Attached files
file | filename |
---|---|
8-K - 8-K - AMC Networks Inc. | amcx-20210519.htm |
Exhibit 99.1
SEGMENT REPORTING CHANGES
This document provides recast segment financial information for 2020 and 2019 to reflect the following:
In the first quarter of 2021, AMC Networks (the "Company" or "our") changed its presentation of operating segments, reflecting a reorganized operating structure focused on a multi-platform distribution approach to content monetization. The Company's streaming services and IFC Films, previously included in the International and Other segment, are now included within the Domestic Operations segment (formerly referred to as the National Networks segment). In addition, certain corporate overhead costs are no longer allocated to the operating segments. These changes have no effect on the Company's consolidated financial statements or results of operations.
The new reporting structure consists of the following two operating segments:
•Domestic Operations: Includes activities of our five national programming networks, our streaming services, our AMC Studios operation, IFC Films and AMC Broadcasting & Technology. Our national programming networks are AMC, WE tv, BBC AMERICA, IFC, and SundanceTV. Our streaming services consist of our targeted subscription streaming services (Acorn TV, Shudder, Sundance Now, and ALLBLK), AMC+ and other streaming initiatives. Our AMC Studios operation produces original programming for our programming networks and also licenses such programming worldwide. IFC Films is our film distribution business and AMC Networks Broadcasting & Technology is our technical services business, which primarily services most of the national programming networks.
•International and Other: Includes AMC Networks International ("AMCNI"), our international programming businesses consisting of a portfolio of channels around the world and 25/7 Media (formerly Levity), our production services business.
1
SUMMARY OF RECAST SEGMENT RESULTS
The following is a summary of segment revenues, operating income (loss), and adjusted operating income (loss) presented under the new segment reporting structure for the periods presented:
Year Ended | Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||||
December 31, 2019 | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | ||||||||||||||||||||||||||||||
Revenue | |||||||||||||||||||||||||||||||||||
Domestic Operations | $ | 2,563,250 | $ | 611,893 | $ | 562,932 | $ | 546,865 | $ | 659,711 | $ | 2,381,401 | |||||||||||||||||||||||
International and Other | 527,916 | 124,828 | 90,682 | 111,398 | 126,322 | 453,230 | |||||||||||||||||||||||||||||
Inter-segment Eliminations | (30,845) | (2,346) | (7,323) | (4,248) | (5,758) | (19,675) | |||||||||||||||||||||||||||||
$ | 3,060,321 | $ | 734,375 | $ | 646,291 | $ | 654,015 | $ | 780,275 | $ | 2,814,956 | ||||||||||||||||||||||||
Operating Income (Loss) | |||||||||||||||||||||||||||||||||||
Domestic Operations | $ | 884,054 | $ | 224,601 | $ | 217,586 | $ | 179,259 | $ | 113,425 | $ | 734,871 | |||||||||||||||||||||||
International and Other | (83,948) | 4,361 | (125,562) | 3,061 | 8,775 | (109,365) | |||||||||||||||||||||||||||||
Corporate / Inter-segment Eliminations | (174,829) | (55,992) | (43,222) | (42,843) | (40,805) | (182,862) | |||||||||||||||||||||||||||||
$ | 625,277 | $ | 172,970 | $ | 48,802 | $ | 139,477 | $ | 81,395 | $ | 442,644 | ||||||||||||||||||||||||
Adjusted Operating Income(1) | |||||||||||||||||||||||||||||||||||
Domestic Operations | $ | 986,331 | $ | 241,033 | $ | 236,353 | $ | 205,614 | $ | 144,954 | $ | 827,954 | |||||||||||||||||||||||
International and Other | 67,336 | 17,843 | 15,583 | 8,917 | 6,382 | 48,725 | |||||||||||||||||||||||||||||
Corporate / Inter-segment Eliminations (2) | (109,677) | (36,422) | (26,658) | (29,040) | (17,948) | (110,068) | |||||||||||||||||||||||||||||
$ | 943,990 | $ | 222,454 | $ | 225,278 | $ | 185,491 | $ | 133,388 | $ | 766,611 |
(1) Adjusted Operating Income (AOI) is the primary financial measure the Company uses to evaluate segment performance. Since AOI is not a measure of performance calculated in accordance with GAAP, this measure may not be comparable to similar measures with similar titles used by other companies. See below for a reconciliation of operating income (loss) to AOI.
(2) Corporate overhead costs include such costs as executive salaries and benefits, costs of maintaining corporate headquarters, facilities and common support functions (such as human resources, legal, finance, strategic planning and information technology).
Inter-segment eliminations are primarily licensing revenues recognized between the Domestic Operations and International and Other segments.
2
The following tables present the Company's operating results and a reconciliation to segment AOI under the new segment reporting structure for the periods presented:
Domestic Operations
Year Ended | Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||||
(unaudited, in thousands) | December 31, 2019 | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | |||||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||||||
Advertising | $ | 904,253 | $ | 213,226 | $ | 187,434 | $ | 164,178 | $ | 236,639 | $ | 801,477 | |||||||||||||||||||||||
Distribution and other | 1,658,997 | 398,667 | 375,498 | 382,687 | 423,072 | 1,579,924 | |||||||||||||||||||||||||||||
2,563,250 | 611,893 | 562,932 | 546,865 | 659,711 | 2,381,401 | ||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Technical and operating (excluding depreciation and amortization) | 1,199,159 | 263,348 | 235,335 | 260,330 | 371,153 | 1,130,166 | |||||||||||||||||||||||||||||
Selling, general and administrative | 409,878 | 111,512 | 97,506 | 87,025 | 146,801 | 442,844 | |||||||||||||||||||||||||||||
Depreciation and amortization | 41,299 | 10,950 | 11,301 | 15,799 | 12,524 | 50,574 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 28,860 | 1,482 | 1,204 | 4,452 | 15,808 | 22,946 | |||||||||||||||||||||||||||||
Total operating expenses | 1,679,196 | 387,292 | 345,346 | 367,606 | 546,286 | 1,646,530 | |||||||||||||||||||||||||||||
Operating income | 884,054 | 224,601 | 217,586 | 179,259 | 113,425 | 734,871 | |||||||||||||||||||||||||||||
Share-based compensation expense (benefit) | 26,153 | 2,724 | 4,844 | 4,437 | (1,400) | 10,605 | |||||||||||||||||||||||||||||
Depreciation and amortization | 41,299 | 10,950 | 11,301 | 15,799 | 12,524 | 50,574 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 28,860 | 1,482 | 1,204 | 4,452 | 15,808 | 22,946 | |||||||||||||||||||||||||||||
Majority-owned equity investees AOI | 5,965 | 1,276 | 1,418 | 1,667 | 4,597 | 8,958 | |||||||||||||||||||||||||||||
Adjusted operating income | $ | 986,331 | $ | 241,033 | $ | 236,353 | $ | 205,614 | $ | 144,954 | $ | 827,954 |
3
International and Other
Year Ended | Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||||
(unaudited, in thousands) | December 31, 2019 | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | |||||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||||||
Advertising | $ | 89,659 | $ | 19,364 | $ | 14,810 | $ | 18,924 | $ | 21,241 | $ | 74,339 | |||||||||||||||||||||||
Distribution and other | 438,257 | 105,464 | 75,872 | 92,474 | 105,081 | 378,891 | |||||||||||||||||||||||||||||
527,916 | 124,828 | 90,682 | 111,398 | 126,322 | 453,230 | ||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Technical and operating (excluding depreciation and amortization) | 332,241 | 80,136 | 54,190 | 77,356 | 88,999 | 300,681 | |||||||||||||||||||||||||||||
Selling, general and administrative | 132,884 | 27,458 | 21,818 | 26,044 | 31,492 | 106,812 | |||||||||||||||||||||||||||||
Depreciation and amortization | 34,983 | 8,896 | 7,563 | 4,937 | 5,069 | 26,465 | |||||||||||||||||||||||||||||
Impairment and other charges (credits) | 106,603 | — | 130,411 | — | (8,184) | 122,227 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 5,153 | 3,977 | 2,262 | — | 171 | 6,410 | |||||||||||||||||||||||||||||
Total operating expenses | 611,864 | 120,467 | 216,244 | 108,337 | 117,547 | 562,595 | |||||||||||||||||||||||||||||
Operating income (loss) | (83,948) | 4,361 | (125,562) | 3,061 | 8,775 | (109,365) | |||||||||||||||||||||||||||||
Share-based compensation expense | 4,545 | 609 | 909 | 919 | 551 | 2,988 | |||||||||||||||||||||||||||||
Depreciation and amortization | 34,983 | 8,896 | 7,563 | 4,937 | 5,069 | 26,465 | |||||||||||||||||||||||||||||
Impairment and other charges | 106,603 | — | 130,411 | — | (8,184) | 122,227 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 5,153 | 3,977 | 2,262 | — | 171 | 6,410 | |||||||||||||||||||||||||||||
Adjusted operating income | $ | 67,336 | $ | 17,843 | $ | 15,583 | $ | 8,917 | $ | 6,382 | $ | 48,725 |
4
Corporate / Inter-segment Eliminations
Year Ended | Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||||
(unaudited, in thousands) | December 31, 2019 | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | |||||||||||||||||||||||||||||
Revenue: | |||||||||||||||||||||||||||||||||||
Advertising | $ | (79) | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||
Distribution and other | (30,766) | (2,346) | (7,323) | (4,248) | (5,758) | (19,675) | |||||||||||||||||||||||||||||
(30,845) | (2,346) | (7,323) | (4,248) | (5,758) | (19,675) | ||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Technical and operating (excluding depreciation and amortization) | (24,415) | 575 | (7,023) | (3,869) | (18,939) | (29,256) | |||||||||||||||||||||||||||||
Selling, general and administrative | 136,682 | 45,680 | 35,840 | 35,698 | 41,946 | 159,164 | |||||||||||||||||||||||||||||
Depreciation and amortization | 24,816 | 6,884 | 7,041 | 6,812 | 6,830 | 27,567 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 6,901 | 507 | 41 | (46) | 5,210 | 5,712 | |||||||||||||||||||||||||||||
Total operating expenses | 143,984 | 53,646 | 35,899 | 38,595 | 35,047 | 163,187 | |||||||||||||||||||||||||||||
Operating loss | (174,829) | (55,992) | (43,222) | (42,843) | (40,805) | (182,862) | |||||||||||||||||||||||||||||
Share-based compensation expense | 33,435 | 12,179 | 9,482 | 7,037 | 10,617 | 39,315 | |||||||||||||||||||||||||||||
Depreciation and amortization | 24,816 | 6,884 | 7,041 | 6,812 | 6,830 | 27,567 | |||||||||||||||||||||||||||||
Restructuring and other related charges | 6,901 | 507 | 41 | (46) | 5,210 | 5,712 | |||||||||||||||||||||||||||||
Cloud computing amortization | — | — | — | — | 200 | 200 | |||||||||||||||||||||||||||||
Adjusted operating loss | $ | (109,677) | $ | (36,422) | $ | (26,658) | $ | (29,040) | $ | (17,948) | $ | (110,068) |
5