Summarized financial information concerning the company's reportable segments |
Summarized financial information concerning the Company’s reportable segments for the three and nine months ended September 30, 2018 and 2017 is shown in the following tables. The “Other” column (i) represents amounts excluded from specific segments, such as business development operations, stock-based compensation expense and corporate expenses included in Selling, general, administrative and development expense; Other operating expenses; Interest income; Interest expense; Gain (loss) on retirement of long-term obligations; and Other income (expense), and (ii) reconciles segment operating profit to Income from continuing operations before income taxes.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Property | Total Property | |
Services | | Other | | Total | Three Months Ended September 30, 2018 | | U.S. | | Asia | | EMEA | | Latin America | | Segment revenues | | $ | 957.7 |
| | $ | 323.1 |
| | $ | 166.6 |
| | $ | 304.2 |
| | $ | 1,751.6 |
| | $ | 33.9 |
| | | | $ | 1,785.5 |
| Segment operating expenses (1) | | 193.3 |
| | 194.7 |
| | 57.5 |
| | 96.8 |
| | 542.3 |
| | 13.4 |
| | | | 555.7 |
| Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 0.6 |
| | 0.6 |
| | — |
| | | | 0.6 |
| Segment gross margin | | 764.4 |
| | 128.4 |
| | 109.1 |
| | 208.0 |
| | 1,209.9 |
| | 20.5 |
| | | | 1,230.4 |
| Segment selling, general, administrative and development expense (1) | | 37.9 |
| | 13.5 |
| | 16.2 |
| | 20.7 |
| | 88.3 |
| | 6.3 |
| | | | 94.6 |
| Segment operating profit | | $ | 726.5 |
| | $ | 114.9 |
| | $ | 92.9 |
| | $ | 187.3 |
| | $ | 1,121.6 |
| | $ | 14.2 |
| | | | $ | 1,135.8 |
| Stock-based compensation expense | | | | | | | | | | | | | | $ | 43.8 |
| | 43.8 |
| Other selling, general, administrative and development expense | | | | | | | | | | | | | | 40.5 |
| | 40.5 |
| Depreciation, amortization and accretion | | | | | | | | | | | | | | 448.9 |
| | 448.9 |
| Other expense (2) | | | | | | | | | | | | | | 212.8 |
| | 212.8 |
| Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 389.8 |
| Total assets | | $ | 18,664.5 |
| | $ | 5,093.7 |
| | $ | 3,272.7 |
| | $ | 5,677.5 |
| | $ | 32,708.4 |
| | $ | 50.6 |
| | $ | 318.2 |
| | $ | 33,077.2 |
|
_______________ | | (1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $1.0 million and $42.8 million, respectively. |
| | (2) | Primarily includes interest expense and $1.8 million in impairment charges. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Property | Total Property | |
Services | | Other | | Total | Three Months Ended September 30, 2017 | | U.S. | | Asia | | EMEA | | Latin America | | Segment revenues | | $ | 904.2 |
| | $ | 297.5 |
| | $ | 155.5 |
| | $ | 298.2 |
| | $ | 1,655.4 |
| | $ | 25.3 |
| | | | $ | 1,680.7 |
| Segment operating expenses (1) | | 187.6 |
| | 164.9 |
| | 59.9 |
| | 98.3 |
| | 510.7 |
| | 8.4 |
| | | | 519.1 |
| Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 2.7 |
| | 2.7 |
| | — |
| | | | 2.7 |
| Segment gross margin | | 716.6 |
| | 132.6 |
| | 95.6 |
| | 202.6 |
| | 1,147.4 |
| | 16.9 |
| | | | 1,164.3 |
| Segment selling, general, administrative and development expense (1) | | 41.4 |
| | 12.4 |
| | 15.2 |
| | 18.6 |
| | 87.6 |
| | 3.6 |
| | | | 91.2 |
| Segment operating profit | | $ | 675.2 |
| | $ | 120.2 |
| | $ | 80.4 |
| | $ | 184.0 |
| | $ | 1,059.8 |
| | $ | 13.3 |
| | | | $ | 1,073.1 |
| Stock-based compensation expense | | | | | | | | | | | | | | $ | 24.4 |
| | 24.4 |
| Other selling, general, administrative and development expense | | | | | | | | | | | | | | 33.1 |
| | 33.1 |
| Depreciation, amortization and accretion | | | | | | | | | | | | | | 432.3 |
| | 432.3 |
| Other expense (2) | | | | | | | | | | | | | | 215.2 |
| | 215.2 |
| Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 368.1 |
| Total assets | | $ | 18,639.0 |
| | $ | 4,851.5 |
| | $ | 3,137.6 |
| | $ | 5,391.3 |
| | $ | 32,019.4 |
| | $ | 47.9 |
| | $ | 252.0 |
| | $ | 32,319.3 |
|
_______________ | | (1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $0.7 million and $23.7 million, respectively. |
| | (2) | Primarily includes interest expense. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Property | Total Property | |
Services | | Other | | Total | Nine Months Ended September 30, 2018 | | U.S. | | Asia | | EMEA | | Latin America | | Segment revenues | | $ | 2,846.1 |
| | $ | 904.0 |
| | $ | 507.5 |
| | $ | 953.8 |
| | $ | 5,211.4 |
| | $ | 96.8 |
| | | | $ | 5,308.2 |
| Segment operating expenses (1) | | 578.4 |
| | 532.7 |
| | 175.1 |
| | 309.5 |
| | 1,595.7 |
| | 38.5 |
| | | | 1,634.2 |
| Interest expense, TV Azteca, net | | — |
| | — |
| | — |
| | (0.1 | ) | | (0.1 | ) | | — |
| | | | (0.1 | ) | Segment gross margin | | 2,267.7 |
| | 371.3 |
| | 332.4 |
| | 644.2 |
| | 3,615.6 |
| | 58.3 |
| | | | 3,673.9 |
| Segment selling, general, administrative and development expense (1) | | 117.1 |
| | 72.8 |
| | 50.6 |
| | 64.4 |
| | 304.9 |
| | 12.7 |
| | | | 317.6 |
| Segment operating profit | | $ | 2,150.6 |
| | $ | 298.5 |
| | $ | 281.8 |
| | $ | 579.8 |
| | $ | 3,310.7 |
| | $ | 45.6 |
| | | | $ | 3,356.3 |
| Stock-based compensation expense | | | | | | | | | | | | | | $ | 111.3 |
| | 111.3 |
| Other selling, general, administrative and development expense | | | | | | | | | | | | | | 114.5 |
| | 114.5 |
| Depreciation, amortization and accretion | | | | | | | | | | | | | | 1,344.9 |
| | 1,344.9 |
| Other expense (2) | | | | | | | | | | | | | | 828.3 |
| | 828.3 |
| Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 957.3 |
|
_______________ | | (1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $2.7 million and $108.6 million, respectively. |
| | (2) | Primarily includes interest expense and $182.4 million in impairment charges. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Property | | Total Property | |
Services | | Other | | Total | Nine Months Ended September 30, 2017 | | U.S. | | Asia | | EMEA | | Latin America | | Segment revenues | | $ | 2,693.4 |
| | $ | 867.6 |
| | $ | 465.5 |
| | $ | 861.1 |
| | $ | 4,887.6 |
| | $ | 71.8 |
| | | | $ | 4,959.4 |
| Segment operating expenses (1) | | 552.6 |
| | 482.3 |
| | 180.4 |
| | 287.5 |
| | 1,502.8 |
| | 24.5 |
| | | | 1,527.3 |
| Interest income, TV Azteca, net | | — |
| | — |
| | — |
| | 8.2 |
| | 8.2 |
| | — |
| | | | 8.2 |
| Segment gross margin | | 2,140.8 |
| | 385.3 |
| | 285.1 |
| | 581.8 |
| | 3,393.0 |
| | 47.3 |
| |
| | 3,440.3 |
| Segment selling, general, administrative and development expense (1) | | 112.3 |
| | 49.5 |
| | 49.6 |
| | 56.6 |
| | 268.0 |
| | 10.2 |
| |
| | 278.2 |
| Segment operating profit | | $ | 2,028.5 |
| | $ | 335.8 |
| | $ | 235.5 |
| | $ | 525.2 |
| | $ | 3,125.0 |
| | $ | 37.1 |
| | | | $ | 3,162.1 |
| Stock-based compensation expense | | | | | | | | | | | | | | $ | 86.4 |
| | 86.4 |
| Other selling, general, administrative and development expense | | | | | | | | | | | | | | 103.7 |
| | 103.7 |
| Depreciation, amortization and accretion | | | | | | | | | | | | | | 1,249.8 |
| | 1,249.8 |
| Other expense (2) | | | | | | | | | | | | | | 607.5 |
| | 607.5 |
| Income from continuing operations before income taxes | | | | | | | | | | | | | | | | $ | 1,114.7 |
|
_______________ | | (1) | Segment operating expenses and segment selling, general, administrative and development expenses exclude stock-based compensation expense of $2.4 million and $84.0 million, respectively. |
| | (2) | Primarily includes interest expense. |
|