Fox Reports First Quarter Fiscal 2020 Revenues Of $2.67 Billion

An Increase Of 5% Net Income Of $513 Million, Earnings Per Share Of $0.80

Adjusted EBITDA Of $856 Million, An Increase Of 12%

Adjusted Earnings Per Share Of $0.83

News provided by

Nov 06, 2019, 16:05 ET

NEW YORK, Nov. 6, 2019 /PRNewswire/ -- Fox Corporation (Nasdaq: FOXA, FOX) ("FOX" or the "Company") today reported financial results for the three months ended September 30, 2019.

The Company reported total quarterly revenues of $2.67 billion, a 5% increase from the $2.54 billion of revenues in the prior year quarter. The increase in revenues included affiliate revenue growth of 4%, driven by a 14% increase at the Television segment, partially offset by a 2% decline in advertising revenues. The Company also reported a 65% increase in other revenues, reflecting growth at both the Television and Cable Network Programming segments and higher revenues associated with the operations of the FOX Studios Lot for third parties.

Quarterly net income decreased to $513 million from the $615 million in the prior year quarter primarily due to a higher unrealized gain recognized in Other, net in the prior year quarter related to the change in fair value of the Company's investment in Roku, Inc. Quarterly net income attributable to Fox Corporation stockholders decreased to $499 million ($0.80 per share) compared to $604 million ($0.97 per share) in the prior year quarter.

Quarterly Adjusted EBITDA¹ of $856 million was 12% higher than the prior year quarter driven by higher contributions at the Television and Cable Network Programming segments. Adjusted net income attributable to Fox Corporation stockholders² was $521 million ($0.83 per share), 3% higher than the $507 million ($0.82 per share) adjusted result in the prior year quarter.

Commenting on the results, Executive Chairman and Chief Executive Officer Lachlan Murdoch said:

"Fox Corporation's first full fiscal year is off to a solid start. The Company delivered strong financial results in the quarter and we are making tremendous progress on the operational goals and strategic initiatives that we outlined at our Investor Day in May. As just one example, we've seen our programming investments in the FOX Network deliver ratings growth, including The Masked Singer, WWE Friday Night Smackdown, Thursday Night Football and the NFL on FOX. At the same time, we have successfully renewed distribution agreements with many of our largest partners that reflect the strength of our brands. This progress gives us further confidence in the Company's differentiated strategy and our ability to deliver long-term value for our shareholders."

Adjusted EBITDA is considered a non-GAAP financial measure. See Note 1 for a description of Adjusted EBITDA
and a reconciliation of net income to Adjusted EBITDA.

Excludes net income effects of Impairment and restructuring charges, adjustments to Equity (losses) earnings of affiliates,
Other, net and tax provision adjustments. See Note 2 for a description of adjusted net income and adjusted earnings per share
attributable to Fox Corporation stockholders, which are considered non-GAAP financial measures, and a reconciliation of reported
net income and earnings per share attributable to Fox Corporation stockholders to adjusted net income and adjusted earnings per
share attributable to Fox Corporation stockholders.

REVIEW OF OPERATING RESULTS

	Three Months Ended September 30,
	2019		2018
	$ Millions
Revenues by Component:

Affiliate fee	$	1,394	$	1,337
Advertising		1,041		1,063
Other		232		141
Total revenues	$	2,667	$	2,541

Segment Revenues:

Cable Network Programming	$	1,285	$	1,265
Television		1,356		1,277
Other, Corporate and Eliminations		26		(1)
Total revenues	$	2,667	$	2,541

Segment EBITDA:

Cable Network Programming	$	684	$	633
Television		251		171
Other, Corporate and Eliminations		(79)		(43)
Adjusted EBITDA³	$	856	$	761

Depreciation and amortization:

Cable Network Programming	$	13	$	11
Television		15		26
Other, Corporate and Eliminations		22		6
Total depreciation and amortization	$	50	$	43

³	Adjusted EBITDA is considered a non-GAAP financial measure. See Note 1 for a description of Adjusted EBITDA and a reconciliation of net income to Adjusted EBITDA.

CABLE NETWORK PROGRAMMING

	Three Months Ended September 30,
	2019		2018
	$ Millions
Revenues
Affiliate fee	$	939	$	939
Advertising		254		264
Other		92		62
Total revenues		1,285		1,265
Operating expenses		(520)		(541)
Selling, general and administrative		(90)		(101)
Amortization of cable distribution investments		9		10
Segment EBITDA	$	684	$	633

Cable Network Programming reported quarterly segment revenues of $1.29 billion, an increase of $20 million or 2% from the amount reported in the prior year quarter, primarily due to an increase in other revenues. Other revenues increased $30 million or 48%, driven by revenues generated from pay-per-view boxing and higher sports sublicensing revenues. Affiliate revenues were flat as contractual price increases were offset by net subscriber declines. Advertising revenues decreased $10 million or 4%, including the impact of fewer FIFA World Cup matches and the absence of Ultimate Fighting Championship content in the current quarter.

Cable Network Programming reported quarterly segment EBITDA of $684 million, an increase of $51 million or 8% from the amount reported in the prior year quarter due to the revenue increases noted above and lower expenses. The decrease in expenses was primarily due to lower sports programming rights amortization and production costs at FOX Sports, including the impact of fewer FIFA World Cup matches and the absence of Ultimate Fighting Championship content in the current quarter.

TELEVISION

	Three Months Ended September 30,
	2019		2018
	$ Millions
Revenues
Advertising	$	787	$	799
Affiliate fee		455		398
Other		114		80
Total revenues		1,356		1,277
Operating expenses		(943)		(951)
Selling, general and administrative		(162)		(155)
Segment EBITDA	$	251	$	171

Television reported quarterly segment revenues of $1.36 billion, an increase of $79 million or 6% from the amount reported in the prior year quarter due to increases in affiliate and other revenues, partially offset by a decline in advertising revenues. Affiliate revenues increased $57 million or 14% due to increases in programming fees from third-party FOX affiliates and higher average rates per subscriber for the Company's owned and operated stations. Other revenues increased $34 million or 43%, primarily due to higher digital content licensing revenues and the consolidation of Bento Box. Advertising revenues decreased $12 million or 2% as higher entertainment advertising revenues at the FOX Network, including the broadcast of the 71st Annual Primetime Emmy Awards, were more than offset by the absence of prior year midterm political advertising revenues and fewer FIFA World Cup matches in the current quarter.

Television reported quarterly segment EBITDA of $251 million, an increase of $80 million or 47% from the amount reported in the prior year quarter due to the revenue increases noted above and expenses that were in line with those in the prior year quarter.

DISTRIBUTION

On March 19, 2019, the Company became a standalone publicly traded company through the pro rata distribution by Twenty-First Century Fox, Inc. (now known as TFCF Corporation) ("21CF") of all of the issued and outstanding common stock of FOX to 21CF stockholders (other than holders that were subsidiaries of 21CF) (the "Distribution") in accordance with the Amended and Restated Distribution Agreement and Plan of Merger, dated as of June 20, 2018, by and between 21CF and 21CF Distribution Merger Sub, Inc. Following the Distribution, approximately 354 million and approximately 266 million shares of the Company's class A common stock and class B common stock, respectively, began trading independently on The Nasdaq Global Select Market. In connection with the Distribution, the Company entered into the Separation and Distribution Agreement, dated as of March 19, 2019 with 21CF, which effected the internal restructuring (the "Separation") whereby 21CF transferred to FOX a portfolio of 21CF's news, sports and broadcast businesses, including FOX News Media (consisting of FOX News and FOX Business), FOX Entertainment, FOX Sports, FOX Television Stations, and sports cable networks FS1, FS2, FOX Deportes and Big Ten Network, and certain other assets, and FOX assumed from 21CF the liabilities associated with such businesses and certain other liabilities. The Separation and the Distribution were effected as part of a series of transactions contemplated by the Amended and Restated Merger Agreement and Plan of Merger, dated as of June 20, 2018, by and among 21CF, The Walt Disney Company ("Disney") and certain subsidiaries of Disney, pursuant to which, among other things, 21CF became a wholly-owned subsidiary of Disney.

BASIS OF PRESENTATION

The Unaudited Consolidated and Combined Financial Statements of the Company have been prepared in accordance with United States generally accepted accounting principles ("GAAP").

The Company became a separate consolidated group as a result of the Distribution, and the Company's financial statements for the three months ended September 30, 2019 and as of September 30, 2019 and June 30, 2019 are presented on a consolidated basis. Prior to the Distribution, the Company's financial statements were derived from the unaudited consolidated financial statements and accounting records of 21CF. The Company's financial statements for the three months ended September 30, 2018 (the "Unaudited Combined Financial Statements") are presented on a combined basis as the Company was not a separate consolidated group prior to the Distribution. These financial statements reflect the combined historical results of operations and cash flows of 21CF's domestic news, national sports and broadcast businesses and certain other assets and liabilities associated with such businesses.

The Unaudited Combined Statement of Operations for the three months ended September 30, 2018 includes allocations for certain support functions that were provided on a centralized basis within 21CF prior to the Distribution and not recorded at the business unit level, such as certain expenses related to finance, legal, insurance, information technology, compliance and human resources management activities, among others. 21CF did not routinely allocate these costs to any of its business units. These expenses were allocated to FOX on the basis of direct usage when identifiable, with the remainder allocated on a pro rata basis of combined revenues, headcount or other relevant measures. Management believes the assumptions underlying the Unaudited Combined Financial Statements, including the assumptions regarding allocating general corporate expenses from 21CF, are reasonable. Nevertheless, the Unaudited Combined Financial Statements may not include all of the actual expenses that would have been incurred by FOX and may not reflect FOX's consolidated results of operations and cash flows had it been a standalone company during the entirety of the periods presented. Actual costs that would have been incurred if FOX had been a standalone company would depend on multiple factors, including organizational structure and strategic decisions made in various areas, including information technology and infrastructure. The Unaudited Combined Statement of Operations includes a corporate allocation of approximately $75 million for the three months ended September 30, 2018 in Selling, general and administrative expenses.

Cautionary Statement Concerning Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "may," "will," "should," "likely," "anticipates," "expects," "intends," "plans," "projects," "believes," "estimates," "outlook" and similar expressions are used to identify these forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to uncertainty and changes in circumstances. Actual results may vary materially from those expressed or implied by the statements in this press release due to changes in economic, business, competitive, technological, strategic and/or regulatory factors and other factors affecting the operation of the Company's businesses. More detailed information about these factors is contained in the documents the Company has filed with or furnished to the Securities and Exchange Commission (the "SEC"), including the Company's Annual Report on Form 10-K for the fiscal year ended June 30, 2019.

Statements in this press release speak only as of the date they were made, and the Company undertakes no duty to update or release any revisions to any forward-looking statement made in this press release or to report any events or circumstances after the date of this press release or to reflect the occurrence of unanticipated events or to conform such statements to actual results or changes in the Company's expectations, except as required by law.

To access a copy of this press release through the Internet, access Fox Corporation's corporate website located at http://www.foxcorporation.com.

CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS

	Three Months Ended September 30,
	2019		2018
	$ Millions, except per share amounts

Revenues	$	2,667	$	2,541


Operating expenses		(1,468)		(1,491)
Selling, general and administrative		(352)		(299)
Depreciation and amortization		(50)		(43)
Impairment and restructuring charges		(9)		-
Interest expense		(90)		(16)
Interest income		17		-
Other, net		(15)		139
Income before income tax expense		700		831
Income tax expense		(187)		(216)
Net income		513		615
Less: Net income attributable to noncontrolling interests		(14)		(11)
Net income attributable to Fox Corporation stockholders	$	499	$	604


Weighted average shares:		624		621

Net income attributable to Fox Corporation stockholders per share:	$	0.80	$	0.97

CONSOLIDATED BALANCE SHEETS

	September 30, 2019		June 30, 2019
Assets:	$ Millions
Current assets:
Cash and cash equivalents	$	3,340	$	3,234
Receivables, net		2,108		1,967
Inventories, net		1,463		1,129
Other		138		148
Total current assets		7,049		6,478

Non-current assets:
Property, plant and equipment, net		1,314		1,313
Intangible assets, net		2,848		2,851
Goodwill		2,707		2,691
Deferred tax assets		4,485		4,651
Other non-current assets		2,131		1,525
Total assets	$	20,534	$	19,509

Liabilities and Equity:
Current liabilities:
Accounts payable, accrued expenses and other current liabilities	$	1,890	$	1,712
Total current liabilities		1,890		1,712

Non-current liabilities:
Borrowings		6,752		6,751
Other liabilities		1,355		899
Redeemable noncontrolling interests		207		189
Commitments and contingencies
Equity:
Class A common stock, $0.01 par value		4		4
Class B common stock, $0.01 par value		3		3
Additional paid-in capital		9,921		9,891
Retained earnings		696		357
Accumulated other comprehensive loss		(304)		(308)
Total Fox Corporation stockholders' equity		10,320		9,947
Noncontrolling interests		10		11
Total equity		10,330		9,958
Total liabilities and equity	$	20,534	$	19,509

CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS

	Three Months Ended September 30,
	2019		2018
	$ Millions
Operating Activities:
Net income	$	513	$	615
Adjustments to reconcile net income to cash provided by operating activities
Depreciation and amortization		50		43
Amortization of cable distribution investments		9		10
Impairment and restructuring charges		9		-
Equity-based compensation		27		-
Other, net		15		(139)
Deferred income taxes		165		72
Change in operating assets and liabilities, net of acquisitions and dispositions
Receivables and other assets		(79)		(100)
Inventories net of program rights payable		(358)		(202)
Accounts payable and other liabilities		(149)		(52)
Net cash provided by operating activities		202		247

Investing Activities:
Property, plant and equipment		(39)		(42)
Purchase of investments		-		(100)
Other investing activities, net		(1)		(65)
Net cash used in investing activities		(40)		(207)

Financing activities:
Net transfers from Twenty-First Century Fox, Inc.		-		229
Other financing activities, net		(56)		(13)
Net cash (used in) provided by financing activities		(56)		216

Net increase in cash and cash equivalents		106		256
Cash and cash equivalents, beginning of year		3,234		2,500
Cash and cash equivalents, end of period	$	3,340	$	2,756

NOTE 1 – ADJUSTED EBITDA

Beginning with the announcement of the Company's financial results for the first quarter of fiscal 2020, the Company has renamed as "Adjusted EBITDA" the measure that it had previously referred to as "Total Segment EBITDA" and, prior to the announcement of the Company's financial results for the third quarter of fiscal 2019, as "Total Segment OIBDA." The definition of this measure has not changed: Adjusted EBITDA is defined as Revenues less Operating expenses and Selling, general and administrative expenses. Adjusted EBITDA does not include: Amortization of cable distribution investments, Depreciation and amortization, Impairment and restructuring charges, Interest expense, Interest income, Other, net and Income tax expense.

Management believes that information about Adjusted EBITDA assists all users of the Company's Unaudited Consolidated and Combined Financial Statements by allowing them to evaluate changes in the operating results of the Company's portfolio of businesses separate from non-operational factors that affect net income, thus providing insight into both operations and the other factors that affect reported results. Adjusted EBITDA provides management, investors and equity analysts a measure to analyze the operating performance of the Company's business and its enterprise value against historical data and competitors' data, although historical results, including Adjusted EBITDA, may not be indicative of future results (as operating performance is highly contingent on many factors, including customer tastes and preferences).

Adjusted EBITDA is considered a non-GAAP financial measure and should be considered in addition to, not as a substitute for, net income, cash flow and other measures of financial performance reported in accordance with GAAP. In addition, this measure does not reflect cash available to fund requirements and excludes items, such as depreciation and amortization and impairment charges, which are significant components in assessing the Company's financial performance. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

The following table reconciles net income to Adjusted EBITDA for the three months ended September 30, 2019 and 2018:

	Three Months Ended September 30,
	2019		2018
	$ Millions
Net income	$	513	$	615
Add:
Amortization of cable distribution investments		9		10
Depreciation and amortization		50		43
Impairment and restructuring charges		9		-
Interest expense		90		16
Interest income		(17)		-
Other, net		15		(139)
Income tax expense		187		216
Adjusted EBITDA	$	856	$	761

NOTE 2 – ADJUSTED NET INCOME AND ADJUSTED EPS

The Company uses net income and earnings per share ("EPS") attributable to Fox Corporation stockholders excluding net income effects of Impairment and restructuring charges, adjustments in Equity (losses) earnings of affiliates, Other, net, and tax provision adjustments ("Adjusted Net Income" and "Adjusted EPS" respectively) to evaluate the performance of the Company's operations exclusive of certain items that impact the comparability of results from period to period.

Adjusted Net Income and Adjusted EPS may not be comparable to similarly titled measures reported by other companies. Adjusted Net Income and Adjusted EPS are not measures of performance under GAAP and should be considered in addition to, and not as substitutes for, net income attributable to Fox Corporation stockholders and EPS as reported in accordance with GAAP. However, management uses these measures in comparing the Company's historical performance and believes that they provide meaningful and comparable information to management, investors and equity analysts to assist in their analysis of the Company's performance relative to prior periods and the Company's competitors.

The following table reconciles net income and EPS attributable to Fox Corporation stockholders to Adjusted Net Income and Adjusted EPS for the three months ended September 30, 2019 and 2018:

	Three Months Ended
	September 30, 2019				September 30, 2018
	Income		EPS		Income		EPS
	$ Millions, except per share data
Net income	$	513			$	615
Less: Net income attributable to noncontrolling interests		(14)				(11)
Net income attributable to Fox Corporation stockholders	$	499	$	0.80	$	604	$	0.97

Impairment and restructuring charges		9		0.01		-		-

Other, net⁴		12		0.02		(139)		(0.22)

Tax provision		1		-		42		0.07

As adjusted	$	521	$	0.83	$	507	$	0.82