NEW YORK, Aug. 5, 2015
/PRNewswire/ -- CBS Corporation (NYSE: CBS.A and CBS) today
reported results for the second quarter of 2015, including growth
in revenue and adjusted diluted earnings per share ("EPS").
"CBS is at the center of the action during an extremely exciting
time in media," said Sumner Redstone, Executive Chairman, CBS
Corporation. "We continue to succeed as a result of our world-class
content, and Les and his team are positioning the Company to
prosper in the quarters and years ahead."
"This quarter underscores the key steps we are taking to build
out our long-term growth strategy," said Leslie Moonves, President and Chief Executive
Officer, CBS Corporation. "Central to that strategy is the progress
we're seeing with our fast-growing, nonadvertising revenue sources,
and there's so much more to come as our investment in global
content and new distribution pathways pays off. We are now on
target to surpass our goal of $2
billion in retransmission consent and reverse compensation
revenue by 2020—thanks to a series of recent deals that reset the
value of our content in the marketplace. Additionally, the launch
of Showtime's streaming service and the rapid expansion of CBS
All Access are generating incremental revenue streams that will
continue to grow in the years ahead. Of course, our premium content
remains the cornerstone of our success, and I am confident this
fall's new primetime lineup will lead us to another victory next
season. In fact, our schedule is so strong that we achieved solid
pricing increases and the highest rates overall in the advertising
upfront, and we also expect healthy increases in the scatter market
throughout the year. As we lay the groundwork for a lucrative 2016
and beyond, we are also holding the line on costs, and we remain as
focused as ever on investing in the best content, enhancing our
strong financial position, and returning value to
shareholders."
Second Quarter 2015 Results
Revenues of $3.22 billion for the
second quarter of 2015 increased 1% from $3.19 billion for the same prior-year period.
Affiliate and subscription fees grew 28%, driven by Showtime's
distribution of the highest-grossing pay-per-view boxing event of
all time, as well as 40% growth in retransmission revenues and fees
from CBS Television Network-affiliated television stations.
Advertising revenues decreased 3%, and content licensing and
distribution revenues were down 10%, primarily reflecting lower
domestic television licensing revenues, which were partially offset
by higher international television licensing revenues.
Adjusted operating income was $641
million for the second quarter of 2015 compared with
operating income of $730 million for
the same prior-year period, reflecting higher investment in
programming and digital distribution initiatives.
Adjusted net earnings from continuing operations were
$365 million for the second quarter
of 2015 compared with net earnings from continuing operations of
$418 million for the same prior-year
period, as a result of the lower adjusted operating income.
Adjusted net earnings from continuing operations per diluted share
for the second quarter of 2015 rose to $.74 compared with diluted net earnings per share
from continuing operations of $.72
for the same quarter in 2014. Weighted average shares outstanding
were 495 million in this year's second quarter, down from 581
million in the prior-year period, as a result of the Company's
ongoing share repurchase program and the split-off of CBS Outdoor
Americas Inc. in the third quarter of 2014.
Adjusted results for the second quarter of 2015 exclude
restructuring charges of $55 million
($33 million, net of tax), which were
primarily related to the Company's radio and television station
operations. These restructuring activities are expected to reduce
the Company's annual cost structure by approximately $70 million. For the second quarter of 2015,
reported operating income was $586 million, and reported
net earnings from continuing operations were $332 million, or
$.67 per diluted share.
Free Cash Flow, Balance Sheet and Liquidity
For the second quarter of 2015, free cash flow was $435 million, up from $4
million in the second quarter of 2014. For the first six
months of 2015, free cash flow grew to $835
million compared with $524
million for the same prior-year period, and operating cash
flow from continuing operations was $881
million compared with $593
million in 2014. These increases reflect lower income tax
payments as well as the timing of receipts and payments related to
the previously mentioned pay-per-view boxing event.
Subsequent to the second quarter, in July
2015, the Company issued $800
million of 4.00% senior notes due 2026. The Company is using
the net proceeds from this offering for general corporate purposes,
including the repurchase of CBS Corp. Class B Common Stock and the
repayment of short-term borrowings, including commercial paper.
Repurchase of Company Stock
During the second quarter of 2015, the Company repurchased 13.2
million shares of its Class B Common Stock for $799 million. Year-to-date through June 30,
2015, the Company repurchased 30.5 million shares of its Class B
Common Stock for $1.80 billion.
Reconciliations of non-GAAP measures to reported results are
included at the end of this earnings release.
Consolidated and Segment Results (dollars in
millions)
The tables below present the Company's revenues by segment and
type as well as operating income (loss) excluding restructuring
charges by segment ("Segment Operating Income") and depreciation
and amortization by segment for the three and six months ended
June 30, 2015, and 2014.
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
Revenues by
Segment
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Entertainment
|
$
|
1,785
|
|
|
$
|
1,835
|
|
|
$
|
4,046
|
|
|
$
|
4,138
|
|
Cable
Networks
|
615
|
|
|
516
|
|
|
1,154
|
|
|
1,053
|
|
Publishing
|
199
|
|
|
211
|
|
|
344
|
|
|
364
|
|
Local
Broadcasting
|
654
|
|
|
665
|
|
|
1,250
|
|
|
1,291
|
|
Eliminations
|
(34)
|
|
|
(39)
|
|
|
(75)
|
|
|
(88)
|
|
Total
Revenues
|
$
|
3,219
|
|
|
$
|
3,188
|
|
|
$
|
6,719
|
|
|
$
|
6,758
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
Revenues by
Type
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Advertising
|
$
|
1,594
|
|
|
$
|
1,636
|
|
|
$
|
3,378
|
|
|
$
|
3,509
|
|
Content licensing and
distribution
|
815
|
|
|
903
|
|
|
1,843
|
|
|
1,976
|
|
Affiliate and
subscription fees
|
752
|
|
|
586
|
|
|
1,380
|
|
|
1,153
|
|
Other
|
58
|
|
|
63
|
|
|
118
|
|
|
120
|
|
Total
Revenues
|
$
|
3,219
|
|
|
$
|
3,188
|
|
|
$
|
6,719
|
|
|
$
|
6,758
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
Segment Operating
Income (Loss)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Entertainment
|
$
|
262
|
|
|
$
|
341
|
|
|
$
|
608
|
|
|
$
|
761
|
|
Cable
Networks
|
220
|
|
|
213
|
|
|
471
|
|
|
467
|
|
Publishing
|
25
|
|
|
23
|
|
|
37
|
|
|
34
|
|
Local
Broadcasting
|
198
|
|
|
215
|
|
|
359
|
|
|
394
|
|
Corporate
|
(64)
|
|
|
(62)
|
|
|
(132)
|
|
|
(135)
|
|
Adjusted Operating
Income
|
641
|
|
|
730
|
|
|
1,343
|
|
|
1,521
|
|
Restructuring
charges
|
(55)
|
|
|
—
|
|
|
(55)
|
|
|
—
|
|
Total Operating
Income
|
$
|
586
|
|
|
$
|
730
|
|
|
$
|
1,288
|
|
|
$
|
1,521
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
Depreciation and
Amortization
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Entertainment
|
$
|
32
|
|
|
$
|
35
|
|
|
$
|
64
|
|
|
$
|
72
|
|
Cable
Networks
|
6
|
|
|
6
|
|
|
12
|
|
|
11
|
|
Publishing
|
2
|
|
|
1
|
|
|
3
|
|
|
3
|
|
Local
Broadcasting
|
19
|
|
|
23
|
|
|
40
|
|
|
44
|
|
Corporate
|
7
|
|
|
6
|
|
|
15
|
|
|
12
|
|
Total Depreciation
and Amortization
|
$
|
66
|
|
|
$
|
71
|
|
|
$
|
134
|
|
|
$
|
142
|
|
Entertainment (CBS Television Network, CBS Television
Studios, CBS Global Distribution Group, CBS Interactive, and CBS
Films)
Entertainment revenues were $1.79
billion for the second quarter of 2015 compared with
$1.84 billion for the same prior-year
period, primarily reflecting the timing of television licensing
revenues. Advertising revenues were down 2%, because of a sale of
an Internet business in China
during the first quarter of 2015 and the timing of certain sporting
events on the CBS Television Network. Affiliate and subscription
fees were up 50%, driven by growth in rates.
Entertainment operating income for the second quarter of 2015
was $262 million compared with
$341 million for the same prior-year
period, reflecting lower revenues and higher investment in
programming and digital distribution initiatives.
Cable Networks (Showtime Networks, CBS Sports Network,
and Smithsonian Networks)
Cable Networks revenues were $615
million for the second quarter of 2015, up 19% from
$516 million in the same prior-year
period, primarily driven by the distribution of the previously
mentioned pay-per-view boxing event.
Cable Networks operating income for the second quarter of 2015
of $220 million increased from
$213 million for the same prior-year
period, as the revenue growth was partially offset by higher
programming costs for the pay-per-view boxing event.
Publishing (Simon & Schuster)
Publishing revenues for the second quarter of 2015 were
$199 million compared with
$211 million for the same prior-year
period. Digital revenues represented 24% of Publishing's total
revenues for the second quarter of 2015. Best-selling titles in the
second quarter of 2015 included The Wright Brothers
by David McCullough and Finders
Keepers by Stephen King, as well
as the continued success of the Pulitzer Prize-winning 2014
release, All the Light We Cannot See by Anthony Doerr.
Publishing operating income of $25
million for the second quarter of 2015 increased 9% from
$23 million in the second quarter of
2014, as the revenue decline was more than offset by lower
production and distribution costs.
Local Broadcasting (CBS Television Stations and CBS
Radio)
Local Broadcasting revenues of $654
million for the second quarter of 2015 decreased 2% from
$665 million in the same prior-year
period. The decline was the result of lower advertising revenues,
including political spending from last year's midterm elections.
Growth in affiliate and subscription fees partially offset the
decline. CBS Television Stations revenues were up 1%, and CBS Radio
revenues decreased 5%.
Local Broadcasting operating income for the second quarter of
2015 was down 8% to $198 million from
$215 million for the same prior-year
period, primarily reflecting the revenue decline.
Corporate
Corporate expenses for the second quarter of 2015 increased
$2 million to $64 million from $62
million for the same prior-year period because of higher
employee-related costs.
About CBS Corporation
CBS Corporation (NYSE: CBS.A and CBS) is a mass media company
that creates and distributes industry-leading content across a
variety of platforms to audiences around the world. The Company has
businesses with origins that date back to the dawn of the
broadcasting age as well as new ventures that operate on the
leading edge of media. CBS owns the most-watched television network
in the U.S. and one of the world's largest libraries of
entertainment content, making its brand -"the Eye" - one of the
most recognized in business. The Company's operations span
virtually every field of media and entertainment, including cable,
publishing, radio, local TV, film, and interactive and socially
responsible media. CBS's businesses include CBS Television Network,
The CW (a joint venture between CBS Corporation and Warner Bros.
Entertainment), CBS Television Studios, CBS Global Distribution
Group (CBS Studios International and CBS Television Distribution),
CBS Consumer Products, CBS Home Entertainment, CBS Interactive, CBS
Films, Showtime Networks, CBS Sports Network, Pop (a joint venture
between CBS Corporation and Lionsgate), Smithsonian Networks, Simon
& Schuster, CBS Television Stations, CBS Radio and CBS
EcoMedia. For more information, go to www.cbscorporation.com.
Cautionary Statement Concerning Forward-Looking
Statements
This news release contains both historical and
forward-looking statements. All statements other than statements of
historical fact are, or may be deemed to be, forward-looking
statements within the meaning of section 27A of the Securities Act
of 1933 and section 21E of the Securities Exchange Act of 1934.
These forward-looking statements are not based on historical facts,
but rather reflect the Company's current expectations concerning
future results and events. Similarly, statements that describe our
objectives, plans or goals are or may be forward-looking
statements. These forward-looking statements involve known and
unknown risks, uncertainties and other factors that are difficult
to predict and which may cause the actual results, performance or
achievements of the Company to be different from any future
results, performance or achievements expressed or implied by these
statements. These risks, uncertainties and other factors include,
among others: advertising market conditions generally; changes in
the public acceptance of the Company's programming; changes in
technology and its effect on competition in the Company's markets;
changes in the Federal Communications laws and regulations; the
impact of piracy on the Company's products; the impact of the
consolidation in the market for the Company's programming; the
impact of negotiations or the loss of affiliation agreements or
retransmission agreements; other domestic and global economic,
business, competitive and/or other regulatory factors affecting the
Company's businesses generally; the impact of union activity,
including possible strikes or work stoppages or the Company's
inability to negotiate favorable terms for contract renewals; and
other factors described in the Company's filings with the
Securities and Exchange Commission including but not limited to the
Company's most recent Form 10-K, Form 10-Qs and Form 8-Ks. The
forward-looking statements included in this document are made only
as of the date of this document, and under section 27A of the
Securities Act and section 21E of the Exchange Act, we do not have
any obligation to publicly update any forward-looking statements to
reflect subsequent events or circumstances.
CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited; in millions, except per share amounts)
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
3,219
|
|
|
$
|
3,188
|
|
|
$
|
6,719
|
|
|
$
|
6,758
|
|
Operating
income
|
586
|
|
|
730
|
|
|
1,288
|
|
|
1,521
|
|
Interest
expense
|
(94)
|
|
|
(94)
|
|
|
(187)
|
|
|
(187)
|
|
Interest
income
|
7
|
|
|
3
|
|
|
12
|
|
|
6
|
|
Other items,
net
|
4
|
|
|
6
|
|
|
—
|
|
|
11
|
|
Earnings from
continuing operations before income taxes
|
503
|
|
|
645
|
|
|
1,113
|
|
|
1,351
|
|
Provision for income
taxes
|
(165)
|
|
|
(217)
|
|
|
(368)
|
|
|
(451)
|
|
Equity in loss of
investee companies, net of tax
|
(6)
|
|
|
(10)
|
|
|
(19)
|
|
|
(20)
|
|
Net earnings from
continuing operations
|
332
|
|
|
418
|
|
|
726
|
|
|
880
|
|
Net earnings from
discontinued operations, net of tax
|
—
|
|
|
21
|
|
|
—
|
|
|
27
|
|
Net
earnings
|
$
|
332
|
|
|
$
|
439
|
|
|
$
|
726
|
|
|
$
|
907
|
|
|
|
|
|
|
|
|
|
Basic net earnings
per common share:
|
|
|
|
|
|
|
|
Net earnings from
continuing operations
|
$
|
.68
|
|
|
$
|
.73
|
|
|
$
|
1.47
|
|
|
$
|
1.52
|
|
Net earnings from
discontinued operations
|
$
|
—
|
|
|
$
|
.04
|
|
|
$
|
—
|
|
|
$
|
.05
|
|
Net
earnings
|
$
|
.68
|
|
|
$
|
.77
|
|
|
$
|
1.47
|
|
|
$
|
1.57
|
|
|
|
|
|
|
|
|
|
Diluted net
earnings per common share:
|
|
|
|
|
|
|
|
Net earnings from
continuing operations
|
$
|
.67
|
|
|
$
|
.72
|
|
|
$
|
1.45
|
|
|
$
|
1.49
|
|
Net earnings from
discontinued operations
|
$
|
—
|
|
|
$
|
.04
|
|
|
$
|
—
|
|
|
$
|
.05
|
|
Net
earnings
|
$
|
.67
|
|
|
$
|
.76
|
|
|
$
|
1.45
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
490
|
|
|
570
|
|
|
494
|
|
|
578
|
|
Diluted
|
495
|
|
|
581
|
|
|
500
|
|
|
590
|
|
|
|
|
|
|
|
|
|
Dividends per
common share
|
$
|
.15
|
|
|
$
|
.12
|
|
|
$
|
.30
|
|
|
$
|
.24
|
|
CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited; in millions)
|
At
|
|
|
At
|
|
|
June 30,
2015
|
|
December 31,
2014
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
320
|
|
|
|
|
$
|
428
|
|
|
Receivables,
net
|
|
3,124
|
|
|
|
|
3,459
|
|
|
Programming and other
inventory
|
|
1,156
|
|
|
|
|
922
|
|
|
Prepaid expenses and
other current assets
|
|
632
|
|
|
|
|
780
|
|
|
Total current
assets
|
|
5,232
|
|
|
|
|
5,589
|
|
|
Property and
equipment
|
|
3,190
|
|
|
|
|
3,164
|
|
|
Less accumulated
depreciation and amortization
|
|
1,814
|
|
|
|
|
1,731
|
|
|
Net property and
equipment
|
|
1,376
|
|
|
|
|
1,433
|
|
|
Programming and other
inventory
|
|
1,805
|
|
|
|
|
1,817
|
|
|
Goodwill
|
|
6,663
|
|
|
|
|
6,698
|
|
|
Intangible
assets
|
|
5,997
|
|
|
|
|
6,008
|
|
|
Other
assets
|
|
2,559
|
|
|
|
|
2,488
|
|
|
Assets of
discontinued operations
|
|
30
|
|
|
|
|
39
|
|
|
Total
Assets
|
|
$
|
23,662
|
|
|
|
|
$
|
24,072
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
198
|
|
|
|
|
$
|
302
|
|
|
Participants' share
and royalties payable
|
|
975
|
|
|
|
|
999
|
|
|
Program
rights
|
|
406
|
|
|
|
|
404
|
|
|
Commercial
paper
|
|
394
|
|
|
|
|
616
|
|
|
Current portion of
long-term debt
|
|
20
|
|
|
|
|
20
|
|
|
Accrued expenses and
other current liabilities
|
|
1,438
|
|
|
|
|
1,666
|
|
|
Current liabilities
of discontinued operations
|
|
36
|
|
|
|
|
26
|
|
|
Total current
liabilities
|
|
3,467
|
|
|
|
|
4,033
|
|
|
Long-term
debt
|
|
7,686
|
|
|
|
|
6,510
|
|
|
Other
liabilities
|
|
6,458
|
|
|
|
|
6,441
|
|
|
Liabilities of
discontinued operations
|
|
88
|
|
|
|
|
118
|
|
|
Total Stockholders'
Equity
|
|
5,963
|
|
|
|
|
6,970
|
|
|
Total Liabilities and
Stockholders' Equity
|
|
$
|
23,662
|
|
|
|
|
$
|
24,072
|
|
|
CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)
|
Six Months
Ended
|
|
June
30,
|
|
2015
|
|
2014
|
Operating
Activities:
|
|
|
|
Net
earnings
|
$
|
726
|
|
|
$
|
907
|
|
Less: Net earnings
from discontinued operations
|
—
|
|
|
27
|
|
Net earnings from
continuing operations
|
726
|
|
|
880
|
|
Adjustments to
reconcile net earnings from continuing operations to net cash
flow
provided by operating
activities from continuing operations:
|
|
|
|
Depreciation and
amortization
|
134
|
|
|
142
|
|
Stock-based
compensation
|
89
|
|
|
84
|
|
Equity in loss of
investee companies, net of tax and distributions
|
22
|
|
|
28
|
|
Change in assets and
liabilities, net of investing and financing activities
|
(90)
|
|
|
(541)
|
|
Net cash flow
provided by operating activities from continuing
operations
|
881
|
|
|
593
|
|
Net cash flow (used
for) provided by operating activities from discontinued
operations
|
(18)
|
|
|
31
|
|
Net cash flow
provided by operating activities
|
863
|
|
|
624
|
|
Investing
Activities:
|
|
|
|
Capital
expenditures
|
(46)
|
|
|
(69)
|
|
Investments in and
advances to investee companies
|
(55)
|
|
|
(64)
|
|
Proceeds from sale of
investments
|
—
|
|
|
3
|
|
Proceeds from
dispositions
|
59
|
|
|
5
|
|
Other investing
activities
|
3
|
|
|
(1)
|
|
Net cash flow used
for investing activities from continuing operations
|
(39)
|
|
|
(126)
|
|
Net cash flow used
for investing activities from discontinued operations
|
(3)
|
|
|
(23)
|
|
Net cash flow used
for investing activities
|
(42)
|
|
|
(149)
|
|
Financing
Activities:
|
|
|
|
Repayments of
short-term debt borrowings, net
|
(222)
|
|
|
(94)
|
|
Proceeds from
issuance of notes, net
|
1,178
|
|
|
—
|
|
Repayments of
notes
|
—
|
|
|
(99)
|
|
Payment of capital
lease obligations
|
(8)
|
|
|
(8)
|
|
Dividends
|
(155)
|
|
|
(145)
|
|
Purchase of Company
common stock
|
(1,832)
|
|
|
(2,468)
|
|
Payment of payroll
taxes in lieu of issuing shares for stock-based
compensation
|
(95)
|
|
|
(145)
|
|
Proceeds from
exercise of stock options
|
123
|
|
|
192
|
|
Excess tax benefit
from stock-based compensation
|
82
|
|
|
204
|
|
Net cash flow used
for financing activities from continuing operations
|
(929)
|
|
|
(2,563)
|
|
Net cash flow
provided by financing activities from discontinued
operations
|
—
|
|
|
2,175
|
|
Net cash flow used
for financing activities
|
(929)
|
|
|
(388)
|
|
Net (decrease)
increase in cash and cash equivalents
|
(108)
|
|
|
87
|
|
Cash and cash
equivalents at beginning of period
(includes $29 (2014)
of discontinued operations cash)
|
428
|
|
|
397
|
|
Cash and cash
equivalents at end of period
(includes $223 (2014)
of discontinued operations cash)
|
$
|
320
|
|
|
$
|
484
|
|
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION
(Unaudited; in millions)
Adjusted Operating Income and Segment Operating Income
The following tables set forth the Company's Adjusted Operating
Income for the three and six months ended June 30, 2015 and 2014. The Company defines
"Adjusted Operating Income" as operating income excluding
restructuring charges and impairment charges, where applicable. For
each individual reportable segment Adjusted Operating Income is
also known as "Segment Operating Income". The Company presents
Segment Operating Income as the primary measure of profit and loss
for its reportable segments in accordance with FASB guidance for
segment reporting.
The Company uses Adjusted Operating Income (or Segment Operating
Income for each segment), as well as Adjusted Operating Income
Margin, to, among other things, evaluate the Company's operating
performance, to value prospective acquisitions and as one of
several components of incentive compensation targets for certain
management personnel. These measures are among the primary measures
used by management for planning and forecasting of future periods,
and they are important indicators of the Company's operational
strength and business performance because they provide a link
between profitability and operating cash flow. The Company believes
these measures are relevant and useful for investors because they
allow investors to view performance in a manner similar to the
method used by the Company's management, help improve investors'
understanding of the Company's operating performance, and make it
easier for investors to compare the Company's results with other
companies that have different financing and capital structures or
tax rates. In addition, these are among the primary measures used
externally by the Company's investors, analysts and industry peers
for purposes of valuation and for the comparison of the Company's
operating performance to other companies in its industry.
Because Adjusted Operating Income is not a measure of
performance calculated in accordance with accounting principles
generally accepted in the United
States ("GAAP"), it should not be considered in isolation
of, or as a substitute for, net earnings as an indicator of
operating performance. Adjusted Operating Income, as the Company
calculates it, may not be comparable to similarly titled measures
employed by other companies. In addition, this measure does not
necessarily represent funds available for discretionary use and are
not necessarily a measure of the Company's ability to fund its cash
needs. As Adjusted Operating Income excludes certain financial
information that is included in net earnings, the most directly
comparable GAAP financial measure, users of this financial
information should consider the types of events and transactions
which are excluded. The Company provides the following
reconciliation of Adjusted Operating Income to operating income and
net earnings. In addition, the following tables also provide
reconciliations of Segment Operating Income for each segment to
such segment's operating income (loss).
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION (continued)
(Unaudited; in millions)
|
Three Months Ended
June 30, 2015
|
|
Adjusted
Operating
Income
(Loss)
|
|
Restructuring
Charges
|
|
Operating
Income
(Loss)
|
Entertainment
|
$
|
262
|
|
|
$
|
(12)
|
|
|
$
|
250
|
|
Cable
Networks
|
220
|
|
|
—
|
|
|
220
|
|
Publishing
|
25
|
|
|
—
|
|
|
25
|
|
Local
Broadcasting
|
198
|
|
|
(43)
|
|
|
155
|
|
Corporate
|
(64)
|
|
|
—
|
|
|
(64)
|
|
Total
|
$
|
641
|
|
|
$
|
(55)
|
|
|
$
|
586
|
|
Margin
(a)
|
20
|
%
|
|
|
|
18
|
%
|
|
Three Months Ended
June 30,
|
|
2015
|
|
2014
|
Adjusted Operating
Income
|
$
|
641
|
|
|
$
|
730
|
|
Restructuring
charges
|
(55)
|
|
|
—
|
|
Operating
income
|
586
|
|
|
730
|
|
Interest
expense
|
(94)
|
|
|
(94)
|
|
Interest
income
|
7
|
|
|
3
|
|
Other items,
net
|
4
|
|
|
6
|
|
Earnings from
continuing operations before income taxes
|
503
|
|
|
645
|
|
Provision for income
taxes
|
(165)
|
|
|
(217)
|
|
Equity in loss of
investee companies, net of tax
|
(6)
|
|
|
(10)
|
|
Net earnings from
continuing operations
|
332
|
|
|
418
|
|
Net earnings from
discontinued operations
|
—
|
|
|
21
|
|
Net
earnings
|
$
|
332
|
|
|
$
|
439
|
|
(a) Margin is defined as Adjusted Operating Income
or operating income, as applicable, divided by revenues.
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION (continued)
(Unaudited; in millions)
|
Six Months Ended
June 30, 2015
|
|
Adjusted
Operating
Income
(Loss)
|
|
Restructuring
Charges
|
|
Operating
Income
(Loss)
|
Entertainment
|
$
|
608
|
|
|
$
|
(12)
|
|
|
$
|
596
|
|
Cable
Networks
|
471
|
|
|
—
|
|
|
471
|
|
Publishing
|
37
|
|
|
—
|
|
|
37
|
|
Local
Broadcasting
|
359
|
|
|
(43)
|
|
|
316
|
|
Corporate
|
(132)
|
|
|
—
|
|
|
(132)
|
|
Total
|
$
|
1,343
|
|
|
$
|
(55)
|
|
|
$
|
1,288
|
|
Margin
(a)
|
20
|
%
|
|
|
|
19
|
%
|
|
Six Months Ended
June 30,
|
|
2015
|
|
2014
|
Adjusted Operating
Income
|
$
|
1,343
|
|
|
$
|
1,521
|
|
Restructuring
charges
|
(55)
|
|
|
—
|
|
Operating
income
|
1,288
|
|
|
1,521
|
|
Interest
expense
|
(187)
|
|
|
(187)
|
|
Interest
income
|
12
|
|
|
6
|
|
Other items,
net
|
—
|
|
|
11
|
|
Earnings from
continuing operations before income taxes
|
1,113
|
|
|
1,351
|
|
Provision for income
taxes
|
(368)
|
|
|
(451)
|
|
Equity in loss of
investee companies, net of tax
|
(19)
|
|
|
(20)
|
|
Net earnings from
continuing operations
|
726
|
|
|
880
|
|
Net earnings from
discontinued operations
|
—
|
|
|
27
|
|
Net
earnings
|
$
|
726
|
|
|
$
|
907
|
|
(a) Margin is defined as Adjusted Operating Income
or operating income, as applicable, divided by revenues.
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION
(Unaudited; in millions)
Free Cash Flow
The Company defines free cash flow as its net cash flow provided
by (used for) operating activities before operating cash flow from
discontinued operations and less capital expenditures. The
Company's calculation of free cash flow includes capital
expenditures because investment in capital expenditures is a use of
cash that is directly related to the Company's operations. The
Company's net cash flow provided by (used for) operating activities
is the most directly comparable GAAP financial measure.
Management believes free cash flow provides investors with an
important perspective on the cash available to the Company to
service debt, make strategic acquisitions and investments, maintain
its capital assets, satisfy its tax obligations, and fund ongoing
operations and working capital needs. As a result, free cash flow
is a significant measure of the Company's ability to generate
long-term value. It is useful for investors to know whether
this ability is being enhanced or degraded as a result of the
Company's operating performance. The Company believes the
presentation of free cash flow is relevant and useful for investors
because it allows investors to evaluate the cash generated from the
Company's underlying operations in a manner similar to the method
used by management. Free cash flow is one of several components of
incentive compensation targets for certain management personnel. In
addition, free cash flow is a primary measure used externally by
the Company's investors, analysts and industry peers for purposes
of valuation and comparison of the Company's operating performance
to other companies in its industry.
As free cash flow is not a measure calculated in accordance with
GAAP, free cash flow should not be considered in isolation of, or
as a substitute for, either net cash flow provided by (used for)
operating activities as a measure of liquidity or net earnings as a
measure of operating performance. Free cash flow, as the Company
calculates it, may not be comparable to similarly titled measures
employed by other companies. In addition, free cash flow as a
measure of liquidity has certain limitations, does
not necessarily represent funds available for discretionary
use, and is not necessarily a measure of the Company's ability to
fund its cash needs. When comparing free cash flow to net cash flow
provided by (used for) operating activities, the most directly
comparable GAAP financial measure, users of this financial
information should consider the types of events and transactions
that are not reflected in free cash flow.
The following table presents a reconciliation of the Company's
net cash flow provided by operating activities to free cash
flow:
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net cash flow
provided by operating activities
|
$
|
446
|
|
|
$
|
123
|
|
|
$
|
863
|
|
|
$
|
624
|
|
Capital
expenditures
|
(29)
|
|
|
(41)
|
|
|
(46)
|
|
|
(69)
|
|
Exclude operating
cash flow from discontinued operations
|
(18)
|
|
|
78
|
|
|
(18)
|
|
|
31
|
|
Free cash
flow
|
$
|
435
|
|
|
$
|
4
|
|
|
$
|
835
|
|
|
$
|
524
|
|
The following table presents a summary of the Company's cash
flows:
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30,
|
|
June
30,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Net cash flow
provided by operating activities
|
$
|
446
|
|
|
$
|
123
|
|
|
$
|
863
|
|
|
$
|
624
|
|
Net cash flow used
for investing activities
|
$
|
(44)
|
|
|
$
|
(84)
|
|
|
$
|
(42)
|
|
|
$
|
(149)
|
|
Net cash flow (used
for) provided by financing activities
|
$
|
(413)
|
|
|
$
|
134
|
|
|
$
|
(929)
|
|
|
$
|
(388)
|
|
CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL
INFORMATION (continued)
(Unaudited; in millions, except per share amounts)
2015 Adjusted Results
The following tables reconcile adjusted financial results to the
reported results included in this earnings release. The Company
believes that adjusting its financial results for the impact of
these items is relevant and useful for investors because it allows
investors to view performance in a manner similar to the method
used by the Company's management, provides a clearer perspective on
the current underlying performance of the Company, and adjusting
each period's results on the same basis makes it easier to compare
the Company's year-over-year results.
|
Three Months Ended
June 30, 2015
|
|
2015
Reported
|
|
Restructuring
Charges (a)
|
|
2015
Adjusted
|
Revenues
|
$
|
3,219
|
|
|
$
|
—
|
|
|
$
|
3,219
|
|
|
|
|
|
|
|
Operating
income
|
586
|
|
|
55
|
|
|
641
|
|
Operating income
margin (b)
|
18
|
%
|
|
|
|
20
|
%
|
Interest
expense
|
(94)
|
|
|
—
|
|
|
(94)
|
|
Interest
income
|
7
|
|
|
—
|
|
|
7
|
|
Other items,
net
|
4
|
|
|
—
|
|
|
4
|
|
Earnings from
continuing operations before income taxes
|
503
|
|
|
55
|
|
|
558
|
|
Provision for income
taxes
|
(165)
|
|
|
(22)
|
|
|
(187)
|
|
Effective income tax
rate
|
32.8
|
%
|
|
|
|
33.5
|
%
|
|
|
|
|
|
|
Equity in loss of
investee companies, net of tax
|
(6)
|
|
|
—
|
|
|
(6)
|
|
Net earnings from
continuing operations
|
$
|
332
|
|
|
$
|
33
|
|
|
$
|
365
|
|
Diluted EPS from
continuing operations
|
$
|
.67
|
|
|
$
|
.07
|
|
|
$
|
.74
|
|
Diluted weighted
average number of common shares outstanding
|
495
|
|
|
|
|
495
|
|
|
Six Months Ended
June 30, 2015
|
|
2015
Reported
|
|
Restructuring
Charges (a)
|
|
2015
Adjusted
|
Revenues
|
$
|
6,719
|
|
|
$
|
—
|
|
|
$
|
6,719
|
|
|
|
|
|
|
|
Operating
income
|
1,288
|
|
|
55
|
|
|
1,343
|
|
Operating income
margin (b)
|
19
|
%
|
|
|
|
20
|
%
|
Interest
expense
|
(187)
|
|
|
—
|
|
|
(187)
|
|
Interest
income
|
12
|
|
|
—
|
|
|
12
|
|
Earnings from
continuing operations before income taxes
|
1,113
|
|
|
55
|
|
|
1,168
|
|
Provision for income
taxes
|
(368)
|
|
|
(22)
|
|
|
(390)
|
|
Effective income tax
rate
|
33.1
|
%
|
|
|
|
33.4
|
%
|
|
|
|
|
|
|
Equity in loss of
investee companies, net of tax
|
(19)
|
|
|
—
|
|
|
(19)
|
|
Net earnings from
continuing operations
|
$
|
726
|
|
|
$
|
33
|
|
|
$
|
759
|
|
Diluted EPS from
continuing operations
|
$
|
1.45
|
|
|
$
|
.07
|
|
|
$
|
1.52
|
|
Diluted weighted
average number of common shares outstanding
|
500
|
|
|
|
|
500
|
|
(a) Restructuring charges at Entertainment and Local
Broadcasting primarily for the reorganization of certain business
operations and other exit costs.
(b) Operating Income margin is defined as Operating Income
or Adjusted Operating Income divided by revenues.
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/cbs-corporation-reports-second-quarter-2015-results-300124343.html
SOURCE CBS Corporation