<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549-1004
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 8, 1999
Commission file number 1-977
CBS CORPORATION
(Exact name of registrant as
specified in its charter)
PENNSYLVANIA 25-0877540
(State or other jurisdiction (I.R.S. Employer
of incorporation) Identification Number)
51 WEST 52ND STREET, NEW YORK, NY 10019
(Address of principal executive offices; zip code)
(212) 975-4321
(Registrant's Telephone No., including area code)
<PAGE>
Item 5. Other Events
Pending Transaction
On September 6, 1999, Viacom Inc. and CBS Corporation entered into
an agreement and plan of merger providing for the merger of CBS and Viacom.
Pursuant to the Viacom/CBS merger agreement, each share of CBS common stock,
par value $1.00 per share, that is issued and outstanding immediately prior
to the effective time of the merger will be converted into the right to
receive 1.085 shares of Viacom non-voting Class B common stock. The merger
will be accounted for by the purchase method of accounting. The merger is
contingent upon, among other things, regulatory and Viacom and CBS
shareholder approval and is expected to close sometime during the first half
of 2000.
Financial Statements and Exhibits
(a) Financial Statements of Viacom
Viacom Inc. and Subsidiaries 1998 Annual Consolidated Financial
Statements and Notes Thereto:
(i) Report of Independent Accountants
(ii) Viacom Consolidated Statements of Operations for the years
ended December 31, 1998, 1997 and 1996
(iii) Viacom Consolidated Balance Sheets as of December 31, 1998 and
1997
(iv) Viacom Consolidated Statements of Cash Flows for the years
ended December 31, 1998, 1997 and 1996
(v) Viacom Consolidated Statements of Shareholders' Equity for the
years ended December 31, 1998, 1997 and 1996
(vi) Viacom Notes to Consolidated Financial Statements
(vii) Viacom Financial Statement Schedule II - Valuation and
Qualifying Accounts
Viacom Inc. and Subsidiaries June 30, 1999 Quarterly Consolidated
Financial Statements and Notes Thereto (unaudited):
(i) Unaudited Viacom Consolidated Statements of Operations for the
three months ended June 30, 1999 and 1998
(ii) Unaudited Viacom Consolidated Statements of Operations for the
six months ended June 30, 1999 and 1998
(iii) Unaudited Viacom Consolidated Balance Sheets as of June 30,
1999 and December 31, 1998
(iv) Unaudited Viacom Consolidated Statements of Cash Flows for the
six months ended June 30, 1999 and 1998
(v) Viacom Notes to Unaudited Consolidated Financial Statements
2
<PAGE>
VIACOM INC. AND SUBSIDIARIES
1998 ANNUAL CONSOLIDATED FINANCIAL STATEMENTS
AND NOTES THERETO
3
<PAGE>
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and
Shareholders of Viacom Inc.
In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of cash flows and of shareholders' equity
present fairly, in all material respects, the financial position of Viacom Inc.
and its subsidiaries (the "Company") at December 31, 1998 and 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles. In addition, in our opinion, the accompanying financial
statement schedule presents fairly, in all material respects, the information
set forth therein when read in conjunction with the related consolidated
financial statements. These financial statements and financial statement
schedule are the responsibility of the Company's management; our responsibility
is to express an opinion on these financial statements and financial statement
schedule based on our audits. We conducted our audits of these statements in
accordance with generally accepted auditing standards which require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion expressed
above.
PricewaterhouseCoopers LLP
New York, New York
February 8, 1999, except for the first paragraph of Note 2, which is as of
February 25, 1999
4
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
---------------------------------
1998 1997 1996
---------- ---------- ---------
<S> <C> <C> <C>
Revenues..................................................................... $ 12,096.1 $ 10,684.9 $ 9,683.9
Expenses:
Operating.................................................................. 8,506.3 7,476.3 6,340.2
Selling, general and administrative........................................ 2,060.9 1,750.6 1,442.0
Restructuring charge (Note 4).............................................. -- -- 50.2
Depreciation and amortization.............................................. 777.3 772.6 654.3
---------- ---------- ---------
Total expenses........................................................... 11,344.5 9,999.5 8,486.7
---------- ---------- ---------
Operating income............................................................. 751.6 685.4 1,197.2
Other income (expense):
Interest expense, net...................................................... (599.0) (750.9) (785.5)
Other items, net (Note 16)................................................. (15.3) 1,244.0 (1.6)
---------- ---------- ---------
Earnings from continuing operations before income taxes...................... 137.3 1,178.5 410.1
Provision for income taxes................................................... (138.7) (646.4) (243.3)
Equity in loss of affiliated companies, net of tax (Note 7).................. (41.4) (163.3) (13.3)
Minority interest............................................................ (0.7) 4.7 (1.3)
---------- ---------- ---------
Earnings (loss) from continuing operations................................... (43.5) 373.5 152.2
Discontinued operations (Note 3):
Earnings (loss), net of tax................................................ (54.1) 14.9 (62.0)
Net gain on dispositions, net of tax....................................... 49.9 405.2 1,157.7
---------- ---------- ---------
Net earnings (loss) before extraordinary loss................................ (47.7) 793.6 1,247.9
Extraordinary loss, net of tax (Note 17)..................................... (74.7) -- --
---------- ---------- ---------
Net earnings (loss).......................................................... (122.4) 793.6 1,247.9
Cumulative convertible preferred stock dividend requirement.................. (57.2) (60.0) (60.0)
Discount on repurchase of preferred stock (Note 10).......................... 30.0 -- --
---------- ---------- ---------
Net earnings (loss) attributable to common stock............................. $ (149.6) $ 733.6 $ 1,187.9
---------- ---------- ---------
---------- ---------- ---------
Basic earnings per common share:
Earnings (loss) from continuing operations................................. $ (.10) $ .44 $ .13
Net earnings (loss)........................................................ $ (.21) $ 1.04 $ 1.63
Diluted earnings per common share:
Earnings (loss) from continuing operations................................. $ (.10) $ .44 $ .13
Net earnings (loss)........................................................ $ (.21) $ 1.04 $ 1.62
Weighted average number of common shares:
Basic...................................................................... 708.7 705.8 728.0
Diluted.................................................................... 708.7 708.5 734.7
</TABLE>
See notes to consolidated financial statements.
5
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
DECEMBER 31,
--------------------
<S> <C> <C>
1998 1997
--------- ---------
ASSETS
Current Assets:
Cash and cash equivalents................................................................. $ 767.3 $ 292.3
Receivables, less allowances of $98.7 (1998) and $99.8 (1997)............................. 1,759.1 2,397.7
Inventory (Note 6)........................................................................ 468.7 934.8
Theatrical and television inventory (Note 6).............................................. 1,336.8 1,317.9
Other current assets...................................................................... 732.6 770.8
--------- ---------
Total current assets........................................................................ 5,064.5 5,713.5
--------- ---------
Property and Equipment:
Land...................................................................................... 458.5 452.2
Buildings................................................................................. 1,636.8 1,544.4
Capital leases............................................................................ 671.7 655.6
Equipment and other....................................................................... 1,770.0 1,668.0
--------- ---------
4,537.0 4,320.2
Less accumulated depreciation and amortization............................................ 1,457.5 1,122.5
--------- ---------
Net property and equipment.............................................................. 3,079.5 3,197.7
--------- ---------
Inventory (Note 6).......................................................................... 2,470.8 2,650.6
Intangibles, at amortized cost.............................................................. 11,557.3 14,699.6
Other assets................................................................................ 1,441.0 2,027.3
--------- ---------
$23,613.1 $28,288.7
--------- ---------
--------- ---------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable.......................................................................... $ 499.2 $ 699.7
Accrued expenses.......................................................................... 2,125.8 1,574.7
Deferred income........................................................................... 286.5 254.6
Accrued compensation...................................................................... 410.3 441.7
Participants' share, residuals and royalties payable...................................... 1,227.5 951.3
Program rights............................................................................ 179.6 197.7
Income tax payable........................................................................ 526.5 556.3
Current portion of long-term debt......................................................... 377.2 376.5
--------- ---------
Total current liabilities............................................................... 5,632.6 5,052.5
--------- ---------
Long-term debt (Note 8)..................................................................... 3,813.4 7,423.0
Other liabilities........................................................................... 2,117.5 2,429.6
Commitments and contingencies (Note 13)
Shareholders' Equity:
Convertible Preferred Stock, par value $.01 per share; 200.0 shares authorized; 12.0
(1998) and 24.0 (1997) shares issued and outstanding.................................... 600.0 1,200.0
Class A Common Stock, par value $.01 per share; 200.0 shares authorized; 141.6 (1998) and
140.7 (1997) shares issued.............................................................. 1.4 1.4
Class B Common Stock, par value $.01 per share; 1,000.0 shares authorized; 591.9 (1998)
and 581.1 (1997) shares issued.......................................................... 5.9 5.8
Additional paid-in capital................................................................ 10,574.7 10,329.5
Retained earnings......................................................................... 1,932.9 2,089.0
Accumulated other comprehensive loss (Note 1)............................................. (67.1) (12.6)
--------- ---------
13,047.8 13,613.1
Less treasury stock, at cost; 38.5 shares (1998) and 13.0 shares (1997)................... 998.2 229.5
--------- ---------
Total shareholders' equity.............................................................. 12,049.6 13,383.6
--------- ---------
$23,613.1 $28,288.7
--------- ---------
--------- ---------
</TABLE>
See notes to consolidated financial statements.
6
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN MILLIONS)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Operating Activities:
Net earnings (loss)............................................................. $ (122.4) $ 793.6 $ 1,247.9
Adjustments to reconcile net earnings (loss) to net cash flow from operating
activities:
Net gain on dispositions........................................................ (49.9) (1,761.3) (1,157.7)
Depreciation and amortization................................................... 777.3 943.3 817.6
Restructuring charge............................................................ -- -- 88.9
Distribution from affiliated companies.......................................... 17.9 62.2 59.8
Gain on the sale of cost investments............................................ (118.9) -- --
Loss on redemption of debt...................................................... 126.6 -- --
Equity in loss of affiliated companies.......................................... 41.4 163.3 13.0
Amortization of deferred financing costs........................................ 16.1 33.6 31.2
Change in operating assets and liabilities:
Decrease (increase) in receivables............................................ 135.6 (251.3) (413.3)
Decrease (increase) in inventory and related programming liabilities, net..... 367.1 79.7 (443.0)
Decrease (increase) in prepublication costs, net.............................. 13.8 (21.4) (57.9)
Increase in prepaid expenses and other current assets......................... (119.7) (83.5) (40.0)
Decrease (increase) in unbilled receivables................................... 105.0 (53.3) (226.5)
Increase (decrease) in accounts payable and accrued expenses.................. 192.6 (7.6) 1.0
Increase (decrease) in income taxes payable and deferred income taxes, net.... (563.9) 455.6 38.5
Increase (decrease) in deferred income........................................ 7.4 (93.1) 122.6
Other, net.................................................................... 38.1 80.2 (11.6)
--------- --------- ---------
Net cash flow provided by operating activities.................................... 864.1 340.0 70.5
--------- --------- ---------
Investing activities:
Proceeds from dispositions...................................................... 4,950.1 3,014.9 1,838.1
Acquisitions, net of cash acquired.............................................. (126.4) (355.1) (299.8)
Capital expenditures............................................................ (603.5) (530.3) (598.6)
Investments in and advances to affiliated companies............................. (100.3) (300.4) (88.8)
Proceeds from sale of cost investment........................................... 167.3 -- --
Proceeds from sale of short-term investments.................................... 101.4 139.8 137.9
Purchases of short-term investments............................................. (151.6) (81.3) (149.2)
Other, net...................................................................... (18.6) 18.2 --
--------- --------- ---------
Net cash flow provided by investing activities.................................... 4,218.4 1,905.8 839.6
--------- --------- ---------
Financing activities:
Repayments of credit agreements, net............................................ (2,383.0) (2,092.3) (859.5)
Repayment of notes and debentures............................................... (869.3) -- (50.9)
Purchase of treasury stock and warrants......................................... (809.6) (9.8) (223.6)
Repurchase of Preferred Stock................................................... (564.0) -- --
Payment on capital lease obligations............................................ (110.7) (66.2) (48.9)
Payment of Preferred Stock dividends............................................ (64.8) (60.0) (60.0)
Proceeds from exercise of stock options and warrants............................ 182.8 69.6 95.1
Other, net...................................................................... 11.1 (3.8) (17.4)
--------- --------- ---------
Net cash flow used in financing activities........................................ (4,607.5) (2,162.5) (1,165.2)
--------- --------- ---------
Net increase (decrease) in cash and cash equivalents.............................. 475.0 83.3 (255.1)
Cash and cash equivalents at beginning of year.................................... 292.3 209.0 464.1
--------- --------- ---------
Cash and cash equivalents at end of year.......................................... $ 767.3 $ 292.3 $ 209.0
--------- --------- ---------
--------- --------- ---------
</TABLE>
See notes to consolidated financial statements.
7
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(IN MILLIONS)
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
----------------------------------------------------------------
1998 1997 1996
-------------------- -------------------- --------------------
<S> <C> <C> <C> <C> <C> <C>
SHARES AMOUNTS SHARES AMOUNTS SHARES AMOUNTS
--------- --------- --------- --------- --------- ---------
Convertible Preferred Stock:
Balance, beginning of year..................................... 24.0 $ 1,200.0 24.0 $ 1,200.0 24.0 $ 1,200.0
Repurchase of Preferred Stock.................................. 12.0 600.0 -- -- -- --
--------- --------- --------- --------- --------- ---------
Balance, end of year........................................... 12.0 600.0 24.0 $ 1,200.0 24.0 $ 1,200.0
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
Class A Common Stock:
Balance, beginning of year..................................... 140.7 $ 1.4 140.2 $ 1.4 150.2 $ 1.5
Exercise of stock options and warrants......................... .9 -- .5 -- .8 --
Cable split-off................................................ -- -- -- -- (10.8) (.1)
--------- --------- --------- --------- --------- ---------
Balance, end of year........................................... 141.6 $ 1.4 140.7 $ 1.4 140.2 $ 1.4
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
Class B Common Stock:
Balance, beginning of year..................................... 581.1 $ 5.8 576.4 $ 5.8 589.2 $ 5.9
Exercise of stock options and warrants......................... 10.8 .1 4.7 -- 7.0 .1
Cable split-off................................................ -- -- -- -- (19.8) (.2)
--------- --------- --------- --------- --------- ---------
Balance, end of year........................................... 591.9 $ 5.9 581.1 $ 5.8 576.4 $ 5.8
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
Additional Paid-In Capital:
Balance, beginning of year..................................... $10,329.5 $10,238.5 $10,723.2
Exercise of stock options and warrants, net of tax benefit..... 280.1 94.9 157.4
Cable split-off................................................ -- -- (625.5)
Warrants repurchased........................................... (34.9) (3.9) (16.6)
--------- --------- ---------
Balance, end of year........................................... $10,574.7 $10,329.5 $10,238.5
--------- --------- ---------
--------- --------- ---------
Retained Earnings:
Balance, beginning of year..................................... $ 2,089.0 $ 1,358.6 $ 173.1
Net earnings (loss)............................................ (122.4) 793.6 1,247.9
Preferred stock dividend requirement........................... (57.2) (60.0) (60.0)
Discount on repurchase of Preferred Stock...................... 30.0 -- --
Comprehensive income reclassification.......................... -- (3.2) (2.4)
Exercise of stock options...................................... (6.5) -- --
--------- --------- ---------
Balance, end of year........................................... $ 1,932.9 $ 2,089.0 $ 1,358.6
--------- --------- ---------
--------- --------- ---------
Accumulated Other Comprehensive Income (Loss):
Balance, beginning of year..................................... $ (12.6) $ 5.9 $ (11.9)
Other comprehensive income (loss).............................. (54.5) (18.5) 17.8
--------- --------- ---------
Balance, end of year........................................... $ (67.1) $ (12.6) $ 5.9
--------- --------- ---------
--------- --------- ---------
Treasury Stock, at cost:
Balance, beginning of year..................................... 13.0 $ (229.5) 12.5 $ (223.6) -- $ --
Class A Common Stock repurchased............................... -- -- -- -- 1.3 (22.9)
Class B Common Stock repurchased............................... 26.2 (787.0) .5 (5.9) 11.2 (200.7)
Exercise of stock options...................................... (.7) 18.3 -- -- -- --
--------- --------- --------- --------- --------- ---------
Balance, end of year........................................... 38.5 $ (998.2) 13.0 $ (229.5) 12.5 $ (223.6)
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
Total Shareholders' Equity..................................... $12,049.6 $13,383.6 $12,586.6
--------- --------- ---------
--------- --------- ---------
Comprehensive Income (Loss)(Note 1):
Net earnings (loss)............................................ $ (122.4) $ 793.6 $ 1,247.9
Other comprehensive income (loss).............................. (54.5) (18.5) 17.8
--------- --------- ---------
Total Comprehensive Income (Loss).............................. $ (176.9) $ 775.1 $ 1,265.7
--------- --------- ---------
--------- --------- ---------
</TABLE>
See notes to consolidated financial statements.
8
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
1) DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION--Viacom Inc. and its subsidiaries (the "Company") is a
diversified entertainment company with operations in the six segments described
below. These operating segments have been determined in accordance with the
Company's internal management structure, which is organized based on products
and services. In accordance with Statement of Financial Accounting Standards
("SFAS") 131, "Disclosures about Segments of an Enterprise and Related
Information", certain similar operating segments have been aggregated. See Note
3 regarding the presentation of discontinued operations. See Note 14 regarding
the relative contribution to revenues and operating results of each of the
following operating segments:
NETWORKS
MTV Networks owns and operates advertiser-supported basic cable television
program services, and Showtime Networks Inc. owns and operates premium
subscription cable television program services.
ENTERTAINMENT
Paramount Pictures: 1) produces, acquires, finances and distributes feature
motion pictures, normally for exhibition in U.S. and foreign theaters followed
by videocassettes and discs, pay-per-view television, premium subscription
television, network television, basic cable television and syndicated television
exploitation; 2) produces, acquires and distributes series, mini-series,
specials and made-for-television movies initially for network television,
first-run syndication and basic cable television, and subsequently for
syndication; 3) operates movie theaters; 4) acquires and exploits a library of
music copyrights to various musical works, including songs, scores and cues; and
5) owns and operates 17 television stations and operates 2 stations pursuant to
local marketing agreements.
Spelling Entertainment Group Inc. ("Spelling") is a producer and distributor
of television series, mini-series and made-for-television movies.
VIDEO
Blockbuster Video operates and franchises videocassette rental and retail
sales stores throughout the United States and internationally.
PARKS
Paramount Parks owns and operates five regional theme parks and a themed
attraction in the United States and Canada.
PUBLISHING
Simon & Schuster publishes and distributes consumer hardcover books, trade
paperbacks, mass-market paperbacks, children's books, audiobooks, electronic
books and CD-ROM products in the United States and internationally.
ONLINE
Viacom online services provides online music and children destinations
featuring entertainment, information, community tools and e-commerce.
9
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
USE OF ESTIMATES--The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could subsequently differ from those estimates.
PRINCIPLES OF CONSOLIDATION--The consolidated financial statements include
the accounts of the Company and investments of more than 50% in subsidiaries and
other entities. Investments in affiliated companies over which the Company has a
significant influence or ownership of more than 20% but less than or equal to
50% are accounted for under the equity method. Investments of 20% or less are
accounted for under the cost method. All significant intercompany transactions
have been eliminated.
CASH EQUIVALENTS--Cash equivalents are defined as short-term (three months
or less) highly liquid investments.
INVENTORIES--Inventories related to theatrical and television product (which
include direct production costs, production overhead, acquisition costs, prints
and certain exploitation costs) are stated at the lower of amortized cost or net
realizable value. Inventories are amortized, and liabilities for residuals and
participations are accrued, on an individual product basis based on the
proportion that current revenues bear to the estimated remaining total lifetime
revenues. Estimates for initial domestic syndication and basic cable revenues
are not included in the estimated lifetime revenues of network series until such
sales are probable. Estimates of total lifetime revenues and expenses are
periodically reviewed. The costs of feature and television films are classified
as current assets to the extent such costs are expected to be recovered through
their respective primary markets, with the remainder classified as non-current.
A portion of the cost to acquire Paramount and Spelling was allocated to
theatrical and television inventories based upon estimated revenues from certain
films less related costs of distribution and a reasonable profit allowance for
the selling effort. The cost allocated to films is being amortized over their
estimated economic lives not to exceed 20 years.
The Company estimates that approximately 70% of unamortized film costs
(including amounts allocated under purchase accounting) at December 31, 1998
will be amortized within the next three years.
Inventories related to base stock videocassettes (generally less than five
copies per title for each store) are recorded at cost and a portion of these
costs are amortized on an accelerated basis over three months, generally to $8
per unit, with the remaining base stock videocassette costs amortized on a
straight-line basis over 33 months to an estimated $4 salvage value. The cost of
non-base stock videocassettes (generally greater than four copies per title for
each store) is amortized on an accelerated basis over three months to an
estimated $4 salvage value. Video games are amortized on an accelerated basis
over a 12 month period to an estimated $10 salvage value (See Note 4).
PROGRAM RIGHTS--The Company acquires rights to exhibit programming on its
broadcast stations or cable networks. The costs incurred in acquiring programs
are capitalized and amortized over the license period. Program rights and the
related liabilities are recorded at the gross amount of the liabilities when the
license period has begun, the cost of the program is determinable, and the
program is accepted and available for airing.
PROPERTY AND EQUIPMENT--Property and equipment is stated at cost.
Depreciation is computed principally by the straight-line method over estimated
useful lives ranging from 3 to 40 years. Depreciation expense, including
capitalized lease amortization, was $441.8 million (1998), $447.2 million (1997)
and $331.1 million (1996).
10
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Property and equipment includes capital leases of $399.0 million and $463.1
million as of December 31, 1998 and December 31, 1997, respectively, net of
accumulated amortization of $272.7 million and $192.5 million, respectively.
Amortization expense related to capital leases was $62.6 million (1998), $58.4
million (1997) and $63.0 million (1996).
In 1996, the Company adopted SFAS 121 "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" ("SFAS 121").
SFAS 121 requires that the Company assess long-lived assets and certain
identifiable intangibles for impairment whenever there is an indication that the
carrying amount of the asset may not be recoverable. Recoverability of these
assets is determined by comparing the forecasted undiscounted cash flows
generated by those assets to the assets' net carrying value. The amount of
impairment loss, if any, will generally be measured by the difference between
the net book value of the assets and the estimated fair value of the related
assets. The adoption of SFAS 121 did not have a significant effect on the
consolidated financial position or results of operations.
INTANGIBLE ASSETS--Intangible assets, which primarily consist of the cost of
acquired businesses in excess of the fair value of tangible assets and
liabilities acquired ("goodwill"), are generally amortized by the straight-line
method over estimated useful lives of up to 40 years. The Company evaluates the
amortization period of intangibles on an ongoing basis in light of changes in
any business conditions, events or circumstances that may indicate the potential
impairment of intangible assets. Accumulated amortization of intangible assets
was $1.6 billion at December 31, 1998 and 1997.
REVENUE RECOGNITION--Subscriber fees for Networks are recognized in the
period the service is provided. Advertising revenues for Networks are recognized
in the period during which the spots are aired. Video segment revenues are
recognized at the time of rental or sale. The publishing segment recognizes
revenue when merchandise is shipped.
Theatrical revenues from domestic and foreign markets are recognized as
films are exhibited; revenues from the sale of videocassettes and discs are
recognized upon availability of sale to the public; and revenues from all
television sources are recognized upon availability of the film for telecast. On
average, the length of the initial revenue cycle for feature films approximates
four to seven years.
Television series initially produced for the networks and first-run
syndication are generally licensed to domestic and foreign markets concurrently.
The more successful series are later syndicated in domestic markets and in
certain foreign markets. The length of the revenue cycle for television series
will vary depending on the number of seasons a series remains in active
production. Revenues arising from television license agreements are recognized
in the period that the films or television series are available for telecast and
therefore may cause fluctuation in operating results.
INTEREST--Costs associated with the refinancing or issuance of debt, as well
as with debt discount, are expensed as interest over the term of the related
debt. The Company enters into interest rate exchange agreements; the amount to
be paid or received under such agreements is accrued as interest rates change
and is recognized over the life of the agreements as an adjustment to interest
expense. Amounts paid for purchased interest rate cap agreements are amortized
as interest expense over the term of the agreement.
FOREIGN CURRENCY TRANSLATION AND TRANSACTIONS--The Company's foreign
subsidiaries' assets and liabilities are translated at exchange rates in effect
at the balance sheet date, while results of operations are translated at average
exchange rates for the respective periods. The resulting translation gains or
losses are included as a separate component of shareholders' equity in
Accumulated Other Comprehensive Income. Foreign currency transaction gains and
losses have been included in "other items, net", and have not been material in
any of the years presented.
11
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
PROVISION FOR DOUBTFUL ACCOUNTS--The provision for doubtful accounts charged
to expense was $29.5 million (1998), $83.1 million (1997) and $55.1 million
(1996).
NET EARNINGS (LOSS) PER COMMON SHARE--Basic earnings per share is based upon
the net earnings applicable to common shares after preferred dividend
requirements and upon the weighted average number of common shares outstanding
during the period. Diluted earnings per share reflects the effect of the assumed
conversions of convertible securities and exercise of stock options only in the
periods in which such effect would have been dilutive.
In December 1998, the Company repurchased 12 million shares of its
convertible preferred stock. The preferred stock had a cumulative cash dividend
of $30 million per year.
For each of the full years presented, the effect of the assumed conversion
of preferred stock is antidilutive and therefore, not reflected in diluted net
earnings per common share. Prior period amounts have been adjusted to reflect
the effect of the 2-for-1 stock split (See Note 2). The numerator used in the
calculation of both basic and diluted EPS for each respective year reflects
earnings from continuing operations less preferred stock dividends of $57.2
million for 1998 and $60 million for both 1997 and 1996 plus the discount on
repurchase of preferred stock of $30 million for 1998. The table below presents
a reconciliation of weighted average shares used in the calculation of basic and
diluted EPS:
<TABLE>
<CAPTION>
1998 1997 1996
--------- --------- ---------
<S> <C> <C> <C>
Weighted average shares for basic EPS................................ 708.7 705.8 728.0
Plus incremental shares for stock options............................ -- 2.7 6.7
--------- --------- ---------
Weighted average shares for diluted EPS.............................. 708.7 708.5 734.7
--------- --------- ---------
--------- --------- ---------
</TABLE>
COMPREHENSIVE INCOME (LOSS)--The Company adopted SFAS 130, "Reporting
Comprehensive Income", effective January 1, 1998. The components of accumulated
other comprehensive income (loss) were as follows:
<TABLE>
<CAPTION>
MINIMUM ACCUMULATED
UNREALIZED CUMULATIVE PENSION OTHER
GAIN (LOSS) TRANSLATION LIABILITY COMPREHENSIVE
ON SECURITIES ADJUSTMENTS ADJUSTMENT INCOME(LOSS)
--------------- ------------- ----------- ---------------
<S> <C> <C> <C> <C>
At December 31, 1995..................................... $ 2.0 $ (9.9) $ (4.0) $ (11.9)
Current period change.................................... 3.0 21.2 (6.4) 17.8
----- ------ ----------- ------
At December 31, 1996..................................... 5.0 11.3 (10.4) 5.9
Current period change.................................... 29.9 (50.4) 2.0 (18.5)
----- ------ ----------- ------
At December 31, 1997..................................... 34.9 (39.1) (8.4) (12.6)
Current period change.................................... (33.7) (19.0) (1.8) (54.5)
----- ------ ----------- ------
At December 31, 1998..................................... $ 1.2 $ (58.1) $ (10.2) $ (67.1)
----- ------ ----------- ------
----- ------ ----------- ------
</TABLE>
RECLASSIFICATIONS--Certain amounts reported for prior years have been
reclassified to conform with the current year's presentation.
RECENT PRONOUNCEMENTS--In April 1998, Statement of Position 98-5 "Reporting
on the Costs of Start-Up Activities" ("SOP 98-5") was issued. SOP 98-5 provides
guidance on the financial reporting of start-up costs and organization costs.
The SOP is effective for financial statements for fiscal years beginning after
12
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
December 15, 1998. The Company does not anticipate that the adoption of this
statement will have a material effect on its financial statements.
In June 1998, the FASB issued SFAS 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133"), effective for fiscal years
beginning after June 15, 1999. The Company anticipates that due to its limited
use of derivative instruments, the adoption of SFAS 133 will not have a material
effect on its financial statements.
In October 1998, the FASB released an exposure draft of the proposed
statement on "Rescission of FASB Statement No. 53, Financial Reporting by
Producers and Distributors of Motion Picture Films," ("SFAS 53"). An entity that
previously was subject to the requirements of SFAS 53 would follow the guidance
in a proposed Statement of Position, "Accounting by Producers and Distributors
of Films." This proposed Statement of Position would be effective for financial
statements for fiscal years beginning after December 15, 1999 and could have a
significant impact on the Company's results of operations and financial position
depending on its final outcome. The Company has not concluded on its impact
given the preliminary stages of the proposed Statement of Position.
2) SUBSEQUENT EVENTS
On February 25, 1999, the Board of Directors of the Company declared a
2-for-1 common stock split, to be effected in the form of a dividend. The
additional shares will be issued on March 31, 1999 to shareholders of record on
March 15, 1999. All common share and per share amounts have been adjusted to
reflect the stock split for all periods presented (See Note 10).
On January 5, 1999, the Company repurchased the remaining 12 million shares
of its convertible preferred stock from Bell Atlantic Corporation for $612
million in cash.
3) DISCONTINUED OPERATIONS
In accordance with Accounting Principles Board Opinion ("APB") 30,
"Reporting the Results of Operations--Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions", the Company has presented the following lines of
business as discontinued operations: its educational, professional and reference
publishing businesses ("Non-Consumer Publishing"), its music retail stores,
interactive game businesses, Viacom Radio Stations and Viacom Cable.
On November 27, 1998, the Company completed the sale of Non-Consumer
Publishing to Pearson plc for approximately $4.6 billion in cash plus
approximately $92 million related to changes in net assets, which is subject to
change based upon final determination of net assets. Viacom retained its
consumer publishing operations, including the Simon & Schuster name. As a result
of the sale, the Company recorded a net gain on the transaction of $65.5
million.
On October 26, 1998, the Company completed the sale of its music retail
stores to Wherehouse Entertainment, Inc. for approximately $115 million in cash
before adjustments for changes in working capital and recorded a net loss on the
transaction of $138.5 million. The Company had previously closed the remaining
music stores that were not part of the transaction.
On February 19, 1997, the Company adopted a plan to dispose of its
interactive game businesses, including Viacom New Media, the operations of which
were terminated in 1997. On that same date, the Board of Directors of Spelling
approved a formal plan to dispose of Virgin Interactive Entertainment
13
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Limited ("Virgin"). Accordingly, the interactive game businesses were presented
as discontinued operations. On September 4, 1998, Spelling completed the sale of
substantially all of the development operations of Virgin to Electronic Arts
Inc. for $122.5 million in cash. In addition, on November 10, 1998, Spelling
completed the sale of all non-U.S. operations of Virgin to an investor group.
For the year ended December 31, 1997, the revenues and operating losses of
the interactive game businesses were $241.3 million and $43.5 million,
respectively. These losses were provided for in the estimated loss on disposal
of $159.3 million, net of minority interest, which included a provision for
future operating losses of approximately $44.0 million, net of minority
interest, as of December 31, 1996. In the fourth quarter of 1997, an estimated
loss of $32.0 million, net of minority interest, was recorded, reflecting
anticipated future operating losses and cash funding requirements through
completion of the disposition.
On July 2, 1997, the Company completed the sale of Viacom Radio Stations to
Chancellor Media Corp. for approximately $1.1 billion in cash. As a result of
the sale, the Company realized a gain on disposition of approximately $416.4
million, net of tax, in the third quarter of 1997.
On July 31, 1996, the Company completed the split-off of its Cable segment
pursuant to an exchange offer and related transactions. As a result, the Company
realized a gain of approximately $1.3 billion, reduced its debt and retired
approximately 4.1% of the Company's then total outstanding common shares.
For the year ended December 31, 1998, the net gain on dispositions of $49.9
million includes the gain from the sale of Non-Consumer Publishing of $65.5
million, net of tax, a tax benefit related to the sale of Virgin of $134.0
million and the reversal of cable split-off reserves that were no longer
required, partially offset by the loss on the sale of the Company's music retail
stores of $138.5 million, net of tax, and additional reserves of $20.3 million,
net of minority interest, which provided for Virgin's operating losses through
its disposition.
For the year ended December 31, 1997, the net gain on dispositions of $405.2
million includes approximately $416.4 million, net of tax, for the Viacom Radio
Stations sale, a net reversal of approximately $20.8 million principally of
Cable split-off reserves that were no longer required partially offset by a
reserve of $32.0 million, net of minority interest, for anticipated additional
losses associated with the operations of Virgin through disposition.
For the year ended December 31, 1996, the net gain on dispositions of
approximately $1.2 billion includes the Cable gain of approximately $1.3 billion
and the Company's estimated loss on disposal of its interactive game businesses
of $159.3 million.
Basic earnings (loss) per share for discontinued operations was ($0.01),
$0.60 and $1.50 for 1998, 1997 and 1996, respectively. Diluted earnings (loss)
per share for discontinued operations was $(0.01), $0.60 and $1.49 for 1998,
1997 and 1996, respectively.
14
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Summarized financial data of discontinued operations are as follows:
RESULTS OF DISCONTINUED OPERATIONS:
<TABLE>
<CAPTION>
NON-CONSUMER
PUBLISHING MUSIC RADIO CABLE INTERACTIVE TOTAL
-------------- --------- --------- --------- ----------- ---------
<S> <C> <C> <C> <C> <C> <C>
FOR THE YEAR ENDED DECEMBER 31, 1998(1)(2)
Revenues............................................ $ 1,718.0 $ 293.5 -- -- -- $ 2,011.5
Loss from operations before income taxes............ (15.2) (20.9) -- -- -- (36.1)
Benefit (provision) for income taxes................ (26.0) 8.0 -- -- -- (18.0)
Net loss............................................ (41.2) (12.9) -- -- -- (54.1)
FOR THE YEAR ENDED DECEMBER 31, 1997(3)
Revenues............................................ $ 1,915.5 $ 605.7 $ 57.1 -- -- $ 2,578.3
Earnings (loss) from operations before income
taxes............................................. 144.5 (100.3) 24.5 -- -- 68.7
Benefit (provision) for income taxes................ (80.8) 37.6 (10.6) -- -- (53.8)
Net earnings (loss)................................. 63.7 (62.7) 13.9 -- -- 14.9
FOR THE YEAR ENDED DECEMBER 31, 1996(4)
Revenues............................................ $ 1,784.1 $ 616.2 $ 113.5 $ 236.9 $ 268.7 $ 3,019.4
Earnings (loss) from operations before income
taxes............................................. 157.8 (87.4) 36.3 50.5 (157.6) (0.4)
Benefit (provision) for income taxes................ (85.0) 32.8 (16.1) (21.5) (1.2) (91.0)
Net earnings (loss)................................. 73.1 (54.6) 20.2 28.3 (129.0) (62.0)
</TABLE>
<TABLE>
<CAPTION>
AT DECEMBER 31, 1997
--------------------
<S> <C>
FINANCIAL POSITION(5):
Current assets.............................................................................. $ 114.9
Net property and equipment.................................................................. 14.5
Other assets................................................................................ 153.1
Total liabilities........................................................................... (293.0)
-------
Net liabilities of discontinued operations.................................................. $ (10.5)
-------
-------
</TABLE>
- ------------------------
(1) Results of operations reflect Non-Consumer Publishing for the period January
1 through November 26, 1998.
(2) Results of operations reflect the music retail stores for the period January
1 through August 10, 1998.
(3) Results of operations include Radio for the six months ended June 30, 1997.
Results of operations of Interactive for 1997 were provided for in the prior
year's estimated loss on disposal.
(4) Results of operations include Cable for the six months ended June 30, 1996.
(5) Reflects financial position of Interactive at December 31, 1997.
The provisions for income taxes of $18.0 million for 1998 and $53.8 million
for 1997 represent effective tax rates of (49.9%) and 78.3%, respectively. The
effective tax rate for 1996 is not meaningful. The differences between the
effective tax rates and the statutory federal tax rate of 35% principally relate
to certain non-deductible expenses, the allocation of nondeductible goodwill
amortization, state and local taxes and, for 1996, the provision of valuation
allowances attributable to net operating losses of Virgin.
15
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
4) CHANGE IN ACCOUNTING METHOD AND OTHER CHARGES
Effective April 1, 1998, Blockbuster adopted an accelerated method of
amortizing videocassette and game rental inventory. Blockbuster has adopted this
new method of amortization because it has implemented a new business model,
including revenue sharing agreements with Hollywood studios, which has
dramatically increased the number of videocassettes in the stores and is
satisfying consumer demand over a shorter period of time. Revenue sharing allows
Blockbuster to purchase videocassettes at a lower product cost than the
traditional buying arrangements, with a percentage of the net rental revenues
shared with the studios over a contractually determined period of time. As the
new business model results in a greater proportion of rental revenue over a
shorter period of time, Blockbuster has changed its method of amortizing rental
inventory in order to more closely match expenses in proportion with the
anticipated revenues to be generated therefrom.
Pursuant to the new accounting method, the Company records base stock
videocassettes (generally less than five copies per title for each store) at
cost and amortizes a portion of these costs on an accelerated basis over three
months, generally to $8 per unit, with the remaining base stock videocassette
costs amortized on a straight-line basis over 33 months to an estimated $4
salvage value. The cost of non-base stock videocassettes (generally greater than
four copies per title for each store) is amortized on an accelerated basis over
three months to an estimated $4 salvage value. Video games are amortized on an
accelerated basis over a 12 month period to an estimated $10 salvage value.
Revenue sharing payments are expensed when revenues are earned pursuant to the
applicable contractual arrangements.
The new method of accounting has been applied to rental inventory held as of
April 1, 1998. The adoption of the new method of amortization has been accounted
for as a change in accounting estimate effected by a change in accounting
principle. The Company recorded a pre-tax charge of $436.7 million to operating
expenses in the second quarter of 1998. Approximately $424.3 million of the
charge represents an adjustment to the carrying value of the rental tapes due to
the new method of accounting and approximately $12.4 million represents a
write-down of retail inventory.
The Company believes that the new amortization method developed for
Blockbuster's new business model will result in a better matching of revenue and
expense recognition. Under the new model, operating expense attributable to
videocassettes is comprised of revenue sharing payments, which are expensed when
earned, and amortization of product costs. The calculation of the change in
operating expense attributable to videocassettes and games for the twelve months
ended December 31, 1998 would not be meaningful because the method of accounting
applied prior to April 1, 1998 did not contemplate the new business model.
Prior to April 1, 1998, videocassette rental inventory was recorded at cost
and amortized over its estimated economic life. Base stock videocassettes (1 to
4 copies per title for each store) were amortized over 36 months on a
straight-line basis. Non-base stock videocassettes (the fifth and succeeding
copies per title for each store) were amortized over six months on a
straight-line basis. Video game inventory was amortized on a straight-line basis
over a period of 12 to 24 months.
During the second quarter of 1997, Blockbuster shifted its strategic
emphasis from retailing a broad assortment of merchandise to focusing on its
core rental business. Rationalization of the retail product lines such as
sell-through video, confectionery items, literature, music and fashion
merchandise allowed the Company to devote more management time and attention, as
well as retail floor selling space, to its video and rental game business. In
addition, as part of its effort to improve the performance of its operations,
Blockbuster adopted a plan to close consistently underperforming stores
primarily located in the United
16
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Kingdom and Australia and to exit the German market. As a result, Blockbuster
recorded a pre-tax charge of $322.8 million which consisted of operating and
general and administrative expenses of approximately $247.5 million, as well as
depreciation expense attributable to the write-off of long-lived assets of $45.9
million and write-offs attributable to international joint ventures accounted
for under the equity method of $29.4 million. As a result of exiting the music
business, approximately $72.6 million of the charge has been presented as part
of discontinued operations. The remaining balance of the charge consisted
principally of $100.8 million for a reduction in the carrying value of excess
merchandise inventories, $69.6 million for the closing of underperforming stores
principally located in international markets, and $39.3 million recognized as
general and administrative expenses, primarily related to relocation costs
incurred in connection with the move of the Company's employees, corporate
offices and data center from Fort Lauderdale, Florida to Dallas, Texas.
The $69.6 million charge for the closing of underperforming stores is
comprised of a $41.8 million non-cash impairment charge associated with
long-lived assets and a $27.8 million charge for lease exit obligations. These
amounts have been recognized as depreciation expense and general and
administrative expense, respectively. Through December 31, 1998, the Company has
paid and charged approximately $12.8 million against the lease exit obligations.
During the fourth quarter of 1996, Blockbuster adopted a plan to abandon
certain music retail stores, relocate its headquarters from Fort Lauderdale to
Dallas and eliminate third party distributors domestically. As a result of such
plan, Blockbuster recognized a restructuring charge of approximately $88.9
million of which approximately $38.7 million related to Music retail stores
closings which is included as part of discontinued operations. Of the remaining
charge, $25.0 million reflects estimated severance benefits payable to
approximately 650 employees who had chosen not to relocate to Dallas, $11.6
million of other costs related to the disposition of its corporate headquarters
and $13.6 million for eliminating third party distributors.
The Company relocation to Dallas was completed during the second quarter of
1997. Through December 31, 1998, the Company paid and charged approximately
$25.0 million against the severance liability and approximately $11.4 million
against the Fort Lauderdale exit. In addition, as of December 31, 1998,
substantially all activities related to the music retail store closings have
been completed.
17
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
5) ACCOUNTS RECEIVABLE
As of December 31, 1998, the Company had an aggregate of $399.6 million
outstanding under revolving receivable securitization programs. Proceeds from
the sale of these receivables were used to reduce outstanding borrowings. The
resulting loss on the sale of receivables was not material to the Company's
financial position and results of operations.
6) INVENTORIES
Inventories consist of the following:
<TABLE>
<CAPTION>
DECEMBER 31,
--------------------
<S> <C> <C>
1998 1997
--------- ---------
Prerecorded videocassettes............................................. $ 381.9 $ 559.2
Videocassette rental inventory......................................... 404.1 722.8
Publishing:
Finished goods....................................................... 59.7 301.2
Work in process...................................................... 6.9 30.3
Materials and supplies............................................... 2.5 23.3
Other.................................................................. 17.7 20.6
--------- ---------
872.8 1,657.4
Less current portion................................................. 468.7 934.8
--------- ---------
$ 404.1 $ 722.6
--------- ---------
Theatrical and television inventory:
Theatrical and television productions:
Released........................................................... $ 1,800.4 $ 1,736.0
Completed, not released............................................ 35.9 17.8
In process and other............................................... 321.0 341.4
Program rights....................................................... 1,246.2 1,150.7
--------- ---------
3,403.5 3,245.9
Less current portion................................................. 1,336.8 1,317.9
--------- ---------
$ 2,066.7 $ 1,928.0
--------- ---------
Total Current Inventory................................................ $ 1,805.5 $ 2,252.7
--------- ---------
--------- ---------
Total Non-Current Inventory............................................ $ 2,470.8 $ 2,650.6
--------- ---------
--------- ---------
</TABLE>
7) INVESTMENTS IN AFFILIATED COMPANIES
The Company accounts for its investments in affiliated companies over which
the Company has significant influence or ownership of more than 20% but less
than or equal to 50%, under the equity method. Such investments principally
include but are not limited to the Company's interest in Comedy Central (50%
owned), United Paramount Network (50% owned) and United Cinemas International
(50% owned). Investments in affiliates are included as a component of other
assets.
18
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
The following is a summary of combined financial information which is based
on information provided by the equity investees.
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Results of operations:
Revenues................................................. $ 1,898.3 $ 2,324.9 $ 2,074.9
Operating income (loss).................................. (73.2) (142.5) 7.3
Net loss................................................. (115.4) (150.6) (28.2)
</TABLE>
<TABLE>
<CAPTION>
AT DECEMBER 31,
--------------------
<S> <C> <C>
1998 1997
--------- ---------
Financial position:
Current assets........................................................... $ 740.5 $ 866.6
Non-current assets....................................................... 781.2 616.7
Current liabilities...................................................... 694.9 788.1
Non-current liabilities.................................................. 451.8 366.0
Equity................................................................... 375.0 329.2
</TABLE>
The Company, through the normal course of business, is involved in
transactions with affiliated companies that have not been material in any of the
periods presented.
In 1998, equity in loss of affiliated companies, net of tax, principally
reflects the net operating loss of United Paramount Network ("UPN"), a 50%
interest which was acquired in January 1997, partially offset by the positive
results of Comedy Central. In 1997, the equity loss primarily reflects the net
operating loss of UPN and charges associated with international network ventures
partially offset by earnings from the Company's half-interest in USA Networks
which was sold on October 21, 1997.
19
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
8) BANK FINANCING AND DEBT
Long-term debt consists of the following:
<TABLE>
<CAPTION>
DECEMBER 31,
--------------------
<S> <C> <C>
1998 1997
--------- ---------
Notes payable to banks (a)................................................................. $ 848.3 $ 3,152.7
6.625% Senior Notes due 1998 (b)........................................................... -- 150.0
5.875% Senior Notes * due 2000, net of unamortized discount of $.2 (1998) and (1997)....... 149.8 149.8
7.5% Senior Notes * due 2002, net of unamortized discount of $1.3 (1998) and $1.7 (1997)... 248.7 248.3
6.75% Senior Notes due 2003, net of unamortized discount of $.2 (1998) and (1997).......... 349.8 349.8
7.75% Senior Notes due 2005, net of unamortized discount of $5.9 (1998) and $7.1 (1997).... 965.0 992.9
7.625% Senior Debentures due 2016, net of unamortized discount of $1.2 1998 and $1.3
(1997)................................................................................... 198.7 198.7
8.25% Senior Debentures * due 2022, net of unamortized discount of $2.6 (1998) and $2.7
(1997)................................................................................... 247.4 247.3
7.5% Senior Debentures * due 2023, net of unamortized discount of $.5...................... 149.5 149.5
9.125% Senior Subordinated Notes * due 1999 (c)............................................ -- 150.0
8.75%Senior Subordinated Reset Notes * due 2001 (d)........................................ -- 100.0
10.25% Senior Subordinated Notes * due 2001 (e)............................................ 36.3 200.0
7.0% Senior Subordinated Debentures * due 2003, net of unamortized discount of $36.0 (1997)
(f)...................................................................................... -- 195.5
8.0% Merger Debentures due 2006, net of unamortized discount of $44.1 (1998) and $98.9
(1997) (e)............................................................................... 475.2 971.4
Other Notes................................................................................ 20.5 16.6
Obligations under capital leases........................................................... 501.4 527.0
--------- ---------
4,190.6 7,799.5
Less current portion....................................................................... 377.2 376.5
--------- ---------
$ 3,813.4 $ 7,423.0
--------- ---------
--------- ---------
</TABLE>
- ------------------------
* Issues of Viacom International guaranteed by the Company.
(a) --Effective March 26, 1997, the Company and Viacom International
Inc. ("Viacom International") amended and restated the $6.489 billion and
$311 million Credit Agreements and the $1.8 billion Credit Agreement,
originally established in 1994, to provide for credit agreements of $6.4
billion (the "March 1997 Viacom Credit Agreement") and $100 million (the
"March 1997 Viacom International Credit Agreement," together with the March
1997 Viacom Credit Agreement, collectively the "March 1997 Credit
Agreements"). The March 1997 Credit Agreements increased commitments by $400
million, extended maturities and reduced pricing.
Effective December 23, 1997, the Company permanently reduced its commitments
under the March 1997 Credit Agreements by $1.0 billion.
20
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Certain proceeds from the disposition of Non-Consumer Publishing in November
of 1998 were used to reduce borrowings under the March 1997 Credit Agreements.
Effective June 30, 1997, certain financial covenants in the March 1997
Credit Agreements and the film financing credit agreement were amended to
provide the Company with increased financial flexibility.
The following is a summary description of the March 1997 Credit Agreements
as amended. The description does not purport to be complete and should be read
in conjunction with each of the credit agreements which have been filed as
exhibits and are incorporated by reference herein.
The March 1997 Viacom Credit Agreement is comprised of (i) a $4.7 billion
senior unsecured reducing revolving loan maturing July 1, 2002 and (ii) a
$700 million term loan maturing April 1, 2002. The March 1997 Viacom
International Credit Agreement is comprised of a $100 million term loan
maturing July 1, 2002.
The Company guarantees the March 1997 Viacom International Credit
Agreement and notes and debentures issued by Viacom International. Viacom
International guarantees the March 1997 Viacom Credit Agreement and notes
and debentures issued by the Company.
The Company may prepay the loans and reduce commitments under the March
1997 Credit Agreements in whole or in part at any time.
The March 1997 Credit Agreements contain certain covenants which, among
other things, require that the Company maintain certain financial ratios and
impose on the Company and its subsidiaries certain limitations on
substantial asset sales and mergers with any other company in which the
Company is not the surviving entity.
The March 1997 Credit Agreements contain certain customary events of
default and provide that it is an event of default if NAI fails to own at
least 51% of the outstanding voting stock of the Company.
The interest rate on all loans made under the three facilities is based upon
Citibank, N.A.'s base rate or the London Interbank Offered Rate ("LIBOR") and is
affected by the Company's credit rating. At December 31, 1998, the LIBOR (upon
which the Company's borrowing rate was based) for borrowing periods of one month
and two months were each 5.09%. At December 31, 1997, LIBOR for borrowing
periods of one and two months were 5.72% and 5.75%, respectively.
The Company is required to pay a commitment fee based on the aggregate daily
unborrowed portion of the loan commitments. As of December 31, 1998, the Company
had $4.7 billion of available unborrowed loan commitments. The March 1997 Credit
Agreements do not require compensating balances.
On May 8, 1998, a subsidiary of the Company amended the 364-day film
financing credit agreement, guaranteed by Viacom International and the Company,
which extended the expiration date for one year, reduced pricing and decreased
the available credit by $109 million to $361 million.
(b) --On February 17, 1998, the Company retired all $150.0 million of
its outstanding 6.625% Senior Notes due 1998.
(c) --On February 15, 1998, the Company redeemed all $150.0 million of
Viacom International's outstanding 9.125% Senior Subordinated Notes due
1999, at a redemption price equal to 101.3% of the principal amount.
21
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
(d) --On May 15, 1998, the Company redeemed all $100.0 million of Viacom
International's outstanding 8.75% Senior Subordinated Reset Notes due 2001
at a redemption price equal to 101% of the principal amount.
(e) --During December 1998, the Company commenced the unconditional
tender offers to purchase for cash, all of its outstanding 8.0% Merger
Debentures due 2006 at a purchase price of 104% of the principal amount, and
to purchase Viacom International's outstanding 10.25% Senior Subordinated
Notes due 2001 at a purchase price of 112.925% of the principal amount. The
tender offer for the 8.0% Merger Debentures expired on January 4, 1999. The
offer for the 10.25% Senior Subordinated Notes expired December 30, 1998 and
$163.7 million of such notes were tendered. Through December 31, 1998,
$533.8 million of the 8% Merger Debentures were tendered and classified as
part of accrued liabilities as the settlement date occurred subsequent to
year end. In 1999, an additional $307.5 million of the 8.0% Merger
Debentures were tendered for a total principal amount of $841.3 million of
notes tendered.
In addition, the Company purchased $21.8 million of the 8.0% Merger
Debentures and $29.0 million of the 7.75% Senior Notes in open market
transactions during 1998.
(f) --On December 30, 1998, the Company redeemed all $231.5 million of
Viacom International's outstanding 7% Senior Subordinated Debentures due
2003 at a redemption price equal to 100% of the principal amount.
The Company filed a shelf registration statement with the Securities and
Exchange Commission registering debt securities, preferred stock and contingent
value rights of Viacom and guarantees of such debt securities by Viacom
International which may be issued for aggregate gross proceeds of $3.0 billion.
The registration statement was declared effective on May 10, 1995. The net
proceeds from the sale of the offered securities may be used by Viacom to repay,
redeem, repurchase or satisfy its obligations in respect of its outstanding
indebtedness or other securities; to make loans to its subsidiaries; for general
corporate purposes; or for such other purposes as may be specified in the
applicable Prospectus Supplement. The Company filed a post-effective amendment
to this registration statement on November 19, 1996. To date, the Company has
issued $1.55 billion of notes and debentures and has $1.45 billion remaining
availability under the shelf registration statement.
Interest costs incurred, interest income and capitalized interest are
summarized below:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Interest Incurred................................................ $ 622.3 $ 772.8 $ 823.9
Interest Income.................................................. 23.4 21.0 33.9
Capitalized Interest............................................. -- 1.0 4.5
</TABLE>
The Company's scheduled maturities of indebtedness through December 31,
2003, assuming full utilization of the March 1997 Credit Agreements, as amended,
are $1.2 billion (1999), $1.7 billion (2000), $1.8 billion (2001), $2.0 billion
(2002) and $350.0 million (2003). The Company's maturities of long-term debt
outstanding at December 31, 1998, excluding capital leases, are $327.9 million
(1999), $150.0 million (2000), $36.3 million (2001), $1.1 billion (2002) and
$350.0 million (2003). The Company has classified certain short-term
indebtedness as long-term debt based upon its intent and ability to refinance
such indebtedness on a long-term basis.
22
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
9) FINANCIAL INSTRUMENTS
The Company's carrying value of financial instruments approximates fair
value, except for differences with respect to the notes and debentures and
certain differences related to other financial instruments which are not
significant. The carrying value of the senior debt, senior subordinated debt and
subordinated debt is $2.8 billion and the fair value, which is estimated based
on quoted market prices, is approximately $3.0 billion.
The Company enters into foreign currency exchange contracts in order to
reduce its exposure to changes in foreign currency exchange rates that affect
the value of its firm commitments and certain anticipated foreign currency cash
flows. These contracts generally mature within the calendar year. The Company
does not enter into foreign currency contracts for speculative purposes. To
date, the contracts utilized have been purchased options, spots and forward
contracts. A spot or forward contract is an agreement between two parties to
exchange a specified amount of foreign currency, at a specified exchange rate on
a specified date. An option contract provides the right, but not the obligation,
to buy or sell currency at a fixed exchange rate on a future date. In 1998 the
foreign exchange contracts have principally been used to hedge the British
Pound, the Australian Dollar, the Japanese Yen, the Canadian Dollar, the
Singapore Dollar, the European Union's common currency (the "Euro") and the
European Currency Unit/British Pound relationship. At December 31, 1998, the
Company had outstanding contracts with a notional value of approximately $4.3
million which expire in 1999. Realized gains and losses on contracts that hedge
anticipated future cash flows are recognized in "other items, net" and were not
material in each of the periods. Option premiums are expensed at the inception
of the contract. Deferred gains and losses on foreign currency exchange
contracts as of December 31, 1998 were not material.
The Company continually monitors its positions with, and credit quality of,
the financial institutions which are counterparties to its financial
instruments. The Company is exposed to credit loss in the event of
nonperformance by the counterparties to the agreements. However, the Company
does not anticipate nonperformance by the counterparties. The Company's
receivables do not represent significant concentrations of credit risk at
December 31, 1998, due to the wide variety of customers, markets and geographic
areas to which the Company's products and services are sold.
10) SHAREHOLDERS' EQUITY
On February 25, 1999, the Company announced a 2-for-1 common stock split in
the form of a dividend with a record date of March 15, 1999 and a distribution
date of March 31, 1999. An amount equal to the par value of the shares issued
has been transferred from additional paid-in capital to the common stock
account. All common shares and per-share amounts have been adjusted to reflect
the stock split for all periods presented.
On December 2, 1998, as part of its repurchase program described below, the
Company repurchased 12 million shares of its convertible preferred stock, par
value $.01 per share, from Bell Atlantic Corporation for $564 million in cash.
On January 5, 1999, the Company repurchased the remaining 12 million shares of
its convertible preferred stock from Bell Atlantic Corporation for $612 million
in cash. The preferred stock had a cumulative cash dividend of $60 million per
year and was convertible into approximately 34.3 million shares of the Company's
Class B common stock.
On August 31, 1998, the Company initiated a repurchase program to acquire
one or more classes of the Company's equity securities. Through December 31,
1998, the Company had repurchased 12,000 shares of Class A Common Stock,
26,190,200 shares of Class B Common Stock, 5,502,000 Viacom Five-
23
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Year Warrants, expiring on July 7, 1999, and 12 million shares of its
convertible preferred stock for approximately $1.4 billion in the aggregate. On
February 10, 1999, the program was completed and the Company had repurchased a
total of 12,000 shares of Class A Common Stock 26,255,600 shares of Class B
Common Stock, 5,546,500 Viacom Five-Year warrants, expiring on July 7, 1999 and
24 million shares of its convertible preferred stock. The total repurchase
program approximated $2.0 billion. The cost of the acquired treasury stock has
been reflected separately as a reduction to shareholders' equity. The acquired
warrants have been canceled and the cost has been reflected as a reduction to
additional paid-in capital.
At December 31, 1998 and 1997, respectively, there were 6,090,822 and
11,522,695 outstanding Viacom Five-Year Warrants, expiring July 7, 1999 and at
December 31, 1996 there were 30,576,562 outstanding Viacom Three-Year Warrants,
which expired July 7, 1997. The decrease in the outstanding Viacom Five-Year
Warrants is attributable to the 1998 stock repurchase program.
During 1997, the Company completed its joint purchase program initially
established in September 1996 with NAI, for each to acquire up to $250 million,
or $500 million in total, of the Company's Class A Common Stock, Class B Common
Stock, and, as to the Company, Viacom Warrants. The Company repurchased
1,319,400 shares of Viacom Inc. Class A Common Stock, 11,632,600 shares of
Viacom Inc. Class B Common Stock and 6,824,590 Viacom Five-Year Warrants,
expiring on July 7, 1999, for approximately $250 million in the aggregate. The
cost of the acquired treasury stock has been reflected separately as a reduction
to shareholders' equity. The cost of the warrants has been reflected as a
reduction to additional paid-in-capital and such warrants have been cancelled.
As of December 31, 1997, NAI has separately acquired 2,564,400 shares of Viacom
Inc. Class A Common Stock and 11,204,000 shares of Viacom Inc. Class B Common
Stock pursuant to the joint purchase program for approximately $250 million,
raising its ownership to approximately 67% of Viacom Inc. Class A Common Stock
and approximately 28% of Class A and Class B Common Stock on a combined basis.
LONG-TERM INCENTIVE PLANS--The purpose of the Company's 1989, 1994 and 1997
Long-Term Incentive Plans (the "Plans") is to benefit and advance the interests
of the Company by rewarding certain key employees for their contributions to the
financial success of the Company and thereby motivating them to continue to make
such contributions in the future. The Plans provide for fixed grants of
equity-based interests pursuant to awards of phantom shares, stock options,
stock appreciation rights, restricted shares or other equity-based interests
("Awards"), and for subsequent payments of cash with respect to phantom shares
or stock appreciation rights based, subject to certain limits, on their
appreciation in value over stated periods of time. The stock options generally
vest over a four to six year period from the date of grant and expire 10 years
after the date of grant.
The stock options available for future grant are as follows:
<TABLE>
<S> <C>
December 31, 1996............................................... 40,701,682
December 31, 1997............................................... 26,753,956
December 31, 1998............................................... 14,849,484
</TABLE>
The Company has adopted the disclosure-only provisions of SFAS 123,
"Accounting for Stock-Based Compensation" ("SFAS 123"). In accordance with the
provisions of SFAS 123, the Company applies APB 25 "Accounting for Stock Issued
to Employees" and related interpretations in accounting for the Plans and
accordingly, does not recognize compensation expense for its stock option plans
because the Company typically does not issue options at exercise prices below
the market value at date of grant. Had compensation expense for its stock option
plans been determined based upon the fair value at the grant date for awards
consistent with the methodology prescribed by SFAS 123, the Company's
consolidated pre-tax
24
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
income would have decreased by $67.4 million ($40.5 million after tax or $.06
per basic and diluted common share), $36.3 million ($22.2 million after tax or
$.03 per basic and diluted common share) and $18.3 million ($11.0 million after
tax or $.02 per basic and diluted common share) in 1998, 1997 and 1996,
respectively. These pro forma effects may not be representative of future
amounts since the estimated fair value of stock options on the date of grant is
amortized to expense over the vesting period, and additional options may be
granted in future years.
The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option-pricing model with the following weighted-average
assumptions:
<TABLE>
<CAPTION>
1998 1997 1996
--------- --------- ---------
<S> <C> <C> <C>
Expected dividend yield(a)........................................... -- -- --
Expected stock price volatility...................................... 32.76% 31.74% 32.50%
Risk-free interest rate.............................................. 5.43% 6.04% 6.19%
Expected life of options (years)..................................... 6.0 6.0 6.0
</TABLE>
- ------------------------
(a) The Company has not declared any cash dividends on its common stock for any
of the periods presented and has no present intention of so doing.
The weighted-average fair value of each option as of the grant date was
$12.97, $6.58 and $8.14 in 1998, 1997 and 1996, respectively.
The following table summarizes the Company's stock option activity under the
various plans (all options and prices reflect the stock split):
<TABLE>
<CAPTION>
OPTIONS WEIGHTED-AVERAGE
OUTSTANDING EXERCISE PRICE
------------- -----------------
<S> <C> <C>
Balance at December 31, 1995................................. 37,136,642 $ 15.35
-------------
Granted.................................................... 12,527,600 18.75
Exercised.................................................. (7,677,298) 15.18
Canceled................................................... (2,695,930) 18.78
-------------
Balance at December 31, 1996................................. 39,291,014 16.23
-------------
Granted.................................................... 18,406,000 15.34
Exercised.................................................. (5,467,748) 14.40
Canceled................................................... (7,012,692) 18.24
-------------
Balance at December 31, 1997................................. 45,216,574 15.78
-------------
Granted.................................................... 13,576,420 30.53
Exercised.................................................. (12,077,298) 16.16
Canceled................................................... (1,802,390) 16.97
-------------
Balance at December 31, 1998................................. 44,913,306 20.09
-------------
-------------
</TABLE>
25
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
The following table summarizes information concerning currently outstanding
and exercisable stock options of the Company at December 31, 1998:
<TABLE>
<CAPTION>
OUTSTANDING EXERCISABLE
---------------------------------------------- -----------------------------
<S> <C> <C> <C> <C> <C>
REMAINING
RANGE OF CONTRACTUAL WEIGHTED-AVERAGE WEIGHTED-AVERAGE
EXERCISE PRICES OPTIONS LIFE (YEARS) EXERCISE PRICE OPTIONS EXERCISE PRICE
- ----------------- ------------ ------------- ----------------- ---------- -----------------
$10 to $15....... 1,017,994 3.4 $ 13.43 847,994 $ 13.20
15 to 20....... 27,705,974 7.7 16.49 5,906,282 17.66
20 to 25....... 1,304,000 6.8 22.55 809,998 22.72
25 to 30....... 759,178 5.0 27.08 700,868 27.23
30 to 35....... 13,498,420 9.6 30.59 -- --
3 to 25(a).... 359,384(a) 4.2 14.29 359,384 14.29
15 to 30(b).... 268,356(b) 4.0 23.51 268,356 23.51
------------ ----------
44,913,306.. 8,892,882
------------ ----------
------------ ----------
</TABLE>
- ------------------------
(a) Represents information for options assumed with the merger of Blockbuster.
(b) Represents information for options assumed with the merger of Paramount.
SHARES ISSUABLE UNDER EXERCISABLE STOCK OPTIONS:
<TABLE>
<S> <C>
December 31, 1996............................................... 22,486,440
December 31, 1997............................................... 14,795,698
December 31, 1998............................................... 8,892,882
</TABLE>
The Company has reserved a total of 85,694 shares of Viacom Inc. Class A
Common Stock and 57,033,736 shares of Viacom Inc. Class B Common Stock
principally for exercise of stock options and warrants.
SPELLING STOCK OPTION PLANS--Spelling currently has stock option plans under
which both incentive and nonqualified stock options have been granted to certain
key employees, consultants and directors. Options have generally been granted
with an exercise price equal to the fair market value of the underlying Common
Stock on the date of grant, although nonqualified options may be granted with an
exercise price not less than 50% of such fair market value. Each option is
granted subject to various terms and conditions established on the date of
grant, including vesting periods and expiration dates. The options typically
become exercisable at the rate of 20% or 25% annually, beginning one year after
the date of grant. Options expire no later than 10 years from their date of
grant.
The Spelling stock options available for future grant are as follows:
<TABLE>
<S> <C>
December 31, 1996.............................................. 5,094,251(a)
December 31, 1997.............................................. 3,030,838
December 31, 1998.............................................. 2,867,963
</TABLE>
- ------------------------
(a) Includes 1,360,866 shares available for grant under a plan which expired on
April 13, 1997.
26
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
The weighted average fair value of each option as of the grant date was
$2.91, $2.65 and $2.66 for 1998, 1997 and 1996, respectively. The fair value of
each Spelling option grant is estimated on the date of grant using the
Black-Scholes option-pricing model with the following weighted-average
assumptions:
<TABLE>
<CAPTION>
1998 1997 1996
--------- --------- ---------
<S> <C> <C> <C>
Expected dividend yield(a)..................................... -- -- --
Expected stock price volatility................................ 34.30% 30.91% 28.45%
Risk-free interest rate........................................ 4.91% 5.75% 6.60%
Expected life of options (years)............................... 6.2 5.2 4.8
</TABLE>
- ------------------------
(a) During 1998, 1997 and 1996, Spelling did not declare any cash dividends on
its common stock.
The following table summarizes Spelling's stock option activity:
<TABLE>
<CAPTION>
OPTIONS WEIGHTED-AVERAGE
OUTSTANDING EXERCISE PRICE
----------- -----------------
<S> <C> <C>
Balance at December 31, 1995.................................. 5,759,218 $ 7.72
-----------
Granted..................................................... 3,750,010 7.13
Exercised................................................... (841,943) 4.91
Canceled.................................................... (688,967) 7.02
-----------
Balance at December 31, 1996.................................. 7,978,318 7.80
-----------
Granted..................................................... 1,171,000 6.90
Exercised................................................... (362,008) 6.29
Canceled.................................................... (588,519) 8.90
-----------
Balance at December 31, 1997.................................. 8,198,791 7.66
-----------
Granted..................................................... 1,287,500 6.76
Exercised................................................... (671,279) 6.15
Canceled.................................................... (1,187,839) 8.06
-----------
Balance at December 31, 1998.................................. 7,627,173 7.58
-----------
-----------
</TABLE>
The following table summarizes Spelling's information concerning currently
outstanding and exercisable stock options at December 31, 1998:
<TABLE>
<CAPTION>
OUTSTANDING EXERCISABLE
------------------------------------------ -----------------------------
<S> <C> <C> <C> <C> <C>
REMAINING
CONTRACTUAL
RANGE OF LIFE WEIGHTED-AVERAGE WEIGHTED-AVERAGE
EXERCISE PRICES OPTIONS (YEARS) EXERCISE PRICE OPTIONS EXERCISE PRICE
- -------------------------------------- ---------- ----------- ----------------- ---------- -----------------
$ 5.25 to $ 5.75...................... 25,834 7.27 $ 5.69 8,959 $ 5.56
6.00 to 7.75...................... 5,942,717 7.48 6.83 2,309,842 6.61
7.88 to 9.88...................... 469,622 5.66 9.11 417,122 9.14
10.00 to 11.78...................... 1,189,000 5.86 10.75 1,179,000 10.75
---------- ----------- ------ ---------- ------
$ 5.25 to $11.78...................... 7,627,173 7.12 $ 7.58 3,914,923 $ 8.12
---------- ----------- ------ ---------- ------
---------- ----------- ------ ---------- ------
</TABLE>
27
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
SHARES ISSUABLE UNDER EXERCISABLE STOCK OPTIONS:
<TABLE>
<S> <C>
December 31, 1996................................................ 3,079,436
December 31, 1997................................................ 3,813,349
December 31, 1998................................................ 3,914,923
</TABLE>
Options related to employees of Virgin and included in the tables above are
875,010 shares granted for the year ended December 31, 1996. Also included are
120,276, 133,582 and 775,220 shares exercised, and 615,060, 184,269 and 149,921
shares terminated for the years ended December 31, 1998, 1997 and 1996,
respectively.
11) INCOME TAXES
Earnings from continuing operations before income taxes are attributable to
the following jurisdictions:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
United States.................................................. $ 74.1 $ 910.4 $ 152.6
Foreign........................................................ 63.2 268.1 257.5
--------- --------- ---------
Total.......................................................... $ 137.3 $ 1,178.5 $ 410.1
--------- --------- ---------
--------- --------- ---------
</TABLE>
Components of the provision for income taxes on earnings from continuing
operations before income taxes are as follows:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Current:
Federal........................................................ $ 151.0 $ 370.0 $ 155.9
State and local................................................ 34.9 115.1 27.7
Foreign........................................................ 50.9 24.5 76.6
--------- --------- ---------
236.8 509.6 260.2
Deferred......................................................... (98.1) 136.8 (16.9)
--------- --------- ---------
$ 138.7 $ 646.4 $ 243.3
--------- --------- ---------
--------- --------- ---------
</TABLE>
The earnings (loss) of affiliated companies accounted for under the equity
method are shown net of tax on the Company's Statements of Operations. The tax
provision (benefit) relating to earnings (loss) from equity investments in 1998,
1997 and 1996 are ($24.0) million, ($29.0) million and $14.9 million,
respectively, which represents an effective tax rate of 36.7%, 15.1% and 762.1%,
respectively.
The difference between the effective tax rates and the statutory U.S.
federal tax rate of 35% is principally due to the effect of non-deductible
goodwill amortization, state and local taxes and foreign losses for which no
benefit was provided. Excluding the non-deductible amortization of intangibles,
the annual effective tax rate on earnings from continuing operations before
income taxes would have been 31.8%, 44.1% and 35.7% for 1998, 1997 and 1996,
respectively. See Note 3 for tax benefits relating to the discontinued
operations. In addition to the amounts reflected in the table above, $55.1
million and $7.8
28
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
million of income tax benefit in 1998 and 1997, respectively, was recorded as a
component of shareholders' equity as a result of exercised stock options.
A reconciliation of the statutory U.S. federal tax rate to the Company's
effective tax rate on earnings from continuing operations before income taxes is
summarized as follows:
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Statutory U.S. federal tax rate.................................. 35.0% 35.0% 35.0%
State and local taxes, net of federal tax benefit................ 5.7 5.9 2.3
Effect of foreign operations..................................... (35.5) (0.6) (13.0)
Amortization of intangibles...................................... 86.3 9.7 27.1
Divestiture tax versus book...................................... (.5) -- 1.0
Other, net....................................................... 10.0 4.9 6.9
--------- --------- ---------
Effective tax rate on earnings from continuing operations before
income taxes................................................... 101.0% 54.9% 59.3%
--------- --------- ---------
--------- --------- ---------
</TABLE>
The following is a summary of the components of the deferred tax accounts:
<TABLE>
<CAPTION>
YEAR ENDED
DECEMBER 31,
--------------------
<S> <C> <C>
1998 1997
--------- ---------
Current deferred tax assets and (liabilities):
Recognition of revenue.................................................... $ 103.0 $ 76.7
Sales return and allowances............................................... 29.9 91.5
Publishing costs.......................................................... 15.2 15.6
Employee compensation and other payroll related expenses.................. 23.7 48.0
Other differences between tax and financial statement values.............. 7.1 4.5
--------- ---------
Gross current deferred net tax assets................................... 178.9 236.3
--------- ---------
Noncurrent deferred tax assets and (liabilities):
Depreciation/amortization of fixed assets and intangibles................. 45.0 (179.5)
Reserves including restructuring and relocation charges................... 260.3 296.7
Acquired net operating loss and tax credit carryforwards.................. 60.9 82.1
Amortization of discount on 8% Merger Debentures.......................... 60.4 61.3
Other differences between tax and financial statement values.............. 26.9 95.3
--------- ---------
Gross non-current deferred net tax assets............................... 453.5 355.9
--------- ---------
Valuation allowance....................................................... (88.3) (106.8)
--------- ---------
Total net deferred tax assets (liabilities)............................. $ 544.1 $ 485.4
--------- ---------
--------- ---------
</TABLE>
As of December 31, 1998 and December 31, 1997, the Company had total
deferred tax assets of $632.4 million and $771.7 million, respectively, and
total deferred tax liabilities of $179.5 million as of December 31, 1997. There
were no deferred tax liabilities as of December 31, 1998.
As of December 31, 1998, the Company had net operating loss carryforwards of
approximately $173.7 million which expire in various years from 1999 through
2012.
29
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
The 1998 and 1997 net deferred tax assets are reduced by a valuation
allowance of $88.3 million and $106.8 million, respectively, principally
relating to tax benefits of net operating losses which are not expected to be
recognized as a result of certain limitations applied where there is a change of
ownership.
The Company's share of the undistributed earnings of foreign subsidiaries
not included in its consolidated federal income tax return that could be subject
to additional income taxes if remitted, was approximately $1.5 billion at
December 31, 1998 and December 31, 1997. No provision has been recorded for the
U.S. or foreign taxes that could result from the remittance of such
undistributed earnings since the Company intends to reinvest these earnings
outside the United States indefinitely and it is not practicable to estimate the
amount of such taxes.
As of December 31, 1998, the Company owns approximately 80% of Spelling's
outstanding common stock and consolidates Spelling's results for tax purposes.
12) PENSION PLANS, OTHER POSTRETIREMENT BENEFITS AND POSTEMPLOYMENT BENEFITS
The Company and certain of its subsidiaries have non-contributory pension
plans covering specific groups of employees. Effective January 1, 1996, the
pension plans of Paramount were merged with the Company's pension plans. The
Pension Plan for Employees of PVI Transmission Inc. and Paramount Distribution
Inc. was merged with and into the Viacom Pension Plan effective December 31,
1996. The benefits for these plans are based primarily on an employee's years of
service and pay near retirement. Participant employees are vested in the plans
after five years of service. The Company's policy for all pension plans is to
fund amounts in accordance with the Employee Retirement Income Security Act of
1974. Plan assets consist principally of common stocks, marketable bonds and
U.S. government securities. The Company's Class B Common Stock represents
approximately 15.8% and 10% of the plan assets' fair value at December 31, 1998
and 1997, respectively.
The Company adopted SFAS 132, "Employers' Disclosures about Pensions and
Other Postretirement Benefits--an amendment of FASB Statements No. 87, 88 and
106" in 1998.
The following table sets forth the change in benefit obligation for the
Company's benefit plans:
<TABLE>
<CAPTION>
POSTRETIREMENT
PENSION BENEFITS BENEFITS
DECEMBER 31, DECEMBER 31,
-------------------- --------------------
<S> <C> <C> <C> <C>
1998 1997 1998 1997
--------- --------- --------- ---------
Change in benefit obligation:
Benefit obligation, beginning of year.................. $ 785.3 $ 667.8 $ 103.6 $ 98.8
Service cost........................................... 36.8 32.1 1.0 1.0
Interest cost.......................................... 57.8 54.1 6.5 7.4
Benefits paid.......................................... (39.3) (38.8) (8.8) (9.2)
Actuarial (gain) loss.................................. 66.8 70.4 (2.9) 4.5
Curtailments/Divestitures.............................. (61.4) -- (46.9) --
Participant contributions.............................. -- -- 1.1 1.1
Amendments............................................. -- .8 -- --
Cumulative translation adjustments..................... (1.8) (1.1) -- --
--------- --------- --------- ---------
Benefit obligation, end of year........................ $ 844.2 $ 785.3 $ 53.6 $ 103.6
--------- --------- --------- ---------
--------- --------- --------- ---------
</TABLE>
30
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
The following table sets forth the change in plan assets for the Company's
benefit plans:
<TABLE>
<CAPTION>
POSTRETIREMENT
PENSION BENEFITS BENEFITS
DECEMBER 31, DECEMBER 31,
-------------------- --------------------
<S> <C> <C> <C> <C>
1998 1997 1998 1997
--------- --------- --------- ---------
Change in plan assets:
Fair value of plan assets, beginning of year............. $ 697.3 $ 606.2 $ -- $ --
Actual return on plan assets............................. 146.4 123.6 -- --
Employer contributions................................... 7.3 7.9 7.7 8.1
Benefits paid............................................ (39.3) (38.8) (8.8) (9.2)
Divestitures............................................. (21.7) -- -- --
Participant contributions................................ -- -- 1.1 1.1
Cumulative translation adjustments....................... (3.4) (1.6) -- --
--------- --------- --------- ---------
Fair value of plan assets, end of year................... $ 786.6 $ 697.3 $ -- $ --
--------- --------- --------- ---------
--------- --------- --------- ---------
</TABLE>
The projected benefit obligations and accumulated benefit obligations for
the pension plans with accumulated benefit obligations in excess of plan assets
were $99.6 million and $88.4 million for 1998, and $85.7 million and $75.1
million for 1997.
The accrued pension and postretirement costs recognized in the Company's
consolidated balance sheets are computed as follows:
<TABLE>
<CAPTION>
POSTRETIREMENT
PENSION BENEFITS BENEFITS
DECEMBER 31, DECEMBER 31,
-------------------- --------------------
<S> <C> <C> <C> <C>
1998 1997 1998 1997
--------- --------- --------- ---------
Funded status....................................... $ (57.6) $ (88.0) $ (53.6) $ (103.6)
--------- --------- --------- ---------
Unrecognized actuarial gain......................... (97.5) (71.5) (16.2) (30.1)
Unrecognized prior service cost (benefit)........... 12.5 15.1 (5.4) (25.1)
Unrecognized asset at transition.................... (2.1) (4.3) -- --
--------- --------- --------- ---------
Accrued pension liability, net...................... $ (144.7) $ (148.7) $ (75.2) $ (158.8)
--------- --------- --------- ---------
--------- --------- --------- ---------
Amounts recognized in the Consolidated
Balance Sheets:
Accrued pension liability, net.................... $ (161.1) $ (163.3) $ (75.2) $ (158.8)
Prepaid benefits cost............................. 2.3 3.6 -- --
Intangibles....................................... 3.9 2.6 -- --
Accumulated other comprehensive loss.............. 10.2 8.4 -- --
--------- --------- --------- ---------
Net liability recognized............................ $ (144.7) $ (148.7) $ (75.2) $ (158.8)
--------- --------- --------- ---------
--------- --------- --------- ---------
</TABLE>
31
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
Net periodic cost for the Company's pension and postretirement benefit plans
consists of the following:
<TABLE>
<CAPTION>
PENSION BENEFITS POSTRETIREMENT BENEFITS
DECEMBER 31, DECEMBER 31,
------------------------------- -------------------------------
1998 1997 1996 1998 1997 1996
--------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C> <C>
Components of net periodic cost:
Service cost............................ $ 36.8 $ 32.1 $ 31.1 $ 1.0 $ 1.0 $ 1.0
Interest cost........................... 57.8 54.1 50.6 6.5 7.4 8.1
Expected return on plan assets.......... (64.4) (56.0) (48.8) -- -- --
Amortization of prior service cost...... 2.6 1.6 1.7 (3.0) (3.2) (3.2)
Amortization of transition obligation... (2.2) (.7) (.5) -- -- --
Recognized actuarial (gain) loss........ 3.7 3.3 (.2) (2.9) (3.1) (1.3)
Curtailment (gain)...................... (31.4) -- -- (77.5) -- --
--------- --------- --------- --------- --------- ---------
Net periodic cost....................... $ 2.9 $ 34.4 $ 33.9 $ (75.9) $ 2.1 $ 4.6
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
</TABLE>
The following assumptions were used in accounting for the pension plans:
<TABLE>
<CAPTION>
1998 1997 1996
--------- --------- ---------
<S> <C> <C> <C>
Discount rate...................................................... 6.75% 7.25% 7.75%
Expected return on plan assets..................................... 9.5% 9.5% 9.5%
Rate of increase in future compensation............................ 5.0% 5.0% 5.0%
</TABLE>
The following assumptions were used in accounting for postretirement
benefits:
<TABLE>
<CAPTION>
1998 1997 1996
--------- --------- ---------
<S> <C> <C> <C>
Projected health care cost trend rate.............................. 6.0% 7.0% 9.0%
Ultimate trend rate................................................ 5.5% 5.5% 5.5%
Year ultimate trend rate is achieved............................... 1999 1999 1999
Discount rate...................................................... 6.75% 7.25% 7.75%
</TABLE>
Assumed health care cost trend rates could have a significant effect on the
amounts reported for the postretirement health care plan. A one percentage point
change in assumed health care cost trend rates would have the following effects:
<TABLE>
<CAPTION>
ONE PERCENTAGE ONE PERCENTAGE
POINT INCREASE POINT DECREASE
----------------- -----------------
<S> <C> <C>
Effect on total of service and interest cost components...... $ .6 $ (.5)
Effect on the postretirement benefit obligation.............. $ 4.4 $ (3.8)
</TABLE>
As a result of the sale of Non-Consumer Publishing, the Company realized
curtailment gains of $31.4 million related to pension benefits and $77.5 million
related to postretirement benefits, which have been included in the net gain on
disposition in 1998.
The Company contributes to multi-employer plans which provide pension and
health and welfare benefits to certain employees under collective bargaining
agreements. The contributions to these plans were $35.4 million (1998) and $52.5
million (1997).
32
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
In addition, the Company sponsors a health and welfare plan which provides
certain postretirement health care and life insurance benefits to retired
employees and their covered dependents who are eligible for these benefits if
they meet certain age and service requirements. The plan is contributory and
contains cost-sharing features such as deductibles and coinsurance which are
adjusted annually. The plan is not funded and the Company funds these benefits
as claims are paid.
SFAS 112, "Employers' Accounting For Postemployment Benefits" does not have
a significant effect on the Company's consolidated financial position or results
of operations.
In addition, the Company has defined contribution plans for the benefit of
substantially all employees meeting certain eligibility requirements. Employer
contributions to such plans were $21.1 million, $19.2 million and $24.4 million
for the years ended December 31, 1998, 1997 and 1996.
13) COMMITMENTS AND CONTINGENCIES
The Company has long-term noncancelable lease commitments for retail and
office space and equipment, transponders, studio facilities and vehicles.
At December 31, 1998, minimum rental payments under noncancelable leases are
as follows:
<TABLE>
<CAPTION>
LEASES
----------------------
<S> <C> <C>
OPERATING CAPITAL
----------- ---------
1999..................................................................... $ 553.2 $ 120.4
2000..................................................................... 516.9 106.8
2001..................................................................... 441.6 101.1
2002..................................................................... 347.7 90.7
2003..................................................................... 314.4 69.4
2004 and thereafter...................................................... 1,630.3 164.3
----------- ---------
Total minimum lease payments............................................. $ 3,804.1 652.7
-----------
-----------
Less amounts representing interest....................................... (151.3)
---------
Present value of net minimum payments.................................... $ 501.4
---------
---------
</TABLE>
The Company has entered into capital leases for satellite transponders with
future minimum commitments commencing in future periods. Future minimum capital
lease payments have not been reduced by future minimum sublease rentals of $40.0
million. Rent expense amounted to $533.8 million (1998), $523.1 million (1997)
and $392.3 million (1996).
The commitments of the Company for program license fees, which are not
reflected in the balance sheet as of December 31, 1998 and are estimated to
aggregate approximately $1.2 billion, excluding intersegment commitments of
approximately $738.9 million, principally reflect Showtime Networks Inc.'s
("SNI's") commitments of approximately $1.1 billion for the acquisition of
programming rights and the production of original programming. This estimate is
based upon a number of factors. A majority of such fees are payable over several
years, as part of normal programming expenditures of SNI. These commitments to
acquire programming rights are contingent upon delivery of motion pictures which
are not yet available for premium television exhibition and, in many cases, have
not yet been produced.
33
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
There are various lawsuits and claims pending against the Company.
Management believes that any ultimate liability resulting from those actions or
claims will not have a material adverse effect on the Company's results of
operations, financial position or liquidity.
Certain subsidiaries and affiliates of the Company from time to time receive
claims from federal and state environmental regulatory agencies and other
entities asserting that they are or may be liable for environmental cleanup
costs and related damages, principally relating to discontinued operations
conducted by its former mining and manufacturing businesses (acquired as part of
the mergers with Paramount and Blockbuster). The Company has recorded a
liability reflecting its best estimate of environmental exposure. Such liability
was not discounted or reduced by potential insurance recoveries and reflects
management's estimate of cost sharing at multiparty sites. The estimated
liability was calculated based upon currently available facts, existing
technology and presently enacted laws and regulations. On the basis of its
experience and the information currently available to it, the Company believes
that the claims it has received will not have a material adverse effect on its
results of operations, financial position or liquidity.
14) OPERATING SEGMENTS
The Company's reportable operating segments have been determined in
accordance with the Company's internal management structure, which is organized
based on products and services. See Note 1 for descriptive information about the
Company's business segments and the summary of significant accounting policies.
The Company evaluates performance based on many factors, one of the primary
measures is earnings before interest, taxes, depreciation and amortization
("EBITDA").
The following tables set forth the Company's financial results by operating
segments. The prior years' results have also been reclassified to conform to the
new presentation. Intersegment revenues, recorded at fair market value, of the
Entertainment segment for 1998, 1997 and 1996 were $156.7 million, $114.0
million and $45.9 million, respectively. All other intersegment revenues were
immaterial for any of the periods presented.
<TABLE>
<CAPTION>
YEAR ENDED OR AT DECEMBER 31,
---------------------------------
<S> <C> <C> <C>
1998 1997 1996
---------- ---------- ---------
REVENUES:
Networks................................................. $ 2,607.9 $ 2,262.8 $ 1,999.5
Entertainment............................................ 4,757.8 4,305.9 3,897.9
Video.................................................... 3,893.4 3,313.6 2,942.3
Parks.................................................... 421.2 367.3 361.9
Publishing............................................... 564.6 556.6 547.6
Online................................................... 13.7 10.4 --
Intercompany............................................. (162.5) (131.7) (65.3)
---------- ---------- ---------
Total revenues......................................... $ 12,096.1 $ 10,684.9 $ 9,683.9
---------- ---------- ---------
---------- ---------- ---------
</TABLE>
34
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
YEAR ENDED OR AT DECEMBER 31,
---------------------------------
1998 1997 1996
---------- ---------- ---------
<S> <C> <C> <C>
EBITDA:
Networks................................................. $ 851.3 $ 729.4 $ 619.3
Entertainment............................................ 640.5 514.5 593.7
Video.................................................... 39.9 221.6 635.7
Parks.................................................... 101.1 88.9 87.9
Publishing............................................... 71.2 77.9 77.8
Online................................................... (3.5) 2.3 --
---------- ---------- ---------
Segment total.......................................... 1,700.5 1,634.6 2,014.4
Reconciliation to operating income:
Corporate expenses....................................... (171.6) (176.6) (162.9)
Depreciation and amortization............................ (777.3) (772.6) (654.3)
---------- ---------- ---------
Total operating income................................. $ 751.6 $ 685.4 $ 1,197.2
---------- ---------- ---------
---------- ---------- ---------
DEPRECIATION AND AMORTIZATION:
Networks................................................. $ 107.0 $ 93.8 $ 86.8
Entertainment............................................ 192.5 171.5 165.4
Video.................................................... 382.1 418.4 326.3
Parks.................................................... 51.2 46.5 44.2
Publishing............................................... 18.0 17.5 17.7
Online................................................... 4.0 -- --
---------- ---------- ---------
Segment total.......................................... 754.8 747.7 640.4
Corporate................................................ 22.5 24.9 13.9
---------- ---------- ---------
Total depreciation and amortization.................... $ 777.3 $ 772.6 $ 654.3
---------- ---------- ---------
---------- ---------- ---------
</TABLE>
35
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
YEAR ENDED OR AT DECEMBER 31,
----------------------------------
<S> <C> <C> <C>
1998 1997 1996
---------- ---------- ----------
TOTAL ASSETS:
Networks................................................................... $ 2,770.2 $ 2,692.8 $ 2,925.3
Entertainment.............................................................. 9,361.6 9,342.9 9,224.4
Video...................................................................... 8,142.6 8,965.4 9,273.7
Parks...................................................................... 914.8 897.2 883.1
Publishing................................................................. 962.4 5,439.4 5,405.1
Online..................................................................... 5.8 1.4 --
---------- ---------- ----------
Segment total.......................................................... 22,157.4 27,339.1 27,711.6
Corporate.................................................................. 1,455.7 949.6 833.0
Net assets of discontinued operations...................................... -- -- 289.4
---------- ---------- ----------
Total assets........................................................... $ 23,613.1 $ 28,288.7 $ 28,834.0
---------- ---------- ----------
---------- ---------- ----------
CAPITAL EXPENDITURES:
Networks................................................................... $ 89.8 $ 67.9 $ 86.4
Entertainment.............................................................. 174.3 66.7 67.6
Video...................................................................... 196.0 294.2 304.3
Parks...................................................................... 61.0 35.0 54.2
Publishing................................................................. 37.5 36.1 37.3
Online..................................................................... -- -- --
---------- ---------- ----------
Segment total.......................................................... 558.6 499.9 549.8
Corporate.................................................................. 44.9 30.4 48.8
---------- ---------- ----------
Total capital expenditures............................................. $ 603.5 $ 530.3 $ 598.6
---------- ---------- ----------
---------- ---------- ----------
</TABLE>
Information regarding the Company's operations by geographic area is as follows:
<TABLE>
<CAPTION>
YEAR ENDED OR AT DECEMBER 31,
----------------------------------
<S> <C> <C> <C>
1998 1997 1996
---------- ---------- ----------
REVENUES(A):
United States............................................................ $ 9,268.3 $ 8,227.9 $ 7,428.2
International............................................................ 2,827.8 2,457.0 2,255.7
---------- ---------- ----------
Total revenues......................................................... $ 12,096.1 $ 10,684.9 $ 9,683.9
---------- ---------- ----------
---------- ---------- ----------
LONG-LIVED ASSETS(B):
United States............................................................ $ 16,857.0 $ 20,914.3 $ 21,570.7
International............................................................ 1,326.9 1,421.6 1,223.9
---------- ---------- ----------
Total long-lived assets................................................ $ 18,183.9 $ 22,335.9 $ 22,794.6
---------- ---------- ----------
---------- ---------- ----------
</TABLE>
Intercompany transfers between geographic areas are not significant.
- ------------------------
(a) Revenue classification is based on location of customer.
(b) Includes all non-current assets.
36
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
15) QUARTERLY FINANCIAL DATA (UNAUDITED):
<TABLE>
<CAPTION>
FIRST SECOND THIRD FOURTH
1998(1) QUARTER QUARTER QUARTER QUARTER TOTAL YEAR
- -------- --------- --------- --------- --------- ----------
<S> <C> <C> <C> <C> <C>
Revenues.............................................. $ 2,685.6 $ 2,779.3 $ 3,288.8 $ 3,342.4 $ 12,096.1
Operating income (loss)(2)............................ $ 273.4 $ (225.4) $ 407.3 $ 296.3 $ 751.6
Earnings (loss) from continuing operations............ $ 47.6 $ (267.3) $ 86.4 $ 89.8 $ (43.5)
Net earnings (loss)(3)(4)(5).......................... $ 1.4 $ (280.7) $ 138.4 $ 18.5 $ (122.4)
Net earnings (loss) attributable to common
stock............................................... $ (13.6) $ (295.7) $ 123.4 $ 36.3 $ (149.6)
Basic earnings (loss) per common share(6):
Earnings (loss) from continuing operations.......... $ .05 $ (.40) $ .10 $ .15 $ (.10)
Net earnings (loss)................................. $ (.02) $ (.41) $ .17 $ .05 $ (.21)
Diluted earnings (loss) per common share(6):
Earnings (loss) from continuing operations.......... $ .05 $ (.40) $ .10 $ .15 $ (.10)
Net earnings (loss)................................. $ (.02) $ (.41) $ .17 $ .05 $ (.21)
Weighted average number of common shares(6):
Basic............................................... 710.5 713.2 714.7 696.7 708.7
Diluted............................................. 718.0 713.2 725.5 706.4 708.7
<CAPTION>
1997(1)
- -------
<S> <C> <C> <C> <C> <C>
Revenues.............................................. $ 2,495.7 $ 2,476.1 $ 2,806.4 $ 2,906.7 $ 10,684.9
Operating income (loss)(7)............................ $ 246.6 $ (65.9) $ 287.3 $ 217.4 $ 685.4
Earnings (loss) from continuing operations(8)......... $ 11.2 $ (166.6) $ (46.0) $ 574.9 $ 373.5
Net earnings (loss)(9)................................ $ (18.7) $ (195.0) $ 434.3 $ 573.0 $ 793.6
Net earnings (loss) attributable to common
stock............................................... $ (33.7) $ (210.0) $ 419.3 $ 558.0 $ 733.6
Basic earnings (loss) per common share(6):
Earnings (loss) from continuing operations.......... $ (.01) $ (.26) $ (.09) $ .79 $ .44
Net earnings (loss)................................. $ (.05) $ (.30) $ .59 $ .79 $ 1.04
Diluted earnings (loss) per common share(6):
Earnings (loss) from continuing
operations(10).................................... $ (.01) $ (.26) $ (.09) $ .77 $ .44
Net earnings (loss)(10)............................. $ (.05) $ (.30) $ .59 $ .77 $ 1.04
Weighted average number of common shares(6):
Basic............................................... 705.0 705.3 705.9 706.8 705.8
Diluted(10)......................................... 705.0 705.3 705.9 744.5 708.5
</TABLE>
The timing of the Company's results of operations is affected by the typical
timing of major motion picture releases, the summer operation of the theme
parks, the positive effect of the holiday season on advertising and video store
revenues, and the impact of the broadcasting television season on television
production.
- ------------------------
(1) The first three quarters of 1998 and all four quarters of 1997 results have
been restated for the effect of discontinued operations (See Note 3).
37
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
(2) The second quarter of 1998 included a $436.7 million charge for Blockbuster
representing the adjustment to the carrying value of the library tapes due
to a change in Blockbuster's business model and a revaluation of retail
inventory (See Note 4).
(3) The third quarter of 1998 included a loss of $138.5 million, net of tax,
resulting from the sale of the Company's music retail stores, partially
offset by a tax benefit of $134.0 million related to the sale of Virgin.
(4) The fourth quarter of 1998 included a gain of $65.5 million, net of tax,
resulting from the sale of Non-Consumer Publishing.
(5) The fourth quarter of 1998 included an extraordinary loss of $74.7 million,
net of tax, for the early extinguishment of debt (See Note 17).
(6) All prior quarters' earnings per common share and weighted average number of
common shares have been adjusted to reflect the effect of the 2-for-1 stock
split.
(7) The second quarter of 1997 included a $220.8 million charge for Blockbuster
representing the reduction in carrying value of excess retail inventory and
costs associated with closing underperforming stores principally located in
international markets (See Note 4).
(8) The fourth quarter of 1997 included a gain of $640.5 million, net of tax,
resulting from the sale of USA Networks.
(9) The third quarter of 1997 included a gain of $416.4 million, net of tax,
resulting from the sale of Viacom Radio Stations.
(10) For the fourth quarter of 1997, the assumed conversion of preferred stock
had a dilutive effect on earnings per share, therefore, the sum of the
quarterly earnings per share will not equal full year earnings per share.
16) OTHER ITEMS, NET
The Company continued the strategy of focusing on its core businesses and in
December 1998, announced plans to close the Viacom Entertainment Store in
Chicago and to phase out its Nickelodeon stores in January 1999. As a result,
the Company recorded a loss of approximately $91 million, which is reflected in
"other items, net", for the year ended December 31, 1998. The loss principally
reflects $8.5 million for estimated severance benefits payable to approximately
530 employees and $32.7 million for lease exit obligations. The loss also
reflects the write-off of property and equipment, inventory and prepaid assets
of $21.1 million, $10.3 million and $3.1 million, respectively, as well as
future vendor commitments of $3.3 million. Additionally, "other items, net" for
1998 principally reflects foreign exchange losses and the write-off of certain
investments, partially offset by a gain of approximately $118.9 million from the
sale of a cost investment.
On October 21, 1997, the Company completed the sale of its half-interest in
USA Networks, including Sci-Fi Channel, to Universal Studios, Inc. for a total
of $1.7 billion in cash. The Company realized a pre-tax gain of approximately
$1.1 billion in the fourth quarter of 1997. The net proceeds from this
transaction were used to repay debt.
In addition, during 1997, the Company recorded pre-tax gains on the swap of
certain television stations of approximately $190.9 million partially offset by
write-offs of certain cost investments.
38
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
17) EXTRAORDINARY LOSS
For the year ended December 31, 1998, the Company recognized an
extraordinary loss of $74.7 million, net of tax of $51.9 million, or a loss of
$.10 per basic and diluted common share for the early extinguishment of the
10.25% Senior Subordinated Notes, 7.0% Senior Subordinated Debentures and the
8.0% Merger Debentures (See Note 8).
18) SUPPLEMENTAL CASH FLOW INFORMATION
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31,
-------------------------------
<S> <C> <C> <C>
1998 1997 1996
--------- --------- ---------
Cash payments for interest net of amounts capitalized................................ $ 668.2 $ 792.1 $ 808.0
Cash payments for income taxes....................................................... 656.6 110.9 193.0
Supplemental schedule of non-cash financing and investing activities:
Equipment acquired under capitalized leases.......................................... 116.8 54.0 211.1
Common Stock retired with Cable Split-off............................................ -- -- 625.8
</TABLE>
19) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
Viacom International is a wholly owned subsidiary of the Company. The
Company has fully and unconditionally guaranteed Viacom International debt
securities (See Note 8). The Company has determined that separate financial
statements and other disclosures concerning Viacom International are not
material to investors. The following condensed consolidating financial
statements present the results of operations, financial position and cash flows
of the Company, Viacom International (in each case carrying investments in
Non-Guarantor Affiliates under the equity method), the direct and indirect
Non-Guarantor Affiliates of the Company, and the eliminations necessary to
arrive at the information for the Company on a consolidated basis.
39
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1998
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ---------- ------------- ------------
Revenues..................................... $ 39.4 $ 1,775.3 $ 10,301.9 $ (20.5) $ 12,096.1
Expenses:
Operating.................................. 33.3 563.7 7,929.8 (20.5) 8,506.3
Selling, general and administrative........ 2.6 650.6 1,407.7 -- 2,060.9
Depreciation and amortization.............. 2.1 87.0 688.2 -- 777.3
----------- ------------ ---------- ------ ------------
Total expenses........................... 38.0 1,301.3 10,025.7 (20.5) 11,344.5
----------- ------------ ---------- ------ ------------
Operating income............................. 1.4 474.0 276.2 -- 751.6
Other income (expense):
Interest expense, net...................... (516.0) (34.0) (49.0) -- (599.0)
Other items, net........................... (21.2) 89.0 (83.1) -- (15.3)
----------- ------------ ---------- ------ ------------
Earnings (loss) from continuing operations
before income taxes........................ (535.8) 529.0 144.1 -- 137.3
Benefit (provision) for income taxes....... 219.7 (216.9) (141.5) -- (138.7)
Equity in earnings (loss) of affiliated
companies, net of tax.................... 236.9 (236.3) (54.0) 12.0 (41.4)
Minority interest.......................... -- 1.3 (2.0) -- (0.7)
----------- ------------ ---------- ------ ------------
Earnings (loss) from continuing operations... (79.2) 77.1 (53.4) 12.0 (43.5)
Discontinued operations:
Loss, net of tax........................... -- -- (54.1) -- (54.1)
Net gain (loss) on dispositions............ -- 191.2 (141.3) -- 49.9
----------- ------------ ---------- ------ ------------
Net earnings (loss) before extraordinary
loss....................................... (79.2) 268.3 (248.8) 12.0 (47.7)
Extraordinary loss, net of tax............... (43.2) (31.5) -- -- (74.7)
----------- ------------ ---------- ------ ------------
Net earnings (loss).......................... (122.4) 236.8 (248.8) 12.0 (122.4)
Cumulative convertible preferred stock
dividend requirement....................... (57.2) -- -- -- (57.2)
Discount on repurchase of preferred stock.... 30.0 -- -- -- 30.0
----------- ------------ ---------- ------ ------------
Net earnings (loss) attributable to common
stock...................................... $ (149.6) $ 236.8 $ (248.8) $ 12.0 $ (149.6)
----------- ------------ ---------- ------ ------------
----------- ------------ ---------- ------ ------------
</TABLE>
40
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1997
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- ------------ ------------
Revenues...................................... $ 26.7 $ 1,458.3 $ 9,225.8 $ (25.9) $ 10,684.9
Expenses:
Operating................................... 25.6 471.3 7,005.3 (25.9) 7,476.3
Selling, general and administrative......... 1.8 520.3 1,228.5 -- 1,750.6
Depreciation and amortization............... 1.9 67.4 703.3 -- 772.6
----------- ------------ ----------- ------------ ------------
Total expenses............................ 29.3 1,059.0 8,937.1 (25.9) 9,999.5
----------- ------------ ----------- ------------ ------------
Operating income (loss)....................... (2.6) 399.3 288.7 -- 685.4
Other income (expense):
Interest expense, net....................... (631.1) (56.2) (63.6) -- (750.9)
Other items, net............................ -- (38.7) 1,282.7 -- 1,244.0
----------- ------------ ----------- ------------ ------------
Earnings (loss) from continuing operations
before income taxes......................... (633.7) 304.4 1,507.8 -- 1,178.5
Benefit (provision) for income taxes.......... 266.1 (127.8) (784.7) -- (646.4)
Equity in earnings (loss) of affiliated
companies, net of tax....................... 1,160.9 545.3 (53.8) (1,815.7) (163.3)
Minority interest............................. -- (0.9) 5.6 -- 4.7
----------- ------------ ----------- ------------ ------------
Earnings from continuing operations........... 793.3 721.0 674.9 (1,815.7) 373.5
Discontinued operations:
Earnings, net of tax........................ 0.3 2.7 11.9 -- 14.9
Net gain (loss) on dispositions, net of
tax....................................... -- 437.2 (32.0) -- 405.2
----------- ------------ ----------- ------------ ------------
Net earnings.................................. 793.6 1,160.9 654.8 (1,815.7) 793.6
Cumulative convertible preferred stock
dividend requirement........................ (60.0) -- -- -- (60.0)
----------- ------------ ----------- ------------ ------------
Net earnings attributable to common stock..... $ 733.6 $ 1,160.9 $ 654.8 $ (1,815.7) $ 733.6
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
</TABLE>
41
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1996
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- ------------ ------------
Revenues...................................... $ -- $ 1,193.7 $ 8,517.5 $ (27.3) $ 9,683.9
Expenses:
Operating................................... -- 373.5 5,994.0 (27.3) 6,340.2
Selling, general and administrative......... (0.3) 470.1 972.2 -- 1,442.0
Restructuring charge........................ -- -- 50.2 -- 50.2
Depreciation and amortization............... -- 60.9 593.4 -- 654.3
----------- ------------ ----------- ------------ ------------
Total expenses............................ (0.3) 904.5 7,609.8 (27.3) 8,486.7
----------- ------------ ----------- ------------ ------------
Operating income.............................. 0.3 289.2 907.7 -- 1,197.2
Other income (expense):
Interest expense, net....................... (627.7) (102.5) (55.3) -- (785.5)
Other items, net............................ -- (0.1) (1.5) -- (1.6)
----------- ------------ ----------- ------------ ------------
Earnings (loss) from continuing operations
before income taxes......................... (627.4) 186.6 850.9 -- 410.1
Benefit (provision) for income taxes.......... 259.3 (84.0) (418.6) -- (243.3)
Equity in earnings (loss) of affiliated
companies, net of tax....................... 1,613.0 77.2 42.3 (1,745.8) (13.3)
Minority interest............................. -- (1.2) (0.1) -- (1.3)
----------- ------------ ----------- ------------ ------------
Earnings from continuing operations........... 1,244.9 178.6 474.5 (1,745.8) 152.2
Discontinued operations:
Earnings (loss) net of tax.................. 3.0 2.5 (67.5) -- (62.0)
Net gain (loss) on dispositions, net of
tax....................................... -- 1,292.0 (134.3) -- 1,157.7
----------- ------------ ----------- ------------ ------------
Net earnings.................................. 1,247.9 1,473.1 272.7 (1,745.8) 1,247.9
Cumulative convertible preferred stock
dividend requirement........................ (60.0) -- -- -- (60.0)
----------- ------------ ----------- ------------ ------------
Net earnings attributable to common stock..... $ 1,187.9 $ 1,473.1 $ 272.7 $ (1,745.8) $ 1,187.9
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
</TABLE>
42
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1998
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- ------------ ------------
ASSETS
Current Assets:
Cash and cash equivalents................... $ 406.4 $ 189.5 $ 171.4 $ -- $ 767.3
Receivables, net............................ 9.5 319.5 1,458.0 (27.9) 1,759.1
Inventory................................... 11.5 131.9 1,662.1 -- 1,805.5
Other current assets........................ .9 160.9 570.8 -- 732.6
----------- ------------ ----------- ------------ ------------
Total current assets...................... 428.3 801.8 3,862.3 (27.9) 5,064.5
----------- ------------ ----------- ------------ ------------
Property and equipment........................ 13.6 602.3 3,921.1 -- 4,537.0
Less accumulated depreciation and
amortization.............................. 3.0 188.6 1,265.9 -- 1,457.5
----------- ------------ ----------- ------------ ------------
Net property and equipment................ 10.6 413.7 2,655.2 -- 3,079.5
----------- ------------ ----------- ------------ ------------
Inventory..................................... -- 400.1 2,070.7 -- 2,470.8
Intangibles, at amortized cost................ 109.4 530.9 10,917.0 -- 11,557.3
Investments in consolidated subs.............. 5,951.7 15,701.9 -- (21,653.6) --
Other assets.................................. 83.4 1,541.4 1,795.3 (1,979.1) 1,441.0
----------- ------------ ----------- ------------ ------------
$ 6,583.4 $ 19,389.8 $21,300.5 $(23,660.6) $ 23,613.1
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable............................ $ -- $ 68.0 $ 474.4 $ (43.2) $ 499.2
Accrued expenses............................ 612.7 590.0 923.4 (.3) 2,125.8
Deferred income............................. -- 16.5 270.0 -- 286.5
Accrued compensation........................ -- 144.4 265.9 -- 410.3
Participants' share, residuals and royalties
payable................................... -- -- 1,227.5 -- 1,227.5
Program rights.............................. -- 57.1 158.1 (35.6) 179.6
Income tax payable.......................... -- 1,257.5 (139.7) (591.3) 526.5
Current portion of long-term debt........... 282.4 13.5 81.3 -- 377.2
----------- ------------ ----------- ------------ ------------
Total current liabilities................. 895.1 2,147.0 3,260.9 (670.4) 5,632.6
----------- ------------ ----------- ------------ ------------
Long-term debt................................ 2,214.6 1,050.4 548.4 -- 3,813.4
Other liabilities............................. (17,419.8) 3,302.4 9,008.6 7,226.3 2,117.5
Shareholders' equity:
Convertible Preferred Stock................. 600.0 104.1 20.4 (124.5) 600.0
Common Stock................................ 7.3 228.7 1,985.3 (2,214.0) 7.3
Additional paid-in capital.................. 10,519.6 7,545.4 6,676.9 (14,167.2) 10,574.7
Retained earnings........................... 10,764.8 4,977.7 (98.8) (13,710.8) 1,932.9
Accumulated other comprehensive income
(loss).................................... -- 34.1 (101.2) -- (67.1)
----------- ------------ ----------- ------------ ------------
21,891.7 12,890.0 8,482.6 (30,216.5) 13,047.8
Less treasury stock, at cost................ 998.2 -- -- -- 998.2
----------- ------------ ----------- ------------ ------------
Total shareholders' equity................ 20,893.5 12,890.0 8,482.6 (30,216.5) 12,049.6
----------- ------------ ----------- ------------ ------------
$ 6,583.4 $ 19,389.8 $21,300.5 $(23,660.6) $ 23,613.1
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
</TABLE>
43
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1997
------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- ------------ ------------
ASSETS
Current Assets:
Cash and cash equivalents................... $ .1 $ 91.5 $ 200.7 $ -- $ 292.3
Receivables, net............................ 10.2 384.0 2,047.0 (43.5) 2,397.7
Inventory................................... 13.3 100.5 2,138.9 -- 2,252.7
Other current assets........................ (6.1) 55.6 719.4 1.9 770.8
----------- ------------ ----------- ------------ ------------
Total current assets...................... 17.5 631.6 5,106.0 (41.6) 5,713.5
----------- ------------ ----------- ------------ ------------
Property and equipment........................ 12.4 478.9 3,828.9 -- 4,320.2
Less accumulated depreciation and
amortization.............................. 2.2 131.9 988.4 -- 1,122.5
----------- ------------ ----------- ------------ ------------
Net property and equipment................ 10.2 347.0 2,840.5 -- 3,197.7
----------- ------------ ----------- ------------ ------------
Inventory..................................... -- 318.2 2,332.4 -- 2,650.6
Intangibles, at amortized cost................ 112.4 534.4 14,052.8 -- 14,699.6
Investments in consolidated subs.............. 8,256.9 9,303.0 -- (17,559.9) --
Other assets.................................. (11.3) 238.0 1,719.7 80.9 2,027.3
----------- ------------ ----------- ------------ ------------
$ 8,385.7 $ 11,372.2 $26,051.4 $(17,520.6) $ 28,288.7
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable............................ $ -- $ 36.0 $ 803.3 $ (139.6) $ 699.7
Accrued expenses............................ 113.3 486.9 861.5 113.0 1,574.7
Deferred income............................. -- 17.0 237.6 -- 254.6
Accrued compensation........................ -- 122.4 319.3 -- 441.7
Participants' share, residuals and royalties
payable................................... -- -- 951.3 -- 951.3
Program rights.............................. -- 38.2 175.0 (15.5) 197.7
Income tax payable.......................... (6.2) 1,405.9 (307.2) (536.2) 556.3
Current portion of long-term debt........... 150.0 156.5 70.0 -- 376.5
----------- ------------ ----------- ------------ ------------
Total current liabilities................. 257.1 2,262.9 3,110.8 (578.3) 5,052.5
----------- ------------ ----------- ------------ ------------
Long-term debt................................ 4,760.5 1,953.9 708.6 -- 7,423.0
Other liabilities............................. (14,112.9) (4,498.2) 20,248.7 792.0 2,429.6
Shareholders' equity:
Convertible Preferred Stock................. 1,200.0 -- -- -- 1,200.0
Common Stock................................ 7.2 256.6 835.3 (1,091.9) 7.2
Additional paid-in capital.................. 10,329.6 6,745.9 1,071.0 (7,817.0) 10,329.5
Retained earnings........................... 6,173.7 4,585.0 155.7 (8,825.4) 2,089.0
Accumulated other comprehensive income
(loss).................................... -- 66.1 (78.7) -- (12.6)
----------- ------------ ----------- ------------ ------------
17,710.5 11,653.6 1,983.3 (17,734.3) 13,613.1
Less treasury stock, at cost.................. 229.5 -- -- -- 229.5
----------- ------------ ----------- ------------ ------------
Total shareholders' equity................ 17,481.0 11,653.6 1,983.3 (17,734.3) 13,383.6
----------- ------------ ----------- ------------ ------------
$ 8,385.7 $ 11,372.2 $26,051.4 $(17,520.6) $ 28,288.7
----------- ------------ ----------- ------------ ------------
----------- ------------ ----------- ------------ ------------
</TABLE>
44
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1998
---------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- --------------- ------------
Net cash flow provided by (used in) operating
activities.................................. $ 527.3 $ (303.7) $ 640.5 $ -- $ 864.1
----------- ------------ ----------- ----- ------------
Investing Activities:
Proceeds from dispositions.................... -- 4,677.3 272.8 -- 4,950.1
Acquisitions, net of cash acquired............ (14.9) -- (111.5) -- (126.4)
Capital expenditures.......................... -- (88.6) (514.9) -- (603.5)
Investments in and advances to affiliated
companies................................... -- (3.6) (96.7) -- (100.3)
Proceeds from sale of cost investment......... -- 131.7 35.6 -- 167.3
Proceeds from sale of short-term
investments................................. -- 101.4 -- -- 101.4
Purchases of short-term investments........... -- (151.6) -- -- (151.6)
Other, net.................................... -- (6.9) (11.7) -- (18.6)
----------- ------------ ----------- ----- ------------
Net cash flow provided by (used in) investing
activities.................................. (14.9) 4,659.7 (426.4) -- 4,218.4
----------- ------------ ----------- ----- ------------
Financing Activities:
Repayments of credit agreements, net.......... (1,788.6) (470.0) (124.4) -- (2,383.0)
Increase (decrease) in intercompany
payables.................................... 3,140.7 (3,100.7) (40.0) -- --
Repayment of notes and debentures............. (202.6) (666.7) -- -- (869.3)
Purchase of treasury stock and warrants....... (809.6) -- -- -- (809.6)
Repurchase of Preferred Stock................. (564.0) -- -- -- (564.0)
Payment on capital lease obligations.......... -- (20.6) (90.1) -- (110.7)
Payment of Preferred Stock dividends.......... (64.8) -- -- -- (64.8)
Proceeds from exercise of stock options and
warrants.................................... 182.8 -- -- -- 182.8
Other, net.................................... -- -- 11.1 -- 11.1
----------- ------------ ----------- ----- ------------
Net cash flow used in financing activities.... (106.1) (4,258.0) (243.4) -- (4,607.5)
----------- ------------ ----------- ----- ------------
Net increase (decrease) in cash and cash
equivalents................................. 406.3 98.0 (29.3) -- 475.0
Cash and cash equivalents at beginning of
year........................................ .1 91.5 200.7 -- 292.3
----------- ------------ ----------- ----- ------------
Cash and cash equivalents at end of year...... $ 406.4 $ 189.5 $ 171.4 $ -- $ 767.3
----------- ------------ ----------- ----- ------------
----------- ------------ ----------- ----- ------------
</TABLE>
45
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1997
--------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ---------- --------------- ------------
Net cash flow provided by (used in) operating
activities................................. $ 1,275.7 $ 109.6 $ (1,045.3) $ -- $ 340.0
----------- ------------ ---------- ----- ------------
Investing Activities:
Proceeds from dispositions................... -- 1,096.5 1,918.4 -- 3,014.9
Acquisitions, net of cash acquired........... (46.9) -- (308.2) -- (355.1)
Capital expenditures......................... -- (77.9) (452.4) -- (530.3)
Investments in and advances to affiliated
companies.................................. -- (47.5) (252.9) -- (300.4)
Proceeds from sale of short-term
investments................................ -- 139.8 -- -- 139.8
Purchases of short-term investments.......... -- (81.3) -- -- (81.3)
Other, net................................... -- .1 18.1 -- 18.2
----------- ------------ ---------- ----- ------------
Net cash flow provided by (used in) investing
activities................................. (46.9) 1,029.7 923.0 -- 1,905.8
----------- ------------ ---------- ----- ------------
Financing Activities:
Repayments of credit agreements, net......... (1,972.0) (148.0) 27.7 -- (2,092.3)
Increase (decrease) in intercompany
payables................................... 734.3 (939.2) 204.9 -- --
Purchase of treasury stock and warrants...... (9.8) -- -- -- (9.8)
Payment on capital lease obligations......... -- (21.8) (44.4) -- (66.2)
Payment of Preferred Stock dividends......... (60.0) -- -- -- (60.0)
Proceeds from exercise of stock options and
warrants................................... 69.6 -- -- -- 69.6
Other, net................................... (9.8) -- 6.0 -- (3.8)
----------- ------------ ---------- ----- ------------
Net cash flow provided by (used in) financing
activities................................. (1,247.7) (1,109.0) 194.2 -- (2,162.5)
----------- ------------ ---------- ----- ------------
Net increase (decrease) in cash and cash
equivalents................................ (18.9) 30.3 71.9 -- 83.3
Cash and cash equivalents at beginning of
year....................................... 19.0 61.2 128.8 -- 209.0
----------- ------------ ---------- ----- ------------
Cash and cash equivalents at end of year..... $ .1 $ 91.5 $ 200.7 $ -- $ 292.3
----------- ------------ ---------- ----- ------------
----------- ------------ ---------- ----- ------------
</TABLE>
46
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
1996
---------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NON-
VIACOM GUARANTOR VIACOM INC.
VIACOM INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ----------- --------------- ------------
Net cash flow provided by (used in) operating
activities.................................. $ 1,150.6 $ (1,583.2) $ 503.1 $ -- $ 70.5
----------- ------------ ----------- ----- ------------
Investing Activities:
Proceeds from dispositions.................... -- 1,700.0 138.1 -- 1,838.1
Acquisitions, net of cash acquired............ -- -- (299.8) -- (299.8)
Capital expenditures.......................... -- (125.5) (473.1) -- (598.6)
Investments in and advances to affiliated
companies................................... -- (57.3) (31.5) -- (88.8)
Proceeds from sale of short-term
investments................................. -- 137.9 -- -- 137.9
Purchases of short-term investments........... -- (149.2) -- -- (149.2)
Other, net.................................... -- -- -- -- --
----------- ------------ ----------- ----- ------------
Net cash flow provided by (used in) investing
activities.................................. -- 1,505.9 (666.3) -- 839.6
----------- ------------ ----------- ----- ------------
Financing Activities:
Repayments of credit agreements, net.......... (1,293.8) 407.0 27.3 -- (859.5)
Increase (decrease) in intercompany
payables.................................... 320.7 (464.3) 143.6 -- --
Repayment of notes and debentures............. -- (12.0) (38.9) -- (50.9)
Purchase of treasury stock and warrants....... (223.6) -- -- -- (223.6)
Payment on capital lease obligations.......... -- (15.5) (33.4) -- (48.9)
Payment of Preferred Stock dividends.......... (60.0) -- -- -- (60.0)
Proceeds from exercise of stock options and
warrants.................................... 95.1 -- -- -- 95.1
Other, net.................................... (17.4) -- -- -- (17.4)
----------- ------------ ----------- ----- ------------
Net cash flow provided (used by) financing
activities.................................. (1,179.0) (84.8) 98.6 -- (1,165.2)
----------- ------------ ----------- ----- ------------
Net decrease in cash and cash equivalents..... (28.4) (162.1) (64.6) -- (255.1)
Cash and cash equivalents at beginning of
year........................................ 47.4 223.3 193.4 -- 464.1
----------- ------------ ----------- ----- ------------
Cash and cash equivalents at end of year...... $ 19.0 $ 61.2 $ 128.8 $ -- $ 209.0
----------- ------------ ----------- ----- ------------
----------- ------------ ----------- ----- ------------
</TABLE>
47
<PAGE>
VIACOM INC. AND SUBSIDIARIES
SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS
(MILLIONS OF DOLLARS)
<TABLE>
<CAPTION>
COL. A COL. B COL. C COL. D COL. E
- -------------------------------------------------- ------------- ------------------------ ---------- -----------
BALANCE AT CHARGED TO CHARGED TO BALANCE AT
BEGINNING OF COSTS AND OTHER END OF
DESCRIPTION PERIOD EXPENSES ACCOUNTS DEDUCTIONS PERIOD
- -------------------------------------------------- ------------- ----------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C>
Allowance for doubtful accounts:
Year ended December 31, 1998.................... $ 99.8 $ 29.5(D) $ 18.3 $ 48.9(A) $ 98.7
Year ended December 31, 1997.................... $ 101.3 $ 83.1(D) $ (6.2) $ 78.4(B) $ 99.8
Year ended December 31, 1996.................... $ 126.0 $ 55.1 $ 3.1 $ 82.9(B) $ 101.3
Valuation allowance on deferred tax assets:
Year ended December 31, 1998.................... $ 106.8 $ -- $ -- $ 18.5 $ 88.3
Year ended December 31, 1997.................... $ 81.8 $ 25.0 $ -- $ -- $ 106.8
Year ended December 31, 1996.................... $ 81.8 $ -- $ -- $ -- $ 81.8
Reserves for inventory obsolescence:
Year ended December 31, 1998.................... $ 150.6 $ 25.7(D) $ (8.1) $ 111.5 $ 56.7
Year ended December 31, 1997.................... $ 105.8 $ 98.9(D) $ -- $ 54.1(C) $ 150.6
Year ended December 31, 1996.................... $ 129.6 $ 11.2(D) $ (24.7) $ 10.3(B) $ 105.8
</TABLE>
- ------------------------
Notes:
(A) Primarily related to the sale of Non-Consumer Publishing and amounts written
off, net of recoveries.
(B) Includes amounts written off, net of recoveries and amounts related to
discontinued operations.
(C) Primarily related to the second quarter 1997 Blockbuster charge associated
with the reduction in the carrying value of excess inventory.
(D) Prior year amounts charged to the Statement of Operations have been restated
to conform with the current discontinued operations presentation.
48
<PAGE>
VIACOM INC. AND SUBSIDIARIES
JUNE 30, 1999 QUARTERLY CONSOLIDATED FINANCIAL STATEMENTS
AND NOTES THERETO
(UNAUDITED)
49
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED; IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
JUNE 30,
--------------------
<S> <C> <C>
1999 1998
--------- ---------
Revenues................................................................................... $ 3,003.3 $ 2,779.3
Expenses:
Operating................................................................................ 1,935.4 2,309.4
Selling, general and administrative...................................................... 585.6 503.4
Depreciation and amortization............................................................ 200.0 191.9
--------- ---------
Total expenses......................................................................... 2,721.0 3,004.7
--------- ---------
Operating income (loss).................................................................... 282.3 (225.4)
Other income (expense):
Interest expense, net.................................................................... (106.1) (156.6)
Other items, net......................................................................... 6.6 (8.1)
--------- ---------
Earnings (loss) from continuing operations before income taxes............................. 182.8 (390.1)
Benefit (provision) for income taxes..................................................... (105.1) 133.0
Equity in loss of affiliated companies, net of tax....................................... (18.2) (10.6)
Minority interest........................................................................ (0.2) 0.4
--------- ---------
Earnings (loss) from continuing operations................................................. 59.3 (267.3)
Discontinued operations (Note 5):
Loss, net of tax......................................................................... -- (13.7)
Gain on dispositions..................................................................... -- 0.3
--------- ---------
Net earnings (loss)........................................................................ 59.3 (280.7)
Cumulative convertible preferred stock dividend requirement.............................. -- (15.0)
--------- ---------
Net earnings (loss) attributable to common stock........................................... $ 59.3 $ (295.7)
--------- ---------
--------- ---------
Earnings (loss) per common share:
Basic:
Net earnings (loss) from continuing operations........................................... $ 0.09 $ (0.40)
Net earnings (loss)...................................................................... $ 0.09 $ (0.41)
Diluted:
Net earnings (loss) from continuing operations........................................... $ 0.08 $ (0.40)
Net earnings (loss)...................................................................... $ 0.08 $ (0.41)
Weighted average number of common shares:
Basic.................................................................................... 690.6 713.2
Diluted.................................................................................. 705.0 713.2
</TABLE>
See notes to consolidated financial statements.
50
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED; IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30,
--------------------
<S> <C> <C>
1999 1998
--------- ---------
Revenues................................................................................... $ 5,954.4 $ 5,464.9
Expenses:
Operating................................................................................ 3,887.6 4,113.6
Selling, general and administrative...................................................... 1,109.9 924.6
Depreciation and amortization............................................................ 397.1 378.7
--------- ---------
Total expenses......................................................................... 5,394.6 5,416.9
--------- ---------
Operating income........................................................................... 559.8 48.0
Other income (expense):
Interest expense, net.................................................................... (200.4) (310.7)
Other items, net......................................................................... 5.3 (4.5)
--------- ---------
Earnings (loss) from continuing operations before income taxes............................. 364.7 (267.2)
Benefit (provision) for income taxes..................................................... (202.4) 65.2
Equity in loss of affiliated companies, net of tax....................................... (34.3) (18.3)
Minority interest........................................................................ (0.3) 0.6
--------- ---------
Earnings (loss) from continuing operations................................................. 127.7 (219.7)
Discontinued operations (Note 5):
Loss, net of tax......................................................................... -- (59.9)
Gain on dispositions..................................................................... -- 0.3
--------- ---------
Net earnings (loss) before extraordinary loss.............................................. 127.7 (279.3)
Extraordinary loss, net of tax........................................................... (23.5) --
--------- ---------
Net earnings (loss)........................................................................ 104.2 (279.3)
Cumulative convertible preferred stock dividend requirement.............................. (0.4) (30.0)
Premium on repurchase of preferred stock................................................. (12.0) --
--------- ---------
Net earnings (loss) attributable to common stock........................................... $ 91.8 $ (309.3)
--------- ---------
--------- ---------
Earnings (loss) per common share:
Basic:
Net earnings (loss) from continuing operations........................................... $ 0.17 $ (0.35)
Net earnings (loss)...................................................................... $ 0.13 $ (0.43)
Diluted:
Net earnings (loss) from continuing operations........................................... $ 0.16 $ (0.35)
Net earnings (loss)...................................................................... $ 0.13 $ (0.43)
Weighted average number of common shares:
Basic.................................................................................... 693.4 711.8
Diluted.................................................................................. 708.1 711.8
</TABLE>
See notes to consolidated financial statements.
51
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED; IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1999 1998
---------- ------------
<S> <C> <C>
ASSETS
Current Assets:
Cash and cash equivalents............................................................ $ 616.0 $ 767.3
Receivables, less allowances of $109.7 (1999)
and $98.7 (1998)................................................................... 1,577.6 1,759.1
Inventory (Note 6)................................................................... 1,738.5 1,805.5
Other current assets................................................................. 883.2 732.6
---------- ------------
Total current assets............................................................. 4,815.3 5,064.5
---------- ------------
Property and equipment, at cost........................................................ 4,912.7 4,537.0
Less accumulated depreciation........................................................ 1,663.9 1,457.5
---------- ------------
Net property and equipment....................................................... 3,248.8 3,079.5
---------- ------------
Inventory (Note 6)..................................................................... 2,667.6 2,470.8
Intangibles, at amortized cost......................................................... 11,489.7 11,557.3
Other assets........................................................................... 1,582.0 1,441.0
---------- ------------
$ 23,803.4 $ 23,613.1
---------- ------------
---------- ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable..................................................................... $ 420.7 $ 499.2
Accrued compensation................................................................. 287.7 410.3
Participants' share, residuals and royalties payable................................. 1,094.3 1,227.5
Income tax payable................................................................... 195.5 526.5
Current portion of long-term debt (Note 7)........................................... 328.2 377.2
Accrued expenses and other........................................................... 1,961.1 2,591.9
---------- ------------
Total current liabilities........................................................ 4,287.5 5,632.6
---------- ------------
Long-term debt (Note 7)................................................................ 6,424.3 3,813.4
Other liabilities...................................................................... 1,876.8 2,117.5
Commitments and contingencies (Note 8)
Shareholders' Equity:
Convertible Preferred Stock, par value $.01 per share; 200.0 shares
authorized; 12.0 (1998) shares issued and outstanding.............................. -- 600.0
Class A Common Stock, par value $.01 per share; 200.0 shares
authorized; 140.5 (1999) and 141.6 (1998) shares issued............................ 1.4 1.4
Class B Common Stock, par value $.01 per share; 1,000.0 shares
authorized; 594.8 (1999) and 591.9 (1998) shares issued............................ 5.9 5.9
Additional paid-in capital........................................................... 10,593.2 10,574.7
Retained earnings.................................................................... 2,017.9 1,932.9
Accumulated other comprehensive loss (Note 1)........................................ (42.5) (67.1)
---------- ------------
12,575.9 13,047.8
Less treasury stock, at cost; 46.8 (1999) and 38.5 (1998) shares..................... 1,361.1 998.2
---------- ------------
Total shareholders' equity....................................................... 11,214.8 12,049.6
---------- ------------
$ 23,803.4 $ 23,613.1
---------- ------------
---------- ------------
</TABLE>
See notes to consolidated financial statements.
52
<PAGE>
VIACOM INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED; IN MILLIONS)
<TABLE>
<CAPTION>
SIX MONTHS ENDED
JUNE 30,
--------------------
1999 1998
--------- ---------
<S> <C> <C>
OPERATING ACTIVITIES:
Net earnings (loss)......................................................................... $ 104.2 $ (279.3)
Adjustments to reconcile net earnings (loss) to net cash flow from operating activities:
Depreciation and amortization............................................................. 397.1 464.9
Distribution from affiliated companies.................................................... 14.4 10.2
Gain on sale of investment................................................................ -- (10.7)
Equity in loss of affiliated companies.................................................... 34.3 18.3
Change in operating assets and liabilities:
Decrease in receivables................................................................. 181.5 455.5
Decrease (increase) in inventory and related programming liabilities, net............... (266.6) 244.7
Increase in prepaid expenses and other current assets................................... (167.2) (15.3)
Decrease (increase) in unbilled receivables............................................. (14.3) 46.5
Decrease in accounts payable and accrued expenses....................................... (835.3) (365.0)
Decrease in taxes payable and deferred income taxes, net................................ (351.4) (738.3)
Increase in deferred income............................................................. 38.2 15.0
Other, net.............................................................................. (40.8) 86.1
--------- ---------
Net cash flow from operating activities..................................................... (905.9) (67.4)
--------- ---------
INVESTING ACTIVITIES:
Capital expenditures...................................................................... (320.4) (264.0)
Acquisitions, net of cash acquired........................................................ (277.4) (72.8)
Investments in and advances to affiliated companies....................................... (84.4) (51.0)
Proceeds from sales of short-term investments............................................. 222.5 53.4
Purchases of short-term investments....................................................... (215.3) (48.8)
Other, net................................................................................ -- 4.0
--------- ---------
Net cash flow from investing activities..................................................... (675.0) (379.2)
--------- ---------
FINANCING ACTIVITIES:
Borrowings from banks, net................................................................ 2,776.6 883.9
Repurchase of Preferred Stock............................................................. (612.0) --
Purchase of treasury stock and warrants................................................... (402.3) --
Repayment of notes and debentures......................................................... (323.1) (400.0)
Payment of capital lease obligations...................................................... (44.5) (35.6)
Proceeds from exercise of stock options and warrants...................................... 42.4 71.7
Other, net................................................................................ (7.5) (29.8)
--------- ---------
Net cash flow from financing activities..................................................... 1,429.6 490.2
--------- ---------
Net increase (decrease) in cash and cash equivalents...................................... (151.3) 43.6
Cash and cash equivalents at beginning of the period...................................... 767.3 292.3
--------- ---------
Cash and cash equivalents at end of period.................................................. $ 616.0 $ 335.9
--------- ---------
--------- ---------
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash payments for interest, net of amounts capitalized.................................... $ 236.5 $ 315.1
Cash payments for income taxes............................................................ $ 524.3 $ 620.2
NON CASH INVESTING AND FINANCING ACTIVITIES:
Property and equipment acquired under capitalized leases.................................. $ 117.5 $ 17.6
</TABLE>
See notes to consolidated financial statements.
53
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
1) BASIS OF PRESENTATION
Viacom Inc. (the "Company") is a diversified entertainment company with
operations in six segments: (i) Networks, (ii) Entertainment, (iii) Video, (iv)
Parks, (v) Publishing and (vi) Online. See Note 5 regarding the presentation of
discontinued operations.
The accompanying unaudited consolidated financial statements of the Company
have been prepared pursuant to the rules of the Securities and Exchange
Commission. These financial statements should be read in conjunction with the
more detailed financial statements and notes thereto included in the Company's
most recent annual report on Form 10-K.
In the opinion of management, the accompanying financial statements reflect
all adjustments, consisting of only normal and recurring adjustments, necessary
for a fair presentation of the financial position and results of operations and
cash flows of the Company for the periods presented. Certain previously reported
amounts have been reclassified to conform with the current presentation.
USE OF ESTIMATES--The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
NET EARNINGS (LOSS) PER COMMON SHARE--Basic earnings per share ("EPS") is
computed by dividing the net earnings applicable to common shares by the
weighted average of common shares outstanding during the period. Diluted EPS
adjusts the basic weighted average of common shares outstanding by the assumed
conversion of convertible securities and exercise of stock options only in the
periods in which such effect would have been dilutive. Prior period amounts have
been adjusted to reflect the effect of the 2-for-1 stock split (see Note 3). The
table below presents a reconciliation of weighted average shares used in the
calculation of basic and diluted EPS:
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------- --------------------
1999 1998 1999 1998
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Weighted average shares for basic EPS....................... 690.6 713.2 693.4 711.8
Incremental shares for stock options & warrants............. 14.4 -- 14.7 --
--------- --------- --------- ---------
Weighted average shares for diluted EPS..................... 705.0 713.2 708.1 711.8
--------- --------- --------- ---------
--------- --------- --------- ---------
</TABLE>
COMPREHENSIVE INCOME (LOSS)--Total comprehensive income (loss) for the
Company includes net income and other comprehensive income items including
unrealized gain (loss) on securities, cumulative translation adjustments and
minimum pension liability adjustments. Total comprehensive income (loss) for
the three months ended June 30, 1999 and 1998 was $62.1 million and $(297.8)
million, respectively, and for the six months ended June 30, 1999 and 1998
was $128.8 million and $(277.8) million, respectively.
2) SUBSEQUENT EVENTS
On July 19, 1999, Blockbuster Inc., a wholly owned subsidiary of the
Company, amended a previously filed registration statement on Form S-1 with the
Securities and Exchange Commission for a proposed
54
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
2) SUBSEQUENT EVENTS (CONTINUED)
initial public offering of 31 million shares of Blockbuster's Class A common
stock, representing approximately 17.7% of its shares. The underwriters will be
granted an option to acquire up to an additional 4.65 million shares to cover
over-allotments. It is currently estimated that the initial public offering
price will be between $16 and $18 per share. Blockbuster will use the net
proceeds of the offering to repay outstanding indebtedness under its credit
agreement.
On July 7, 1999, the Viacom Five-Year Warrants expired. The Company received
proceeds of approximately $317 million and issued approximately 9.0 million
shares of its Class B Common Stock in connection with the exercise of 4.5
million warrants issued as part of the 1994 acquisition of Paramount
Communications.
3) STOCK TRANSACTIONS AND ACQUISITIONS
On March 24, 1999, the Company initiated a repurchase program which was
subsequently expanded, to acquire up to $600 million of the Company's common
stock and warrants. As of June 30, 1999, the Company had repurchased 25,000
shares of Class A Common Stock, 8,825,800 shares of Class B Common Stock and
1,095,900 Viacom Five-Year Warrants, which expired July 7, 1999, for $393.1
million in the aggregate. During the period June 30 through July 28, 1999, the
Company repurchased 690,000 shares of Class B Common Stock and the cumulative
repurchase program totaled $423.4 million in the aggregate.
The Board of Directors of the Company declared a 2-for-1 common stock split
in the form of a dividend. The additional shares were issued on March 31, 1999
to shareholders of record on March 15, 1999. All common share and per share
amounts have been adjusted to reflect the stock split for all periods presented.
On June 21, 1999, the Company completed its tender offer for all outstanding
shares of Spelling Entertainment Group Inc. ("Spelling") common stock that it
did not already own for $9.75 per share in cash. The tendered shares, along with
the shares already owned by the Company, represented approximately 97% of all of
the issued and outstanding shares of Spelling. The tender offer was made under
the terms of a merger agreement between the Company and Spelling. On June 23,
1999, the Company acquired the remaining outstanding shares of Spelling,
approximately 3%, through a merger of Spelling and a wholly owned subsidiary of
the Company. As a result of the merger, each share of Spelling common stock was
also converted into the right to receive $9.75 in cash. The total consideration
for tendered shares and merger was approximately $176 million. The Company has
begun the process of integrating certain operations of Spelling into Paramount
Television.
4) RECEIVABLES
As of June 30, 1999, the Company had an aggregate of $363.3 million
outstanding under revolving receivable securitization programs. Proceeds from
the sale of these receivables were used to reduce outstanding borrowings. The
resulting loss on the sale of receivables was not material to the Company's
financial position and results of operations.
55
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
5) DISCONTINUED OPERATIONS
In accordance with Accounting Principles Board Opinion 30, "Reporting the
Results of Operations Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions", the Company has presented its educational, professional and
reference publishing businesses ("Non-Consumer Publishing") and its music retail
stores ("Music") as discontinued operations, as these businesses were sold on
November 27, 1998 and October 26, 1998, respectively.
The gain on dispositions for the three and six months ended June 30, 1998
represents the reversal of cable split-off reserves that were no longer
required.
Summarized financial results of discontinued operations are as follows:
<TABLE>
<CAPTION>
NON-CONSUMER
PUBLISHING MUSIC TOTAL
--------------- --------- ---------
<S> <C> <C> <C>
For the three months ended June 30, 1998:
Revenues....................................................................... $ 422.0 $ 122.6 $ 544.6
Loss from operations before income taxes....................................... (21.6) (6.8) (28.4)
Benefit for income taxes....................................................... 12.1 2.6 14.7
Net loss....................................................................... (9.5) (4.2) (13.7)
For the six months ended June 30, 1998:
Revenues....................................................................... $ 690.5 $ 255.9 $ 946.4
Loss from operations before income taxes....................................... (113.1) (16.4) (129.5)
Benefit for income taxes....................................................... 63.3 6.3 69.6
Net loss....................................................................... (49.8) (10.1) (59.9)
</TABLE>
56
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
6) INVENTORY
<TABLE>
<CAPTION>
JUNE 30, 1999 DECEMBER 31, 1998
------------- -----------------
<S> <C> <C>
Merchandise inventory, including sell-through videocassettes.................... $ 303.9 $ 381.9
Videocassette rental inventory.................................................. 457.8 404.1
Publishing:
Finished goods................................................................ 68.9 59.7
Work in process............................................................... 6.6 6.9
Raw materials................................................................. 3.6 2.5
Other........................................................................... 28.8 17.7
------------- --------
869.6 872.8
Less current portion.......................................................... 411.8 468.7
------------- --------
457.8 404.1
------------- --------
Theatrical and television inventory:
Theatrical and television productions:
Released.................................................................... 1,828.1 1,800.4
Completed, not released..................................................... 38.5 35.9
In process and other........................................................ 381.8 321.0
Program rights................................................................ 1,288.1 1,246.2
------------- --------
3,536.5 3,403.5
Less current portion.......................................................... 1,326.7 1,336.8
------------- --------
2,209.8 2,066.7
------------- --------
Total Current Inventory......................................................... $ 1,738.5 $ 1,805.5
------------- --------
------------- --------
Total Non-Current Inventory..................................................... $ 2,667.6 $ 2,470.8
------------- --------
------------- --------
</TABLE>
57
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
7) LONG-TERM DEBT
The following table sets forth the Company's long-term debt, net of current
portion:
<TABLE>
<CAPTION>
JUNE 30, 1999 DECEMBER 31, 1998
------------- -----------------
<S> <C> <C>
Notes payable to banks.......................................................... $ 3,646.8 $ 868.5
5.875% Senior Notes due 2000, net of unamortized discount of $.1 (1999) and $.2
(1998)........................................................................ 149.9 149.8
7.5% Senior Notes due 2002, net of unamortized discount of $1.1 (1999) and $1.3
(1998)........................................................................ 248.9 248.7
6.75% Senior Notes due 2003, net of unamortized discount of $.2 (1999 and
1998)......................................................................... 349.8 349.8
7.75% Senior Notes due 2005, net of unamortized discount of $5.5 (1999) and $5.9
(1998)........................................................................ 965.5 965.0
7.625% Senior Debentures due 2016, net of unamortized discount of $1.2 (1999 and
1998)......................................................................... 198.8 198.7
8.25% Senior Debentures due 2022, net of unamortized discount of $2.5 (1999) and
$2.6 (1998)................................................................... 247.5 247.4
7.5% Senior Debentures due 2023, net of unamortized discount of $.4 (1999) and
$.5 (1998).................................................................... 149.6 149.5
10.25% Senior Subordinated Notes due 2001....................................... 35.3 36.3
8.0% Merger Debentures due 2006, net of unamortized discount of $15.8 (1999) and
$44.1 (1998).................................................................. 194.2 475.2
Other Notes..................................................................... -- .3
Obligations under capital leases................................................ 566.2 501.4
------------- --------
6,752.5 4,190.6
Less current portion............................................................ 328.2 377.2
------------- --------
$ 6,424.3 $ 3,813.4
------------- --------
------------- --------
</TABLE>
On July 7, 1999, the Company completed the redemption of the remaining $210
million principal amount of its 8.0% Merger Debentures.
On June 21, 1999, Blockbuster Inc. entered into a $1.9 billion unsecured
credit agreement (the "Blockbuster Credit Agreement") with a syndicate of banks.
The Blockbuster Credit Agreement is comprised of a $700 million revolving loan
due July 1, 2004, a $600 million term loan due in quarterly installments
beginning April 1, 2002 and ending July 1, 2004, and a $600 million revolving
loan due June 19, 2000. A varying commitment fee is charged on the unused amount
of the revolving loans. Interest rates are based on the prime rate or LIBOR at
Blockbuster's option at the time of borrowing.
The Blockbuster Credit Agreement contains covenants, which, among other
things, relates to the payment of dividends, repurchase of Blockbuster's common
stock or other distributions and also requires compliance with financial
covenants with respect to a maximum leverage ratio and a minimum fixed charge
ratio.
On June 23, 1999, Blockbuster Inc. borrowed $1.6 billion, comprised of $400
million borrowed under the long-term revolving loan, $600 million borrowed under
the term loan, and $600 million under the
58
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
7) LONG-TERM DEBT (CONTINUED)
short-term revolving loan. The weighted average interest rates at June 30, 1999
for these borrowings are 6.9%, 6.9%, and 6.8%, respectively. The proceeds of the
borrowings were used to pay amounts owed to the Company. The Company used such
proceeds to permanently reduce its commitments under the March 1997 Credit
Agreements by $1.139 billion.
On May 21, 1999, the Company amended the March 1997 Credit Agreements to,
among other things, provide for the Blockbuster Credit Agreement.
On May 6, 1999, the 364-day film financing credit agreement, guaranteed by
Viacom International Inc. and the Company, was paid in full and on May 7, 1999,
the credit agreement terminated.
As of June 30, 1999, the Company's scheduled maturities of indebtedness
through December 31, 2003, assuming full utilization of the March 1997 Credit
Agreements, as amended, and the Blockbuster Credit Agreement are $245.2 million
(1999), $1.6 billion (2000), $1.8 billion (2001), $2.2 billion (2002) and $625.0
million (2003). The Company's maturities of long-term debt outstanding at June
30, 1999, excluding capital leases, are $245.2 million (1999), $882.5 million
(2000), $304.6 million (2001), $2.0 billion (2002) and $625.0 million (2003).
The Company has classified certain short-term indebtedness as long-term debt
based upon its intent and ability to refinance such indebtedness on a long-term
basis.
8) COMMITMENTS AND CONTINGENCIES
The commitments of the Company for program license fees, which are not
reflected in the balance sheet as of June 30, 1999 and are estimated to
aggregate $1.2 billion, principally reflect Showtime Networks Inc.'s ("SNI's")
commitments of $918.9 million for the acquisition of programming rights and the
production of original programming, and exclude intersegment commitments between
the Networks and Entertainment segments of $847.2 million. The estimate is based
upon a number of factors. A majority of such fees are payable over several
years, as part of normal programming expenditures of SNI. These commitments to
acquire programming rights are contingent upon delivery of motion pictures which
are not yet available for premium television exhibition and, in many cases, have
not yet been produced.
9) PROVISION FOR INCOME TAXES
The provision for income taxes represents federal, state and foreign income
taxes on earnings before income taxes. The estimated effective tax rates of
55.5% for 1999 and 54.7% for 1998 were both adversely affected by amortization
of intangibles in excess of the amounts deductible for tax purposes. Excluding
the non-deductible amortization of intangibles, the estimated effective tax
rates would have been 37.7% for 1999 and 28.1% for 1998.
Due to the unusual nature of the 1998 second quarter charge associated with
the change in accounting for rental tape amortization, the full income tax
effect is reflected in the second quarter 1998 tax provision and is excluded
from the estimated annual effective tax rate.
10) OPERATING SEGMENTS
The following table sets forth the Company's financial performance by
operating segment. Prior period results have been reclassified to conform to the
new presentation. Intersegment revenues, recorded at fair market value, of the
Entertainment segment were $58.8 million and $108.4 million for the three and
59
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
10) OPERATING SEGMENTS (CONTINUED)
six months ended June 30, 1999 and $25.7 million and $56.0 million for the three
and six months ended June 30, 1998, respectively. All other intersegment
revenues were immaterial for each of the periods presented.
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------- --------------------
1999 1998 1999 1998
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
REVENUES:
Networks........................................................... $ 704.4 $ 597.3 $ 1,368.2 $ 1,142.0
Entertainment...................................................... 1,025.2 1,043.1 2,117.5 2,162.0
Video.............................................................. 1,041.7 890.0 2,154.7 1,821.2
Parks.............................................................. 148.4 151.2 158.9 164.0
Publishing......................................................... 145.8 122.5 268.5 230.9
Online............................................................. 5.2 2.5 9.9 4.7
Intercompany eliminations.......................................... (67.4) (27.3) (123.3) (59.9)
--------- --------- --------- ---------
Total revenues................................................... $ 3,003.3 $ 2,779.3 $ 5,954.4 $ 5,464.9
--------- --------- --------- ---------
--------- --------- --------- ---------
EBITDA:
Networks........................................................... $ 219.3 $ 175.1 $ 420.8 $ 325.4
Entertainment...................................................... 165.8 153.5 328.6 327.3
Video.............................................................. 104.5 (359.2) 249.6 (192.0)
Parks.............................................................. 28.6 27.5 25.9 25.4
Publishing......................................................... 16.9 9.6 22.6 14.0
Online............................................................. (6.0) (0.2) (7.0) 0.3
--------- --------- --------- ---------
Total segment EBITDA............................................. 529.1 6.3 1,040.5 500.4
RECONCILIATION TO OPERATING INCOME:
Corporate/Eliminations............................................. (46.8) (39.8) (83.6) (73.7)
Depreciation and amortization...................................... (200.0) (191.9) (397.1) (378.7)
--------- --------- --------- ---------
Total operating income........................................... $ 282.3 $ (225.4) $ 559.8 $ 48.0
--------- --------- --------- ---------
--------- --------- --------- ---------
</TABLE>
60
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS
Viacom International Inc. ("Viacom International") is a wholly owned
subsidiary of the Company. The Company has fully and unconditionally guaranteed
Viacom International debt securities. The Company has determined that separate
financial statements and other disclosures concerning Viacom International are
not material to investors. The following condensed consolidating financial
statements present the results of operations, financial position and cash flows
of the Company, Viacom International (in each case, carrying investments in
Non-Guarantor Affiliates under the equity method), the direct and indirect
Non-Guarantor Affiliates of the Company, and the eliminations necessary to
arrive at the information for the Company on a consolidated basis. Certain prior
year equity eliminations have been reclassified to conform with the current
period presentation.
<TABLE>
<CAPTION>
THREE MONTHS ENDED JUNE 30, 1999
-----------------------------------------------------------------
NON- VIACOM
VIACOM VIACOM GUARANTOR INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C>
Revenues....................................... $ 10.2 $ 485.4 $ 2,616.3 $ (108.6) $ 3,003.3
Expenses:
Operating..................................... 9.0 158.6 1,876.4 (108.6) 1,935.4
Selling, general and administrative........... 0.4 189.5 395.7 -- 585.6
Depreciation and amortization................. 0.9 21.6 177.5 -- 200.0
--------- ------ ----------- ------------ ------------
Total expenses............................ 10.3 369.7 2,449.6 (108.6) 2,721.0
--------- ------ ----------- ------------ ------------
Operating income (loss)......................... (0.1) 115.7 166.7 -- 282.3
Other income (expense):
Interest expense, net......................... (96.1) 27.3 (37.3) -- (106.1)
Other items, net.............................. (5.1) 5.6 6.1 -- 6.6
--------- ------ ----------- ------------ ------------
Earnings (loss) from continuing operations
before income taxes........................... (101.3) 148.6 135.5 -- 182.8
Benefit (provision) for income taxes.......... 41.5 (60.9) (85.7) -- (105.1)
Equity in earnings (loss) of affiliated
companies, net of tax....................... 119.1 31.4 (23.9) (144.8) (18.2)
Minority interest............................. -- -- (0.2) -- (0.2)
--------- ------ ----------- ------------ ------------
Net earnings.................................... $ 59.3 $ 119.1 $ 25.7 $ (144.8) $ 59.3
--------- ------ ----------- ------------ ------------
--------- ------ ----------- ------------ ------------
</TABLE>
61
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30, 1999
-----------------------------------------------------------------
NON- VIACOM
VIACOM VIACOM GUARANTOR INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C>
Revenues........................................ $ 19.3 $ 937.7 $ 5,114.4 $ (117.0) $ 5,954.4
Expenses:
Operating..................................... 18.5 306.9 3,679.2 (117.0) 3,887.6
Selling, general and administrative........... 1.2 358.4 750.3 -- 1,109.9
Depreciation and amortization................. 1.8 44.0 351.3 -- 397.1
--------- ------ ----------- ------------ ------------
Total expenses............................ 21.5 709.3 4,780.8 (117.0) 5,394.6
--------- ------ ----------- ------------ ------------
Operating income (loss)......................... (2.2) 228.4 333.6 -- 559.8
Other income (expense):
Interest expense, net......................... (177.4) 50.2 (73.2) -- (200.4)
Other items, net.............................. (10.5) 5.0 10.8 -- 5.3
--------- ------ ----------- ------------ ------------
Earnings (loss) from continuing operations
before income taxes........................... (190.1) 283.6 271.2 -- 364.7
Benefit (provision) for income taxes.......... 77.9 (116.2) (164.1) -- (202.4)
Equity in earnings (loss) of affiliated
companies, net of tax....................... 239.6 72.5 (43.8) (302.6) (34.3)
Minority interest............................. -- -- (0.3) -- (0.3)
--------- ------ ----------- ------------ ------------
Net earnings before extraordinary loss.......... 127.4 239.9 63.0 (302.6) 127.7
Extraordinary loss, net of tax................ (23.2) (0.3) -- -- (23.5)
--------- ------ ----------- ------------ ------------
Net earnings.................................... 104.2 239.6 63.0 (302.6) 104.2
Cumulative convertible preferred stock
dividend requirement........................ (0.4) -- -- -- (0.4)
Premium on repurchase of preferred stock...... (12.0) -- -- -- (12.0)
--------- ------ ----------- ------------ ------------
Net earnings attributable to common stock....... $ 91.8 $ 239.6 $ 63.0 $ (302.6) $ 91.8
--------- ------ ----------- ------------ ------------
--------- ------ ----------- ------------ ------------
</TABLE>
62
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
THREE MONTHS ENDED JUNE 30, 1998
-----------------------------------------------------------------
NON- VIACOM
VIACOM VIACOM GUARANTOR INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------ ----------- ------------- ------------
<S> <C> <C> <C> <C> <C>
Revenues........................................ $ 10.5 $ 392.0 $ 2,383.6 $ (6.8) $ 2,779.3
Expenses:
Operating..................................... 7.2 138.3 2,170.7 (6.8) 2,309.4
Selling, general and administrative........... 0.4 152.2 350.8 -- 503.4
Depreciation and amortization................. 0.6 23.3 168.0 -- 191.9
--------- ------------ ----------- ------ ------------
Total expenses............................ 8.2 313.8 2,689.5 (6.8) 3,004.7
--------- ------------ ----------- ------ ------------
Operating income (loss)......................... 2.3 78.2 (305.9) -- (225.4)
Other income (expense):
Interest expense, net......................... (137.3) (9.1) (10.2) -- (156.6)
Other items, net.............................. (6.5) (0.7) (0.9) -- (8.1)
--------- ------------ ----------- ------ ------------
Earnings (loss) from continuing operations
before income taxes........................... (141.5) 68.4 (317.0) -- (390.1)
Benefit (provision) for income taxes.......... 56.7 (27.2) 103.5 -- 133.0
Equity in loss of affiliated companies, net of
tax......................................... (195.9) (237.4) (14.2) 436.9 (10.6)
Minority interest............................. -- -- 0.4 -- 0.4
--------- ------------ ----------- ------ ------------
Loss from continuing operations................. (280.7) (196.2) (227.3) 436.9 (267.3)
Discontinued operations:
Loss from discontinued operations............. -- -- (13.7) -- (13.7)
Gain on dispositions.......................... -- 0.3 -- -- 0.3
--------- ------------ ----------- ------ ------------
Net loss........................................ (280.7) (195.9) (241.0) 436.9 (280.7)
Cumulative convertible preferred stock
dividend requirement........................ (15.0) -- -- -- (15.0)
--------- ------------ ----------- ------ ------------
Net loss attributable to common stock........... $ (295.7) $ (195.9) $ (241.0) $ 436.9 $ (295.7)
--------- ------------ ----------- ------ ------------
--------- ------------ ----------- ------ ------------
</TABLE>
63
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30, 1998
-----------------------------------------------------------------
NON- VIACOM
VIACOM VIACOM GUARANTOR INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------ ----------- ------------- ------------
<S> <C> <C> <C> <C> <C>
Revenues........................................ $ 20.6 $ 737.9 $ 4,719.2 $ (12.8) $ 5,464.9
Expenses:
Operating..................................... 17.4 263.3 3,845.7 (12.8) 4,113.6
Selling, general and administrative........... 1.4 270.9 652.3 -- 924.6
Depreciation and amortization................. 1.2 41.7 335.8 -- 378.7
--------- ------------ ----------- ------ ------------
Total expenses............................ 20.0 575.9 4,833.8 (12.8) 5,416.9
--------- ------------ ----------- ------ ------------
Operating income (loss)......................... 0.6 162.0 (114.6) -- 48.0
Other income (expense):
Interest expense, net......................... (264.8) (21.0) (24.9) -- (310.7)
Other items, net.............................. (9.1) 8.1 (3.5) -- (4.5)
--------- ------------ ----------- ------ ------------
Earnings (loss) from continuing operations
before income taxes........................... (273.3) 149.1 (143.0) -- (267.2)
Benefit (provision) for income taxes.......... 112.0 (61.1) 14.3 -- 65.2
Equity in loss of affiliated companies, net of
tax......................................... (118.0) (207.5) (25.2) 332.4 (18.3)
Minority interest............................. -- 1.2 (0.6) -- 0.6
--------- ------------ ----------- ------ ------------
Loss from continuing operations................. (279.3) (118.3) (154.5) 332.4 (219.7)
Discontinued operations:
Loss from discontinued operations............. -- -- (59.9) -- (59.9)
Gain on dispositions.......................... -- 0.3 -- -- 0.3
--------- ------------ ----------- ------ ------------
Net loss........................................ (279.3) (118.0) (214.4) 332.4 (279.3)
Cumulative convertible preferred stock
dividend requirement........................ (30.0) -- -- -- (30.0)
--------- ------------ ----------- ------ ------------
Net loss attributable to common stock........... $ (309.3) $ (118.0) $ (214.4) $ 332.4 $ (309.3)
--------- ------------ ----------- ------ ------------
--------- ------------ ----------- ------ ------------
</TABLE>
64
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
JUNE 30, 1999
-----------------------------------------------------------------
NON-
VIACOM VIACOM GUARANTOR VIACOM INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
----------- ------------ ---------- ------------ ------------
<S> <C> <C> <C> <C> <C>
ASSETS
Current Assets:
Cash and cash equivalents................. $ 10.3 $ 452.4 $ 153.3 $ -- $ 616.0
Receivables, net.......................... 9.1 303.7 1,337.4 (72.6) 1,577.6
Inventory................................. 11.5 154.5 1,572.5 -- 1,738.5
Other current assets...................... 1.2 235.7 646.3 -- 883.2
----------- ------------ ---------- ------------ ------------
Total current assets.................. 32.1 1,146.3 3,709.5 (72.6) 4,815.3
Property and equipment, at cost............. 14.1 632.9 4,265.7 -- 4,912.7
Less accumulated depreciation............. 3.7 209.8 1,450.4 -- 1,663.9
----------- ------------ ---------- ------------ ------------
Net property and equipment............ 10.4 423.1 2,815.3 -- 3,248.8
Inventory................................... -- 447.1 2,220.5 -- 2,667.6
Intangibles, at amortized cost.............. 107.9 522.0 10,859.8 -- 11,489.7
Investments in consolidated
subsidiaries.............................. 6,407.3 15,366.2 -- (21,773.5) --
Other assets................................ 63.0 154.6 1,497.5 (133.1) 1,582.0
----------- ------------ ---------- ------------ ------------
$ 6,620.7 $ 18,059.3 $ 21,102.6 $(21,979.2) $ 23,803.4
----------- ------------ ---------- ------------ ------------
----------- ------------ ---------- ------------ ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable.......................... $ -- $ 64.4 $ 391.2 $ (34.9) $ 420.7
Accrued compensation...................... -- 67.1 220.6 -- 287.7
Participants' share, residuals and
royalties payable....................... -- -- 1,094.3 -- 1,094.3
Income tax payable........................ (16.1) 876.0 (128.2) (536.2) 195.5
Current portion of long-term debt......... 194.2 18.4 115.6 -- 328.2
Accrued expenses and other................ 92.5 641.7 1,334.9 (108.0) 1,961.1
----------- ------------ ---------- ------------ ------------
Total current liabilities............. 270.6 1,667.6 3,028.4 (679.1) 4,287.5
----------- ------------ ---------- ------------ ------------
Long-term debt.............................. 3,177.6 1,037.2 2,209.5 -- 6,424.3
Other liabilities........................... (12,176.0) 2,593.4 7,505.5 3,953.9 1,876.8
Shareholders' equity:
Preferred Stock........................... -- 104.1 20.4 (124.5) --
Common Stock.............................. 7.3 230.4 1,907.4 (2,137.8) 7.3
Additional paid-in capital................ 10,593.2 7,334.6 6,540.2 (13,874.8) 10,593.2
Retained earnings......................... 6,109.1 5,061.5 (35.8) (9,116.9) 2,017.9
Accumulated other comprehensive income
(loss).................................. -- 30.5 (73.0) -- (42.5)
----------- ------------ ---------- ------------ ------------
16,709.6 12,761.1 8,359.2 (25,254.0) 12,575.9
Less treasury stock, at cost.............. 1,361.1 -- -- -- 1,361.1
----------- ------------ ---------- ------------ ------------
Total shareholders' equity............ 15,348.5 12,761.1 8,359.2 (25,254.0) 11,214.8
----------- ------------ ---------- ------------ ------------
$ 6,620.7 $ 18,059.3 $ 21,102.6 $(21,979.2) $ 23,803.4
----------- ------------ ---------- ------------ ------------
----------- ------------ ---------- ------------ ------------
</TABLE>
65
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
DECEMBER 31, 1998
----------------------------------------------------------------
NON-
VIACOM VIACOM GUARANTOR VIACOM INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
---------- ------------ ---------- ------------ ------------
<S> <C> <C> <C> <C> <C>
ASSETS
Current Assets:
Cash and cash equivalents................... $ 406.4 $ 189.5 $ 171.4 $ -- $ 767.3
Receivables, net............................ 9.5 319.5 1,458.0 (27.9) 1,759.1
Inventory................................... 11.5 131.9 1,662.1 -- 1,805.5
Other current assets........................ 0.9 160.9 570.8 -- 732.6
---------- ------------ ---------- ------------ ------------
Total current assets.................... 428.3 801.8 3,862.3 (27.9) 5,064.5
Property and equipment........................ 13.6 602.3 3,921.1 -- 4,537.0
Less accumulated depreciation............... 3.0 188.6 1,265.9 -- 1,457.5
---------- ------------ ---------- ------------ ------------
Net property and equipment.............. 10.6 413.7 2,655.2 -- 3,079.5
Inventory..................................... -- 400.1 2,070.7 -- 2,470.8
Intangibles, at amortized cost................ 109.4 530.9 10,917.0 -- 11,557.3
Investments in consolidated subsidiaries...... 5,796.0 15,701.9 -- (21,497.9) --
Other assets.................................. 83.4 1,541.4 1,795.3 (1,979.1) 1,441.0
---------- ------------ ---------- ------------ ------------
$ 6,427.7 $ 19,389.8 $ 21,300.5 $(23,504.9) $ 23,613.1
---------- ------------ ---------- ------------ ------------
---------- ------------ ---------- ------------ ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
Accounts payable............................ $ -- $ 68.0 $ 474.4 $ (43.2) $ 499.2
Accrued compensation........................ -- 144.4 265.9 -- 410.3
Participants' share, residuals and royalties
payable................................... -- -- 1,227.5 -- 1,227.5
Income taxes payable........................ -- 1,257.5 (139.7) (591.3) 526.5
Current portion of long-term debt........... 282.4 13.5 81.3 -- 377.2
Accrued expenses and other.................. 612.7 663.6 1,351.5 (35.9) 2,591.9
---------- ------------ ---------- ------------ ------------
Total current liabilities............... 895.1 2,147.0 3,260.9 (670.4) 5,632.6
---------- ------------ ---------- ------------ ------------
Long-term debt................................ 2,214.6 1,050.4 548.4 -- 3,813.4
Other liabilities............................. (12,834.8) 3,458.2 9,008.6 2,485.5 2,117.5
Shareholders' equity:
Preferred Stock............................. 600.0 104.1 20.4 (124.5) 600.0
Common Stock................................ 7.3 228.7 1,985.3 (2,214.0) 7.3
Additional paid-in capital.................. 10,519.6 7,545.4 6,676.9 (14,167.2) 10,574.7
Retained earnings........................... 6,024.1 4,821.9 (98.8) (8,814.3) 1,932.9
Accumulated other comprehensive income
(loss).................................... -- 34.1 (101.2) -- (67.1)
---------- ------------ ---------- ------------ ------------
17,151.0 12,734.2 8,482.6 (25,320.0) 13,047.8
Less treasury stock, at cost................ 998.2 -- -- -- 998.2
---------- ------------ ---------- ------------ ------------
Total shareholders' equity.............. 16,152.8 12,734.2 8,482.6 (25,320.0) 12,049.6
---------- ------------ ---------- ------------ ------------
$ 6,427.7 $ 19,389.8 $ 21,300.5 $(23,504.9) $ 23,613.1
---------- ------------ ---------- ------------ ------------
---------- ------------ ---------- ------------ ------------
</TABLE>
66
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30, 1999
-------------------------------------------------------------------
NON-
VIACOM VIACOM GUARANTOR VIACOM INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------ ----------- --------------- ------------
<S> <C> <C> <C> <C> <C>
NET CASH FLOW FROM OPERATING ACTIVITIES......... $ (379.1) $ (242.7) $ (284.1) $ -- $ (905.9)
INVESTING ACTIVITIES:
Capital expenditures.......................... -- (50.6) (269.8) -- (320.4)
Acquisitions, net of cash acquired............ (160.9) -- (116.5) -- (277.4)
Investments in and advances to affiliated
companies................................... -- (16.2) (68.2) -- (84.4)
Purchases of short-term investments........... -- (215.3) -- -- (215.3)
Proceeds from sales of short-term
investments................................. -- 222.5 -- -- 222.5
--------- ------------ ----------- --------- ------------
NET CASH FLOW FROM INVESTING ACTIVITIES......... (160.9) (59.6) (454.5) -- (675.0)
--------- ------------ ----------- --------- ------------
FINANCING ACTIVITIES:
Net borrowings from banks..................... 1,165.4 -- 1,611.2 -- 2,776.6
Repurchase of Preferred Stock................. (612.0) -- -- -- (612.0)
Purchase of treasury stock and warrants....... (402.3) -- -- -- (402.3)
Repayment of notes and debentures............. (321.6) (1.5) -- -- (323.1)
Payment of capital lease obligations.......... -- (14.9) (29.6) -- (44.5)
Increase (decrease) in intercompany
payables.................................... 279.5 581.6 (861.1) -- --
Proceeds from exercise of stock options and
warrants.................................... 42.4 -- -- -- 42.4
Other, net.................................... (7.5) -- -- -- (7.5)
--------- ------------ ----------- --------- ------------
NET CASH FLOW FROM FINANCING ACTIVITIES......... 143.9 565.2 720.5 -- 1,429.6
--------- ------------ ----------- --------- ------------
Net increase (decrease) in cash and cash
equivalents................................. (396.1) 262.9 (18.1) -- (151.3)
Cash and cash equivalents at beginning of
period...................................... 406.4 189.5 171.4 -- 767.3
--------- ------------ ----------- --------- ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD...... $ 10.3 $ 452.4 $ 153.3 $ -- $ 616.0
--------- ------------ ----------- --------- ------------
--------- ------------ ----------- --------- ------------
</TABLE>
67
<PAGE>
VIACOM INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(TABULAR DOLLARS IN MILLIONS, EXCEPT PER SHARE AMOUNTS)
11) CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)
<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30, 1998
-------------------------------------------------------------------
NON-
VIACOM VIACOM GUARANTOR VIACOM INC.
INC. INTERNATIONAL AFFILIATES ELIMINATIONS CONSOLIDATED
--------- ------------ ----------- --------------- ------------
<S> <C> <C> <C> <C> <C>
NET CASH FLOW FROM OPERATING ACTIVITIES........ $ (183.5) $ (860.5) $ 976.6 $ -- $ (67.4)
--------- ------------ ----------- --------- ------------
INVESTING ACTIVITIES:
Capital expenditures......................... -- (55.4) (208.6) -- (264.0)
Acquisitions, net of cash acquired........... (11.1) -- (61.7) -- (72.8)
Investments in and advances to affiliated
companies.................................. -- (0.1) (50.9) -- (51.0)
Purchases of short-term investments.......... -- (48.8) -- -- (48.8)
Proceeds from sales of short-term
investments................................ -- 53.4 -- -- 53.4
Other, net................................... -- 13.3 (9.3) -- 4.0
--------- ------------ ----------- --------- ------------
NET CASH FLOW FROM INVESTING ACTIVITIES........ (11.1) (37.6) (330.5) -- (379.2)
--------- ------------ ----------- --------- ------------
FINANCING ACTIVITIES:
Borrowings from banks, net................... 1,041.3 (109.0) (48.4) -- 883.9
Repayment of notes and debentures............ (150.0) (250.0) -- -- (400.0)
Payment of capital lease obligations......... -- (12.4) (23.2) -- (35.6)
Increase (decrease) in intercompany
payables................................... (675.3) 1,303.7 (628.4) -- --
Proceeds from exercise of stock options and
warrants................................... 71.7 -- -- -- 71.7
Payment of Preferred Stock dividends......... (30.0) -- -- -- (30.0)
Other, net................................... -- -- 0.2 -- 0.2
--------- ------------ ----------- --------- ------------
NET CASH FLOW FROM FINANCING ACTIVITIES........ 257.7 932.3 (699.8) -- 490.2
--------- ------------ ----------- --------- ------------
Net increase (decrease) in cash and cash
equivalents................................ 63.1 34.2 (53.7) -- 43.6
Cash and cash equivalents at beginning of
period..................................... 0.1 91.5 200.7 -- 292.3
--------- ------------ ----------- --------- ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD..... $ 63.2 $ 125.7 $ 147.0 $ -- $ 335.9
--------- ------------ ----------- --------- ------------
--------- ------------ ----------- --------- ------------
</TABLE>
68
<PAGE>
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
CBS CORPORATION
(Registrant)
BY: /S/ ROBERT G. FREEDLINE
----------------------------
ROBERT G. FREEDLINE
VICE PRESIDENT AND CONTROLLER
Date: October 8, 1999
69
