred    Total 




(Basic shares, in millions)             
Total shares outstanding as of December 31, 2010    283.76    127.46    411.22 
 Shares repurchased    (20.16)    ——    (20.16) 
 Shares issued – stock option exercises    2.60    ——    2.60 



Total shares outstanding as of September 30, 2011    266.20    127.46    393.66 

12