Condensed Consolidating Financial Statements | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS Overview As of March 31, 2020 and December 31, 2019, most of the Company's outstanding senior notes have been issued by DCL, a wholly owned subsidiary of the Company, pursuant to one or more Registration Statements on Form S-3 filed with the U.S. Securities and Exchange Commission ("SEC"). (See Note 7.) Each of the Company, DCL and/or Discovery Communications Holding LLC (“DCH”) (collectively the “Issuers”) has the ability to conduct registered offerings of debt securities. Set forth below are condensed consolidating financial statements presenting the financial position, results of operations and comprehensive income and cash flows of (i) the Company, (ii) Scripps Networks, (iii) DCH, (iv) DCL, (v) the non-guarantor subsidiaries of DCL, (vi) the non-guarantor subsidiaries of Discovery, which includes Discovery Holding Company ("DHC") and Scripps Networks on a combined basis, and (vii) reclassifications and eliminations necessary to arrive at the consolidated financial statement balances for the Company. DCL primarily includes the Discovery Channel and TLC networks in the U.S. The non-guarantor subsidiaries of DCL include substantially all of the Company’s other, non-Scripps U.S. and international networks, production companies and most of the Company’s websites and digital distribution arrangements. The non-guarantor subsidiaries of DCL are wholly owned subsidiaries of DCL with the exception of certain equity method investments. DCL is a wholly owned subsidiary of DCH. The Company wholly owns DCH through a 33 1/3% direct ownership interest and a 66 2/3% indirect ownership interest through Discovery Holding Company (“DHC”), a wholly owned subsidiary of the Company. DHC is included in the other non-guarantor subsidiaries of the Company along with the operations of Scripps Networks. The Company and Scripps Networks fully and unconditionally guarantee all of Discovery's senior notes on an unsecured basis, except for the $135 million un-exchanged Scripps Networks Senior Notes. (See Note 7.) Basis of Presentation Solely for purposes of presenting the condensed consolidating financial statements, investments in the Company’s subsidiaries have been accounted for by their respective parent company using the equity method. Accordingly, in the following condensed consolidating financial statements the equity method has been applied to (i) the Company’s interests in DCH, Scripps Networks, and the other non-guarantor subsidiaries of the Company, including the non-guarantor subsidiaries of Scripps Networks, (ii) DCH’s interest in DCL, and (iii) DCL’s interests in the non-guarantor subsidiaries of DCL. Intercompany accounts and transactions have been eliminated to arrive at the consolidated financial statement amounts for the Company. The Company’s accounting bases in all subsidiaries, including goodwill and recognized intangible assets, have been “pushed down” to the applicable subsidiaries. The operations of certain of the Company’s international subsidiaries are excluded from the Company’s consolidated U.S. income tax return. Tax expense related to permanent differences has been allocated to the entity that created the difference. Tax expense related to temporary differences has been allocated to the entity that created the difference, where identifiable. The remaining temporary differences are allocated to each entity included in the Company’s consolidated U.S. income tax return based on each entity’s relative pretax income. Deferred taxes have been allocated based upon the temporary differences between the carrying amounts of the respective assets and liabilities of the applicable entities. The condensed consolidating financial statements below should be read in conjunction with the consolidated financial statements of the Company. Condensed Consolidating Balance Sheet March 31, 2020 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and ASSETS Current assets: Cash and cash equivalents $ — $ 12 $ — $ 1,028 $ 109 $ 304 $ — $ 1,453 Receivables, net — — — 479 1,309 776 — 2,564 Content rights and prepaid license fees, net — — — — 89 — — 89 Prepaid expenses and other current assets 2 11 14 151 222 120 — 520 Inter-company trade receivables, net — 33 — 295 — — (328) — Total current assets 2 56 14 1,953 1,729 1,200 (328) 4,626 Investment in and advances to subsidiaries 9,529 12,379 — 6,807 — — (28,715) — Noncurrent content rights, net — — — 800 1,948 1,008 — 3,756 Goodwill — — — 3,678 3,160 6,128 — 12,966 Intangible assets, net — — — 230 1,051 7,051 — 8,332 Equity method investments — — — 16 301 225 — 542 Other noncurrent assets, including property and equipment, net — 48 20 1,238 1,371 511 (20) 3,168 Total assets $ 9,531 $ 12,483 $ 34 $ 14,722 $ 9,560 $ 16,123 $ (29,063) $ 33,390 LIABILITIES AND EQUITY Current liabilities: Current portion of debt $ — $ 58 $ — $ 542 $ 7 $ — $ — $ 607 Other current liabilities 59 9 — 467 1,250 483 — 2,268 Inter-company trade payables, net — — — — 295 33 (328) — Total current liabilities 59 67 — 1,009 1,552 516 (328) 2,875 Noncurrent portion of debt — 77 — 15,190 — — — 15,267 Negative carrying amount in subsidiaries, net — — 2,921 — — 1,925 (4,846) — Other noncurrent liabilities 2 64 — 1,444 758 1,576 3,844 Total liabilities 61 208 2,921 17,643 2,310 4,017 (5,174) 21,986 Redeemable noncontrolling interests — — — — 442 — — 442 Total Discovery, Inc. stockholders' equity 9,470 12,275 (2,887) (2,921) 6,808 12,106 (25,381) 9,470 Noncontrolling interests — — — — — — 1,492 1,492 Total equity 9,470 12,275 (2,887) (2,921) 6,808 12,106 (23,889) 10,962 Total liabilities and equity $ 9,531 $ 12,483 $ 34 $ 14,722 $ 9,560 $ 16,123 $ (29,063) $ 33,390 Condensed Consolidating Balance Sheet December 31, 2019 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and ASSETS Current assets: Cash and cash equivalents $ — $ 60 $ — $ 801 $ 396 $ 295 $ — $ 1,552 Receivables, net — — — 456 1,372 805 — 2,633 Content rights, net — — — 3 539 37 — 579 Prepaid expenses and other current assets 3 4 20 72 212 142 — 453 Inter-company trade receivables, net — 34 — 324 — — (358) — Total current assets 3 98 20 1,656 2,519 1,279 (358) 5,217 Investment in and advances to subsidiaries 9,891 12,548 — 6,811 — — (29,250) — Noncurrent content rights, net — — — 760 1,357 1,012 — 3,129 Goodwill — — — 3,678 3,183 6,189 — 13,050 Intangible assets, net — — — 230 1,117 7,320 — 8,667 Equity method investments — — — 14 317 237 — 568 Other noncurrent assets, including property and equipment, net — 51 21 1,133 1,372 547 (20) 3,104 Total assets $ 9,894 $ 12,697 $ 41 $ 14,282 $ 9,865 $ 16,584 $ (29,628) $ 33,735 LIABILITIES AND EQUITY Current liabilities: Current portion of debt $ — $ 58 $ — $ 541 $ 10 $ — $ — $ 609 Other current liabilities — 7 — 547 1,482 594 — 2,630 Inter-company trade payables, net — — — — 324 34 (358) — Total current liabilities — 65 — 1,088 1,816 628 (358) 3,239 Noncurrent portion of debt — 77 — 14,733 — — — 14,810 Negative carrying amount in subsidiaries, net — — 2,739 — — 1,799 (4,538) — Other noncurrent liabilities 3 69 — 1,200 795 1,674 (21) 3,720 Total liabilities 3 211 2,739 17,021 2,611 4,101 (4,917) 21,769 Redeemable noncontrolling interests — — — — 442 — — 442 Total Discovery, Inc. stockholders’ equity (deficit) 9,891 12,486 (2,698) (2,739) 6,812 12,483 (26,344) 9,891 Noncontrolling interests — — — — — — 1,633 1,633 Total equity (deficit) 9,891 12,486 (2,698) (2,739) 6,812 12,483 (24,711) 11,524 Total liabilities and equity $ 9,894 $ 12,697 $ 41 $ 14,282 $ 9,865 $ 16,584 $ (29,628) $ 33,735 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2020 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Revenues $ — $ — $ — $ 533 $ 1,261 $ 898 $ (9) $ 2,683 Costs of revenues, excluding depreciation and amortization — — — 106 566 251 (5) 918 Selling, general and administrative 8 1 — 62 457 122 (5) 645 Depreciation and amortization — — — 12 81 233 — 326 Restructuring and other charges — — — 3 3 9 — 15 Total costs and expenses 8 1 — 183 1,107 615 (10) 1,904 Operating (loss) income (8) (1) — 350 154 283 1 779 Equity in earnings of subsidiaries 383 276 173 38 — 116 (986) — Interest expense, net — (1) — (151) (11) — — (163) Income (loss) from equity investees, net — — — 2 (29) 6 — (21) Other expense, net — (2) — (16) (36) (4) — (58) Income before income taxes 375 272 173 223 78 401 (985) 537 Income tax benefit (expense) 2 1 — (48) (41) (44) — (130) Net income 377 273 173 175 37 357 (985) 407 Net income attributable to noncontrolling interests — — — — — — (28) (28) Net income attributable to redeemable noncontrolling interests — — — — — — (2) (2) Net income available to Discovery, Inc. $ 377 $ 273 $ 173 $ 175 $ 37 $ 357 $ (1,015) $ 377 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2019 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Revenues $ — $ — $ — $ 507 $ 1,296 $ 911 $ (7) $ 2,707 Costs of revenues, excluding depreciation and amortization — — — 101 588 245 (4) 930 Selling, general and administrative 5 — — 69 425 129 (2) 626 Depreciation and amortization — — — 12 80 280 — 372 Restructuring and other charges — — — — 5 — — 5 Total costs and expenses 5 — — 182 1,098 654 (6) 1,933 Operating (loss) income (5) — — 325 198 257 (1) 774 Equity in earnings (loss) of subsidiaries 387 230 220 121 — 146 (1,104) — Interest expense, net — — — (175) (1) (6) — (182) Loss on extinguishment of debt — — — (5) — — — (5) Income (loss) from equity investees, net — — — 1 (2) 12 — 11 Other income (expense), net — 4 — (6) (20) (5) — (27) Income before income taxes 382 234 220 261 175 404 (1,105) 571 Income tax benefit (expense) 2 (1) — (41) (49) (64) — (153) Net income 384 233 220 220 126 340 (1,105) 418 Net income attributable to noncontrolling interests — — — — — — (29) (29) Net income attributable to redeemable noncontrolling interests — — — — — — (5) (5) Net income available to Discovery, Inc. $ 384 $ 233 $ 220 $ 220 $ 126 $ 340 $ (1,139) $ 384 Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended March 31, 2020 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Net income $ 377 $ 273 $ 173 $ 175 $ 37 $ 357 $ (985) $ 407 Other comprehensive (loss) income adjustments, net of tax: Currency translation (141) (160) 19 19 (4) (147) 273 (141) Derivatives (159) — (159) (159) (159) (106) 583 (159) Comprehensive income (loss) 77 113 33 35 (126) 104 (129) 107 Comprehensive income attributable to noncontrolling interests — — — — — — (28) (28) Comprehensive income attributable to redeemable noncontrolling interests — — — — — — (2) (2) Comprehensive income (loss) attributable to Discovery, Inc. $ 77 $ 113 $ 33 $ 35 $ (126) $ 104 $ (159) $ 77 Condensed Consolidating Statement of Comprehensive Income Three Months Ended March 31, 2019 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Net income $ 384 $ 233 $ 220 $ 220 $ 126 $ 340 $ (1,105) $ 418 Other comprehensive (loss) income adjustments, net of tax: Currency translation (69) (17) (52) (52) (35) (52) 208 (69) Derivatives (11) — (11) (11) (11) (7) 40 (11) Comprehensive income 304 216 157 157 80 281 (857) 338 Comprehensive income attributable to noncontrolling interests — — — — — — (29) (29) Comprehensive income attributable to redeemable noncontrolling interests — — — — — — (5) (5) Comprehensive income attributable to Discovery, Inc. $ 304 $ 216 $ 157 $ 157 $ 80 $ 281 $ (891) $ 304 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2020 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Operating Activities Cash provided by (used in) operating activities $ 54 $ (6) $ 6 $ (39) $ (12) $ 332 $ — $ 335 Investing Activities Investments in and advances to equity investments — — — (2) (39) (1) — (42) Purchases of property and equipment — — — (44) (52) (9) — (105) Inter-company distributions and other investing activities, net — — — 8 69 — — 77 Cash provided by (used in) investing activities — — — (38) (22) (10) — (70) Financing Activities Borrowings under revolving credit facility — — — 500 — — — 500 Repurchases of stock (527) — — — — — — (527) Distributions to noncontrolling interests and redeemable noncontrolling interests — — — — (2) (171) — (173) Inter-company contributions (distributions) and other financing activities, net 473 (42) (6) (115) (227) (142) — (59) Cash used in (provided by) financing activities (54) (42) (6) 385 (229) (313) — (259) Effect of exchange rate changes on cash, cash equivalents and restricted cash — — — — (24) — — (24) Net change in cash, cash equivalents, and restricted cash — (48) — 308 (287) 9 — (18) Cash, cash equivalents, and restricted cash, beginning of period — 60 — 801 396 295 — 1,552 Cash, cash equivalents, and restricted cash, end of period $ — $ 12 $ — $ 1,109 $ 109 $ 304 $ — $ 1,534 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2019 (in millions) Discovery Scripps Networks DCH DCL Non-Guarantor Other Non- Reclassifications Discovery and Operating Activities Cash provided by (used in) operating activities $ 15 $ — $ 10 $ (8) $ (22) $ 547 $ — $ 542 Investing Activities Business acquisitions, net of cash acquired — — — — (22) — — (22) Investments in and advances to equity method investees — — — — (34) — — (34) Purchases of property and equipment — — — (3) (33) (8) — (44) Inter-company distributions and other investing activities, net — — — 20 5 1 (20) 6 Cash provided by (used in) investing activities — — — 17 (84) (7) (20) (94) Financing Activities Principal repayments of debt, including discount payment — — — (453) — — — (453) Distributions to noncontrolling interests and redeemable noncontrolling interests — — — — (10) (153) — (163) Inter-company (distributions) contributions and other financing activities, net (15) (78) (10) 517 (30) (440) 20 (36) Cash (used in) provided by financing activities (15) (78) (10) 64 (40) (593) 20 (652) Effect of exchange rate changes on cash and cash equivalents — — — — (38) 1 — (37) Net change in cash and cash equivalents — (78) — 73 (184) (52) — (241) Cash and cash equivalents, beginning of period — 315 — 61 475 135 — 986 Cash and cash equivalents, end of period $ — $ 237 $ — $ 134 $ 291 $ 83 $ — $ 745 |