XML 45 R36.htm IDEA: XBRL DOCUMENT v3.22.0.1

Segment Information (Tables)

9 Months Ended

Dec. 31, 2021

Segment Reporting [Abstract]

Segment Information

Segment information is presented in the table below:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
Segment revenues
Motion Picture			$	275.3					$	250.3					$	897.3					$	788.6
Television Production			438.6						228.2						1,160.8						621.0
Media Networks			388.9						406.2						1,155.9						1,161.7
Intersegment eliminations			(217.4)						(48.3)						(539.6)						(176.3)
			$	885.4					$	836.4					$	2,674.4					$	2,395.0
Intersegment revenues
Motion Picture			$	28.2					$	6.5					$	35.4					$	16.7
Television Production			189.2						41.8						504.2						159.6
Media Networks			—						—						—						—
			$	217.4					$	48.3					$	539.6					$	176.3
Gross contribution
Motion Picture			$	90.2					$	76.2					$	283.3					$	313.9
Television Production			28.6						39.0						79.6						105.8
Media Networks			49.5						104.5						187.1						311.6
Intersegment eliminations			(1.9)						(4.0)						3.7						(14.3)
			$	166.4					$	215.7					$	553.7					$	717.0
Segment general and administration
Motion Picture			$	22.7					$	26.2					$	69.8					$	79.8
Television Production			9.3						9.5						28.8						31.5
Media Networks			21.0						22.8						65.0						65.3
			$	53.0					$	58.5					$	163.6					$	176.6
Segment profit
Motion Picture			$	67.5					$	50.0					$	213.5					$	234.1
Television Production			19.3						29.5						50.8						74.3
Media Networks			28.5						81.7						122.1						246.3
Intersegment eliminations			(1.9)						(4.0)						3.7						(14.3)
			$	113.4					$	157.2					$	390.1					$	540.4

Reconciliation Of Total Segment Profit To The Company's Income (Loss) Before Income Taxes

The reconciliation of total segment profit to the Company’s income (loss) before income taxes is as follows:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
Company’s total segment profit			$	113.4					$	157.2					$	390.1					$	540.4
Corporate general and administrative expenses			(21.8)						(23.4)						(70.5)						(76.9)
Adjusted depreciation and amortization(1)			(11.7)						(10.8)						(32.7)						(32.9)
Restructuring and other(2)			(0.5)						(2.4)						(7.2)						(18.9)
COVID-19 related (charges) benefit included in direct operating expense and distribution and marketing expense(3)			2.8						(14.0)						2.0						(52.7)
Adjusted share-based compensation expense(4)			(22.6)						(20.0)						(77.5)						(57.2)
Purchase accounting and related adjustments(5)			(50.3)						(49.5)						(144.8)						(145.5)
Operating income			9.3						37.1						59.4						156.3
Interest expense			(44.4)						(45.0)						(130.0)						(135.2)
Interest and other income			1.4						0.5						29.4						2.2
Other expense			(1.9)						(2.1)						(6.2)						(4.5)
Loss on extinguishment of debt			(1.1)						—						(28.2)						—
Gain (loss) on investments			(0.2)						—						1.2						0.3
Equity interests loss			(2.5)						(0.7)						(1.4)						(5.1)
Income (loss) before income taxes			$	(39.4)					$	(10.2)					$	(75.8)					$	14.0

___________________

(1)Adjusted depreciation and amortization represents depreciation and amortization as presented on our unaudited condensed consolidated statements of operations less the depreciation and amortization related to the non-cash fair value adjustments to property and equipment and intangible assets acquired in recent acquisitions which are included in the purchase accounting and related adjustments line item above, as shown in the table below:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
Depreciation and amortization			$	46.3					$	45.8					$	134.1					$	142.9
Less: Amount included in purchase accounting and related adjustments			(34.6)						(35.0)						(101.4)						(110.0)
Adjusted depreciation and amortization			$	11.7					$	10.8					$	32.7					$	32.9

(2)Restructuring and other includes restructuring and severance costs, certain transaction and related costs, and certain unusual items, when applicable (see Note 13).

(3)In connection with the disruptions associated with the COVID-19 global pandemic and measures to prevent its spread and mitigate its effects both domestically and internationally, during the three and nine months ended December 31, 2021 the Company has incurred a benefit of $2.8 million and $2.0 million, respectively, net of insurance recoveries, in incremental direct operating and distribution and marketing expense (three and nine months ended December 31, 2020 - charges of $14.0 million and $52.7 million, respectively) (see Note 13). These charges are excluded from segment operating results.

(4)The following table reconciles total share-based compensation expense to adjusted share-based compensation expense:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
Total share-based compensation expense			$	22.6					$	20.0					$	77.5					$	60.0
Less:
Amount included in restructuring and other(i)			—						—						—						(2.8)
Adjusted share-based compensation			$	22.6					$	20.0					$	77.5					$	57.2

(i)Represents share-based compensation expense included in restructuring and other expenses reflecting the impact of the acceleration of certain vesting schedules for equity awards pursuant to certain severance arrangements.

(5)Purchase accounting and related adjustments primarily represent the amortization of non-cash fair value adjustments to certain assets acquired in recent acquisitions. These adjustments include the accretion of the noncontrolling interest discount related to Pilgrim Media Group and 3 Arts Entertainment, the amortization of the recoupable portion of the purchase price and the expense associated with the earned distributions related to 3 Arts Entertainment, all of which are accounted for as compensation and are included in general and administrative expense. The following sets forth the amounts included in each line item in the financial statements:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
Purchase accounting and related adjustments:
Direct operating			$	—					$	0.1					$	0.5					$	0.9
General and administrative expense			15.7						14.4						42.9						34.6
Depreciation and amortization			34.6						35.0						101.4						110.0
			$	50.3					$	49.5					$	144.8					$	145.5

Reconciliation of Segment General and Administrative Expense to Consolidated

The following table reconciles segment general and administration expense to the Company's total consolidated general and administration expense:

			Three Months Ended												Nine Months Ended
			December 31,												December 31,
			2021						2020						2021						2020
			(Amounts in millions)
General and administration
Segment general and administrative expenses			$	53.0					$	58.5					$	163.6					$	176.6
Corporate general and administrative expenses			21.8						23.4						70.5						76.9
Share-based compensation expense included in general and administrative expense			22.0						19.3						76.1						55.2
Purchase accounting and related adjustments			15.7						14.4						42.9						34.6
			$	112.5					$	115.6					$	353.1					$	343.3

Reconciliation of Assets from Segment to Consolidated

The reconciliation of total segment assets to the Company’s total consolidated assets is as follows:

			December 31, 2021						March 31, 2021
			(Amounts in millions)
Assets
Motion Picture			$	1,832.8					$	1,212.4
Television Production			1,735.0						1,757.9
Media Networks			4,615.4						4,399.3
Other unallocated assets(1)			606.8						936.6
			$	8,790.0					$	8,306.2

_____________________

(1)Other unallocated assets primarily consist of cash, other assets and investments.

X

- Definition

Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (c)
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599

+ Details

Name:	us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the reconciliation of profit (loss) from reportable segments to the consolidated income (loss) before income tax expense (benefit) and discontinued operations. Includes, but is not limited to, reconciliation after income tax if income tax is allocated to the reportable segment.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (b)
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of each significant reconciling item, other than profit (loss), revenues, or assets, in the reconciliation of totals of such items in reportable segments to the entity's corresponding consolidated amount.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 31
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-Subparagraph (d)
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

+ Details

Name:	us-gaap_ReconciliationOfOtherSignificantReconcilingItemsFromSegmentsToConsolidatedTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 22
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8736-108599

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 25
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8813-108599

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 350
-SubTopic 20
-Section 50
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=121556970&loc=d3e13816-109267

Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 280
-SubTopic 10
-Section 50
-Paragraph 30
-URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599

+ Details

Name:	us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_SegmentReportingAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration