S&P Global Ratings adjusts reported financials in our analysis of credit metrics in line with our methodologies, in part to increase comparability. Here, we provide the annual update to our analytical adjustments for EBITDA, free operating cash flow (FOCF), and debt for the five major U.S. media companies we rate: Fox Corp., Netflix Inc., Paramount Global, The Walt Disney Co., and Warner Bros. Discovery Inc. (Previous versions of this article were titled, "Calculating Leverage For Large U.S. Media Companies." See Related Research section for more details.)
We have historically favored leverage in evaluating the credit quality of the U.S. media companies. However, we recognize the limitation of using leverage as the main metric because generally accepted accounting principles (GAAP) EBITDA is not a perfect measure of cash flows given the way programming costs are expensed over time (amortized) rather than expensed when cash is paid. The growth in streaming and decline in legacy linear TV is exacerbating this effect, which will disproportionately impair the media industry's cash flows. Therefore, earlier this year, we added FOCF-to-debt ratio to our analysis, which we believe will better capture this difference. We note that companies with both leverage and FOCF-to-debt thresholds will have to meet BOTH metrics.
Table 1
U.S. media companies--Leverage comparison | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
S&P Global Ratings-adjusted leverage | S&P Global Ratings-adjusted FOCF to debt | |||||||||||||||||
Company | Rating | Business/Financial Risk Profile | Upside threshold | Downside threshold | LTM leverage | Upside threshold | Downside threshold | LTM FOCF to debt | ||||||||||
Fox Corp. |
BBB/Stable/-- | Satisfactory/ Modest | 2.0x | 3.0x | 1.1x | NM | NM | 49.0% | ||||||||||
Netflix Inc. |
A/Stable/-- | Strong/ Minimal | 1.0x | 2.0x | 1.0x | NM | NM | 72.6% | ||||||||||
Paramount Global |
BB+/Stable/-- | Satisfactory/ Aggressive | 3.5x | 4.25x | 6.3x | 10.0% | 5.0% | 9.4% | ||||||||||
The Walt Disney Co. |
A-/Positive/A-2 | Strong/ Intermediate | 2.5x | 3.0x | 2.4x | 15.0% | NM | 19.0% | ||||||||||
Warner Bros. Discovery Inc. |
BBB-/Negative/A-3 | Satisfactory/ Significant | 3.0x | 3.5x | 4.7x | NM | 10.0% | 15.7% | ||||||||||
LTM--Last 12 months. Note: Ratings as of Oct 9, 2024. Adjusted leverage as of June 30, 2024. For Disney and WBD, thresholds are based on what could lead to an upgrade or a downgrade. Disney's outlook is positive and WBD's outlook is negative. Sources: Company reports. S&P Global estimates. |
Frequently Asked Questions
What debt adjustments does S&P Global Ratings make for the five major U.S. media companies?
Many of our adjustments to a company's as-reported debt balance--such as the tax-effected unfunded portion of pension and other post-employment benefits (OPEB), operating lease debt, and netting of accessible cash and liquid investments--are common across most corporate issuers. However, we make several less-common adjustments to debt for these companies. The most significant involve the put options to purchase minority stakes in investments and joint ventures (usually disclosed within redeemable noncontrolling interests). The largest such adjustment is Disney's put/call option for Hulu, which was $8.743 billion as of Jan. 1, 2023. For more details on our methodology and adjustments, see "Corporate Methodology: Ratios And Adjustments," published April 1, 2019 on RatingsDirect.
How does S&P Global Ratings treat one-time restructuring and programming charges?
Companies report restructuring charges each year. Some are seemingly recurring, such as severance due to headcount reductions. Others are more transformational and are the result of major companywide reorganizations or mergers. We break restructuring charges into three buckets, some of which we add back to EBITDA and some we consider the cost of doing business. We don't exclude these latter costs from our EBITDA calculation:
- General restructuring costs, including severance and exit costs, as ongoing costs so we include them in EBITDA.
- Programming charges or write-downs of ongoing operational costs. These charges are specific to programming investments either abandoned before completion or written down because the project is no longer likely to generate revenues it once expected.
- Large mergers and acquisitions (M&A)--such as Discovery's merger in 2022 with Warner Media--which we consider transformational events, so we add those specific merger-related costs back to EBITDA. The merger-related costs also include cost-transformation initiatives. However, we generally only consider merger-related costs incurred in the first year of a transaction. Only in specific cases do we extend this beyond the first year. One example is Disney's Twenty-First Century Fox Inc. (TFCF) acquisition. Given the complexity of that merger, we added back merger-related costs through the quarter ended in September 2020.
Why does S&P Global Ratings use as-reported EBITDA instead of cash EBITDA?
Cost accounting for film and TV series allows for costs associated with a project to be capitalized and then amortized at the same pace as revenues are recognized. (Note that even though this is called programming or content amortization, we view this as an operating cost and treat such amortization as a cost of sales.) Cash costs, meanwhile, are recognized as spent.
As a result, cash programming costs often differ in timing and amount from GAAP programming costs. For companies expanding their programming investments, cash programming costs will exceed GAAP costs. For those companies with programming investments that have reached a steady state, GAAP costs equal cash costs. Some would argue that substituting cash costs for GAAP costs would make cash EBITDA a more accurate measure of cash flow.
We choose to stick with as-reported EBITDA for three reasons:
- To maintain a consistent definition for EBITDA across all sectors and companies;
- Cash EBITDA is more volatile than as-reported EBITDA; and
- The disclosure of programming costs among media companies is inconsistent.
Some companies disclose both cash and amortized programming costs, a few others disclose only the difference between the two, and some don't disclose them at all.
Table 2
U.S. media companies--Cash vs. amortized programming spending | ||||||||
---|---|---|---|---|---|---|---|---|
(Mil. $) | GAAP Content Spend | Cash Content Spend | Delta | |||||
Fox Corp. | 5,473 | (5,776) | (303) | |||||
Netflix Inc. | 14,768 | (14,191) | 577 | |||||
Paramount Global (2023) | 14,713 | (15,518) | (805) | |||||
The Walt Disney Co. | 24,246 | (27,682) | (3,436) | |||||
Warner Bros. Discovery | 14,410 | (11,000) | 3,410 | |||||
GAAP--Generally accepted accounting principles. Note: Last 12 months spend as of Jun 30, 2024. Fox does not disclose cash content spend and only discloses programming rights amortization in note 5. We use 'Inventories net of programming expenses' as an estimate of the delta between GAAP and cash spend. Paramount doesn’t disclose cash content spending during the quarters. We present year end 2023 figures instead. Sources: Company reports. S&P Global estimates. |
How do we treat the step-up of the fair value of content due to an acquisition?
We do not treat this as an operating cost, which occurs because accounting rules require that the purchase price be allocated across the acquired company's assets. More often than not, a significant portion of this value is allocated to goodwill, but also across the acquired company's assets including intangibles (intellectual property, trademarks); property, plant, and equipment; and inventory. With media companies, it's also their film and TV content libraries. We find EBITDA useful to our credit analysis because it reflects underlying profitability. Including the step-up amount in cost of goods sold would, in our opinion, distort EBITDA and thus our profitability analysis. Therefore, we don't include amortization or expenses related to fair value step-up in our EBITDA calculation.
When a company buys or merges with another, does S&P Global Ratings assess the rating based on pro forma adjusted leverage?
We generally don't assess the impact of M&A on ratings using pro forma EBITDA unless there's a compelling reason. Company-provided pro forma financial statements allow for a more representative measure of full-year performance and more meaningful ratios. Still, pro forma has several limitations. First, it reflects the financial performance of the acquisition under a different management team, so at best it's an approximation of how the larger company will perform. Each company may have somewhat different accounting standards, especially for how they amortize programming costs. Also, pro forma estimates that companies provide to the market reflect recognition of all immediate synergies. Most synergies are realized over time (and some may not be achieved at all), and most companies' pro forma guidance don't include the costs (such as severance or restructuring) they will incur to achieve them. For example, Paramount Global's original 2020 pro forma guidance for the new company recognized all $750 million in expected synergies, even though the company expected to achieve those synergies over three years.
How does S&P Global Ratings treat programming guarantees?
We don't consider these obligations to be debt. We believe they are future operating costs that will be paid with future cash flow. In addition, if a media company defaults on its programming obligations, we believe these contracts would be voided. Depending on how attractive the programming guarantee is, the owner could easily sell those rights to a third party.
How does S&P Global Ratings calculate EBITDA for diversified media companies?
We define S&P Global Ratings-adjusted EBITDA as a company's revenues minus operating expenses (excluding depreciation, amortization, and noncurrent asset impairment and impairment reversals). We include cash dividends a company may receive from investments accounted for under the equity method and exclude its share of these investees' profits. We also exclude share-based compensation expense payable in shares. We add back acquisition-related transformational or M&A restructuring costs in our EBITDA calculation and don't exclude current asset impairments and write-downs. We treat programming amortization as a cost of sales (an operating cost) and therefore include the amortization (and any related write-downs) in our EBITDA calculation. Our adjustments to EBITDA include the interest and depreciation expenses associated with capitalizing operating leases.
How frequently does S&P Global Ratings update its adjustments?
We update our adjustments for pension and OPEB each year, when the companies release their annual Form 10-K reports. However, we make midyear adjustments when they're deemed material. For example, we made an adjustment for Disney, which closed on its acquisition of TFCF on March 20, 2019, after disclosing its revised pension and operating lease liabilities. We update all other adjustments quarterly.
Table 3
Fox Corp. debt reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported debt | 7,197.0 | |||||||||
S&P Global adjustments | ||||||||||
Reported lease liabilities | 955.0 | On-balance sheet reported under other current and long-term liabilities (operating & finance) lease liability | Page 85; 10-K dated August 8, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Postretirement benefit obligations/deferred compensation | 5.5 | Tax-effected pension (21%) and other post retirement obligations of the direct and shared plans net off trust asset ($276 million) | Page 98; 10-K dated August 8, 2024 | Para 105-114; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Accessible cash and liquid investments | (5,116.0) | 100% of cash and cash equivalents. Also includes $785 million of liquid equity investments in Flutter Entertainment | Page 59 and 68; 10-K dated August 8, 2024 | Para 36-38; Criteria: General: Corporate Methodology: Ratios And Adjustments Para 85-90; Criteria: General: General Corporate Methodology: Ratios And Adjustments | ||||||
Redeemable noncontrolling interests | 242.0 | Put options outside control of the company | Page 68; 10-K dated August 8, 2024 | Para 65; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | (3,913.5) | |||||||||
S&P Global Ratings-adjusted debt | 3,283.5 | |||||||||
Sources: Company reports. S&P Global estimates. |
Table 4
Fox Corp. EBITDA reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported EBITDA | 2,854.0 | |||||||||
S&P Global adjustments | ||||||||||
Operating lease rent | 162.0 | Page 85; 10-K dated August 8, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Share-based compensation expense | 90.0 | Page 69; 10-K dated August 8, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Total adjustments | 252.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 3,106.0 | |||||||||
Sources: Company reports. S&P Global estimates. |
Table 5
Fox Corp. FOCF reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Cash provided by operating activities | 1,840.0 | Table 5: Page 69; 10-K dated August 8, 2024 | ||||||||
Less: Purchase of property and equipment | (345.0) | Capital expenditure as reported by the company | Page 69; 10-K dated August 8, 2024 | |||||||
Company/S&P Global Ratings-reported free cash flow (FOCF) | 1,495.0 | |||||||||
Plus: OLA depreciation | 113.2 | Operating lease depreciation |
- |
Para 81 and 103; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 113.2 | |||||||||
S&P Global Ratings-adjusted free operting cash flow (FOCF) | 1,608.2 | |||||||||
Source: Company reports, S&P Global Ratings estimates. |
Table 6
Netflix Inc. debt reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported Debt | 13,980.1 | |||||||||
S&P Global adjustments | ||||||||||
Reported lease liabilities | 2,544.1 | On-balance sheet (operating & finance) lease liability | Page 14; 10-Q dated July 19, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Accessible cash and liquid investments | (6,655.9) | Cash and short term investments including money market and time deposits reported on balance sheet. | Page 6; 10-Q dated July 19, 2024 | Para 36-38; Criteria: General: Corporate Methodology: Ratios And Adjustments Para 85-90; Criteria: General: General Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | (4,111.8) | |||||||||
S&P Global Ratings-adjusted Debt | 9,868.3 | |||||||||
Sources: Company reports, S&P Global estimates. |
Table 7
Netflix Inc. EBITDA reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported EBITDA | 8,993.6 | |||||||||
S&P Global adjustments | ||||||||||
Operating lease rent | 430.9 | Operating lease rent as reported by the company | Page 14; 10-Q dated July 19, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Share-based compensation expense | 307.4 | Page 5; 10-Q dated July 19, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Total adjustments | 738.2 | |||||||||
S&P Global Ratings-adjusted EBITDA | 9,731.8 | |||||||||
Sources: Company reports, S&P Global estimates. |
Table 8
Netflix Inc. FOCF reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Cash provided by operating activities | 7,158.7 | Page 5; 10-Q dated July 19, 2024 | ||||||||
Less: Purchase of property and equipment | (339.6) | Capital expenditure as reported by the company | Page 5; 10-Q dated July 19, 2024 | |||||||
Company/S&P Global Ratings-reported free cash flow (FOCF) | 6,819.1 | |||||||||
Plus: OLA depreciation | 349.6 | Operating lease depreciation |
- |
Para 81 and 103; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 349.6 | |||||||||
S&P Global Ratings-adjusted free operting cash flow (FOCF) | 7,168.7 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 9
Paramount Global reported EBITDA calculation | ||||
---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | |||
Total Operating Income | (4,710.0) | |||
Depreciation and amortization | 414.0 | |||
Programming charges | 1,118.0 | |||
Impairment charges | 6,079.0 | |||
Restructuring charges | 189.0 | |||
Gain on asset disposition | - | |||
Company-reported adjusted operating income before depreciation and amortization | 3,090.0 | |||
Programming charges | (1,118.0) | |||
Exit costs | 35.0 | |||
Restructuring charges | (189.0) | |||
S&P Global Ratings reported EBITDA | 1,818.0 | |||
Sources: Company filings, S&P Global Ratings estimates. |
Table 10
Paramount Global debt reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported Debt | 14,613.0 | |||||||||
S&P Global adjustments | ||||||||||
Reported lease liabilities | 1,386.0 | On-balance sheet (operating & finance) lease liability | Page 5; 10-Q dated August 8, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Accessible cash and liquid investments | (2,315.0) | 100% of cash and cash equivalents | Page 5; 10-Q dated August 8, 2024 | Para 36-38; Criteria: General: Corporate Methodology: Ratios And Adjustments Para 85-90; Criteria: General: General Corporate Methodology: Ratios And Adjustments | ||||||
Intermediate hybrids reported as debt | (816.5) | 50% value of junior subordinated debentures | Page 57; 10-Q dated August 8, 2024 | Para 127-131; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Postretirement benefit obligations/deferred compensation | 1,103.6 | Tax-effected pension (21%) and other postretirement obligations | Page II-83, 10-K dated February 28,2024 | Para 105-114; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | (641.9) | |||||||||
S&P Global Ratings-adjusted debt | 13,971.1 | |||||||||
Source: Company reports, S&P Global estimates |
Table 11
Paramount Global EBITDA reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
S&P Reported EBITDA | 1,818.0 | |||||||||
S&P Global adjustments | ||||||||||
Operating lease rent | 332.0 | Operating lease rent as reported by the company | Page II-70; 10-K dated February 28,2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Share-based compensation expense | 193.0 | Excluding compensation related to merger transaction, which is already included in restructuring and other corporate matters. | Page 6; 10-Q dated August 8, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Dividends received from equity investments | 3.0 | Calculated as equity in losses of investee companies, net of cash distributions less loss on equity method investees | Page 6; 10-Q dated August 8, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Settlement (litigation/insurance) costs | (120.0) | Includes gain received in connection with the dismissal of CBS Litigation | Page II-93; 10-K dated February 28,2024 | Para 146; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 408.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 2,226.0 | |||||||||
Source: Company reports, S&P Global estimates |
Table 12
Paramount Global FOCF reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Cash provided by operating activities | 1,327.0 | Page 6; 10-Q dated August 8, 2024 | ||||||||
Less: Purchase of property and equipment | (288.0) | Capital expenditure as reported by the company | Page 6; 10-Q dated August 8, 2024 | |||||||
Company/S&P Global Ratings-reported free cash flow (FOCF) | 1,039.0 | |||||||||
Plus: OLA depreciation | 273.9 | Operating lease depreciation |
- |
Para 81 and 103; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 273.9 | |||||||||
S&P Global Ratings-adjusted free operting cash flow (FOCF) | 1,312.9 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 13
The Walt Disney Co. reported EBITDA calculation | ||||
---|---|---|---|---|
For the 12 months ended June 29, 2024 | Amount (mil. $) | |||
Income from continuing operations before income taxes | 7,628.0 | |||
Equity in the income of investees | (695.0) | |||
Interest Expense, net | 1,181.0 | |||
Other Income, net | 65.0 | |||
Amortization of TFCF and Hulu intangible assets and fair value step-up on film and television costs | 1,711.0 | |||
D&A (excluding Purchase Accounting) | 3,403.0 | |||
Goodwill and intangible asset impairments | 2,941.0 | |||
S&P Reported EBITDA | 16,234.0 | |||
Sources: Company reports, S&P Global estimates |
Table 14
The Walt Disney Co. debt reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of June 29, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported debt | 47,584.0 | |||||||||
S&P Global adjustments | ||||||||||
Reported lease liabilities | 4,063.0 | As disclosed by company | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Accessible cash and liquid investments | (5,954.0) | 100% of cash and cash equivalents | Page 5; 10-Q dated August 7, 2024 | Para 36-38; Criteria: General: Corporate Methodology: Ratios And Adjustments Para 85-90; Criteria: General: General Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | (1,891.0) | |||||||||
S&P Global Ratings-adjusted debt | 45,693.0 | |||||||||
Sources: Company reports, S&P Global estimates. |
Table 15
The Walt Disney Co. EBITDA reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended Jun 29, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
S&P Reported EBITDA | 16,234.0 | |||||||||
S&P Global adjustments | ||||||||||
Operating lease rent | 865.0 | As disclosed by company | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Share-based compensation expense | 1,318.0 | Page 6; 10-Q dated August 7, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Fair value step-up on film and television costs | 270.0 | Page 12; 10-Q dated August 7, 2024 | Para 184; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Dividends received from equity investments | 516.0 | Page 3; 10-Q dated August 7, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Total adjustments | 2,969.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 19,203.0 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 16
The Walt Disney Co. FOCF reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 29, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Cash provided by operations - continuing operations | 13,255.0 | Page 6; 10-Q dated August 7, 2024 | ||||||||
Less: Purchase of property and equipment | (5,297.0) | Capital expenditure as reported by the company | Page 6; 10-Q dated August 7, 2024 | |||||||
Company/S&P Global Ratings-reported free cash flow (FOCF) | 7,958.0 | |||||||||
Plus: OLA depreciation | 721.0 | Operating lease depreciation |
- |
Para 81 and 103; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 721.0 | |||||||||
S&P Global Ratings-adjusted free operting cash flow (FOCF) | 8,679.0 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 17
Warner Bros. Discovery Inc. reported EBITDA calculation | ||||
---|---|---|---|---|
For the 12 months ended June 29, 2024 | Amount (mil. $) | |||
Total Operating Income | (10,560.0) | |||
Restructuring and other charges | 496.0 | |||
Depreciation and amortization | 7,645.0 | |||
Employee share-based compensation | 502.0 | |||
Transaction and integration costs | 200.0 | |||
Gain on asset disposition | 9,447.0 | |||
Amortization of step-up to fair value of content related to acquisitions | 1,537.0 | |||
Facilities consolidation costs | 16.0 | |||
Amortization of capitalized interest for content | 54.0 | |||
Company Reported Adjusted EBITDA | 9,337.0 | |||
Restructuring and corporate expenses | (103.0) | |||
Employee share-based compensation | (504.0) | |||
Amortization of capitalized interest for content | (54.0) | |||
Transaction and integration costs | (200.0) | |||
Amortization of step-up to fair value of content related to acquisitions | (1,537.0) | |||
Facilities consolidation costs | (14.0) | |||
Organization and restructuring costs | (352.0) | |||
Contract termination costs | (40.0) | |||
Other | (1.0) | |||
S&P Reported EBITDA | 6,532.0 | |||
Sources: Company reports, S&P Global Ratings estimates. |
Table 18
Warner Bros. Discovery Inc. debt reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
As on June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported Debt | 40,958.0 | |||||||||
S&P Global adjustments | ||||||||||
Reported lease liabilities | 3,616.0 | On-balance sheet (operating & finance) lease liability | Page 90; 10-K dated Feb. 23, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Accessible cash and liquid investments | (3,613) | 100% of cash and cash equivalents | Page 6; 10-Q dated August 7, 2024 | Para 36-38; Criteria: General: Corporate Methodology: Ratios And Adjustments Para 85-90; Criteria: General: General Corporate Methodology: Ratios And Adjustments | ||||||
Postretirement benefit obligations/deferred compensation | 168.3 | Tax-effected pension (21%) and other postretirement obligations | Page 103; 10-K dated Feb. 23, 2024 | Para 105-114; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Revolving receivables program | 5,068.0 | Outstanding portfolio of receivables recognized | Page 14; 10-Q dated August 7, 2024 | Para 44-45 and Para 123-126; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Accounts receivable factoring program | 289.3 | Trade accounts receivable sold under factoring arrangement | Page 25; 10-Q dated August 7, 2024 | Para 44-45 and Para 123-126; Guidance: Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Put rights/option/ redeemable noncontrolling interests | 118.0 | Value of the put rights as a component of redeemable equity | Page 6; 10-Q dated August 7, 2024 | Para 65; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 5,646.6 | |||||||||
S&P Global Ratings-adjusted debt | 46,604.6 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 19
Warner Bros. Discovery Inc. EBITDA reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 30, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Reported EBITDA | 6,532.0 | |||||||||
S&P Global adjustments | ||||||||||
Operating lease rent | 540.0 | Operating lease rent as reported by the company | Page 90; 10-K dated Feb. 23, 2024 | Para 91-104; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Share-based compensation expense | 447.0 | Stock-based compensation reported on the cash flow statement less cash and liability settled compensation. We assume performance based restricted stock units (PRSU) and Stock appreciation rights (SAR) is cash/liability settled. | Page 7; 10-Q dated August 7, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Dividends received from equity investments | 34.0 | Calculated as equity in losses of investee companies, net of cash distributions less loss on equity method investees | Page 7; 10-Q dated August 7, 2024 | Para 72; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Acquisition related adjustments | 2,269.0 | Transaction and integration including costs related to WarnerMedia acquisition | Page 29; 10-Q dated August 7, 2024 | Para 76 and 77; Criteria: General: Corporate Methodology: Ratios and Adjustments | ||||||
Total adjustments | 3,290.0 | |||||||||
S&P Global Ratings-adjusted EBITDA | 9,822.0 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Table 20
Warner Bros. Discovery Inc. FOCF reconciliation | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
For the 12 months ended June 29, 2024 | Amount (mil. $) | Comments | Financial Statements Reference | Criteria reference | ||||||
Cash provided by operating activities | 7,907.0 | Page 7; 10-Q dated August 7, 2024 | ||||||||
Less: Purchase of property and equipment | (1,172) | Capital expenditure as reported by the company | Page 7; 10-Q dated August 7, 2024 | |||||||
Company/S&P Global Ratings-reported free cash flow (FOCF) | 6,735.0 | |||||||||
Plus: OLA depreciation | 394.6 | Operating lease depreciation |
- |
Para 81 and 103; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
OCF - Asset Disposals & other (principle based) | (38.6) | Cash flow impact from factoring arrangement related debt adjustment | Para 81; Criteria: General: Corporate Methodology: Ratios And Adjustments | |||||||
Less: Change in trade receivables sold | 227.0 | Cash flow impact related to outstanding portfolio of receivables recognized | Page 14; 10-Q dated August 7, 2024 | Para 81 and 125; Criteria: General: Corporate Methodology: Ratios And Adjustments | ||||||
Total adjustments | 583.0 | |||||||||
S&P Global Ratings-adjusted free operting cash flow (FOCF) | 7,318.0 | |||||||||
Sources: Company reports, S&P Global Ratings estimates. |
Related Criteria
- Criteria | Corporates | General: Corporate Methodology, Jan. 7, 2024
- Criteria | Corporates | General: Corporate Methodology: Ratios And Adjustments, April 1, 2019
Related Research
This report does not constitute a rating action.
Primary Credit Analyst: | Naveen Sarma, New York + 1 (212) 438 7833; naveen.sarma@spglobal.com |
Research Assistant: | Trupti S Kole, Pune |
No content (including ratings, credit-related analyses and data, valuations, model, software, or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced, or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees, or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness, or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.
Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment, and experience of the user, its management, employees, advisors, and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.
To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.
S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process.
S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.spglobal.com/ratings (free of charge), and www.ratingsdirect.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.spglobal.com/usratingsfees.