Discovery Communications Reports Third Quarter 2012 Results

Discovery Communications Reports Third Quarter 2012 Results

SILVER SPRING, Md., Nov. 6, 2012 /PRNewswire/ -- Discovery Communications, Inc. ("Discovery" or the "Company") (NASDAQ: DISCA, DISCB, DISCK) today reported financial results for the third quarter ended September 30, 2012.

David Zaslav, Discovery's President and Chief Executive Officer said, "Discovery delivered another quarter of strong operating results as a sustained focus on developing compelling content and leveraging it globally provided additional growth opportunities and continued financial momentum. In the U.S. we expanded market share, built new hits and capitalized on the ongoing strength of the ad market, while, internationally, we further leveraged the universal appeal of our programming and increased penetration of global pay-tv platforms to expand our unparalleled distribution footprint. Going forward we remain committed to thoughtfully investing in our brands and platforms while delivering sustained financial success and returning capital to our shareholders."

Third Quarter Results

Third quarter revenues of $1,076 million were down slightly compared to the third quarter a year ago, as 7% growth at International Networks was offset by a 4% decline at U.S. Networks primarily due to additional revenues in the prior year from extending and expanding certain licensing agreements. Adjusted Operating Income Before Depreciation and Amortization ((1)) ("OIBDA") grew 4% to $498 million, driven by an 11% increase at International Networks and a 2% increase at U.S. Networks that included the impact of licensing agreements partially offset by higher content impairment costs in the prior year. Excluding the impact of foreign currency fluctuations, licensing agreements and content impairment costs, total company revenues increased 8% and Adjusted OIBDA increased 14%.

Third quarter net income from continuing operations available to Discovery Communications, Inc. stockholders of $214 million ($0.57 per diluted share) decreased $26 million compared to $240 million ($0.60 per diluted share) for the third quarter a year ago as the strong operating performance in the current year was more than offset by the impact of foreign currency fluctuations, increased mark-to-market equity-based compensation, other and interest expense as well as higher taxes.

Free cash flow was $353 million for the third quarter, an increase of $39 million from the third quarter of 2011, as improved operating performance was partially offset by higher content investment and cash taxes. For the last twelve months, free cash flow increased 13% over the previous twelve month period. Free cash flow is defined as cash provided by operating activities less acquisitions of property and equipment.



SEGMENT RESULTS

(dollars in millions) Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2012 2011 Change 2012 2011 Change
---- ---- ------ ---- ---- ------

Revenues:
U.S. Networks $664 $695 (4%) $2,045 $1,942 5%
International Networks 390 363 7% 1,175 1,054 11%
Education 25 22 14% 70 66 6%
Corporate and Eliminations (3) - NM (3) - NM
--- --- --- ---
Total Revenues $1,076 $1,080 0% $3,287 $3,062 7%
====== ====== ====== ======

Adjusted OIBDA:
U.S. Networks $386 $378 2% $1,207 $1,107 9%
International Networks 173 156 11% 520 473 10%
Education 5 4 25% 14 17 (18%)
Corporate and Eliminations (66) (58) (14%) (191) (180) (6%)
--- --- ---- ----
Total Adjusted OIBDA $498 $480 4% $1,550 $1,417 9%
==== ==== ====== ======







U.S. Networks
-------------

(dollars in millions) Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2012 2011 Change 2012 2011 Change
---- ---- ------ ---- ---- ------

Revenues:
Distribution $300 $350 (14%) $934 $898 4%
Advertising 343 322 7% 1,059 973 9%
Other 21 23 (9%) 52 71 (27%)
--- --- --- ---
Total Revenues $664 $695 (4%) $2,045 $1,942 5%
==== ==== ====== ======

Adjusted OIBDA $386 $378 2% $1,207 $1,107 9%

Adjusted OIBDA Margin 58% 54% 59% 57%


U.S. Networks' revenues in the third quarter of 2012 decreased to $664 million as advertising growth was more than offset by a decline in distribution revenue. Advertising revenue increased 7% primarily as a result of higher delivery and increased pricing. Distribution revenue decreased 14% as higher rates and subscriber growth primarily from networks carried on the digital tier were more than offset by revenues from an extended and expanded licensing agreement in the third quarter of 2011. Excluding licensing revenues, distribution revenues grew 5% compared with the third quarter a year ago. Other revenue decreased $2 million due to lower revenue from services provided to unconsolidated equity method investees.

Adjusted OIBDA increased 2% to $386 million primarily reflecting 13% lower operating expenses mainly due to higher content impairments in the third quarter a year ago, partially offset by the impact of licensing agreements. Excluding the impact of licensing agreements as well as content impairments, Adjusted OIBDA increased 12% due to revenue growth as well as lower content amortization and marketing costs.





International Networks
----------------------

(dollars in millions) Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2012 2011 Change 2012 2011 Change
---- ---- ------ ---- ---- ------

Revenues:
Distribution $249 $230 8% $731 $665 10%
Advertising 124 120 3% 395 354 12%
Other 17 13 31% 49 35 40%
--- --- --- ---
Total Revenues $390 $363 7% $1,175 $1,054 11%
==== ==== ====== ======

Adjusted OIBDA $173 $156 11% $520 $473 10%

Adjusted OIBDA Margin 44% 43% 44% 45%


International Networks' revenues for the third quarter increased 7% to $390 million primarily led by distribution revenue growth of 8% and advertising revenue growth of 3%. Excluding the impact of foreign currency fluctuations, total revenues increased 15%. Distribution revenue, excluding foreign currency fluctuations as well as lower launch support amortization, grew 12% mainly from increased subscribers in Latin America and CEEMEA. Advertising revenue in local currency terms was up 10% during the third quarter primarily from higher pricing across most regions, particularly at free to air networks in Western Europe, as well as from revenues at new and rebranded networks. Other revenue was $4 million higher primarily due to higher syndication sales.

Adjusted OIBDA increased 11% to $173 million reflecting the 7% revenue growth, partially offset by a 1% increase in operating expenses. Excluding the impact of foreign currency, Adjusted OIBDA grew 16% as the 15% revenue growth was partially offset by higher operating expenses primarily due to increased personnel costs, higher content amortization and increased distribution costs.





Education
---------

(dollars in millions) Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2012 2011 Change 2012 2011 Change
---- ---- ------ ---- ---- ------

Revenues $25 $22 14% $70 $66 6%

Adjusted OIBDA $5 $4 25% $14 $17 (18%)

Adjusted OIBDA Margin 20% 18% 20% 26%




Education revenue for the third quarter increased 14% to $25 million and Adjusted OIBDA increased to $5 million, mainly reflecting higher assessment and professional development revenue as well as increased licensing fees.



Corporate and Eliminations

For the third quarter of 2012 Adjusted OIBDA decreased $8 million, primarily due to personnel expense.







STOCK REPURCHASE

During the quarter, the Company, pursuant to its existing stock repurchase program, repurchased 9.02 million shares of its common stock for an aggregate purchase price of approximately $454 million, including 7.69 million shares of its Series C common stock at an average price of $49.77 per share and 1.33 million shares of its Series A common stock at an average price of $54.01 per share.

From October 1, 2012 through November 5, 2012, the Company repurchased 1.53 million shares of its Series C common stock for approximately $86 million and 0.29 million shares of its Series A common stock for approximately $18 million.

The Company has repurchased 54.45 million shares of Series C common stock and 1.91 million shares of Series A common stock under its $3.0 billion stock repurchase program to date at an aggregate purchase price of approximately $2.25 billion and $104 million respectively. In the aggregate, including the 13.73 million preferred shares acquired from Advance/Newhouse Programming Partnership, the Company has repurchased 16% of the outstanding shares of its capital stock since buyback activity was authorized in 2010. Under the stock repurchase program, management is authorized to purchase shares from time to time through open market purchases at prevailing prices or privately negotiated transactions, subject to market conditions and other factors.



OTHER ITEMS

During the third quarter of 2012, the Company sold its Creative Sound Services business, which resulted in a $9 million loss from discontinued operations, net of taxes, for the quarter ended September 30, 2012. The results of the business are not material to the Company and have been reflected in the loss from discontinued operations, net of taxes, in the consolidated statements of operations for all periods presented. Creative Sound Services previously was an operating segment combined with Education as a reportable segment.

FULL YEAR 2012 OUTLOOK

For the full year ending December 31, 2012, Discovery Communications, Inc. expects total revenue between $4.475 billion and $4.525 billion, Adjusted OIBDA between $2.125 billion and $2.150 billion, and net income available to Discovery Communications, Inc. stockholders of $975 million to $1.025 billion. Our outlook incorporates the sale of the Creative Sound Services business in the third quarter of 2012, current foreign exchange rates for revenues and expenses and the current share price for mark-to-market equity-based compensation calculations.

NON-GAAP FINANCIAL MEASURES

Adjusted OIBDA and Free Cash Flow

In addition to the results prepared in accordance with U.S. generally accepted accounting principles ("GAAP") provided in this release, the Company has presented Adjusted OIBDA and free cash flow. The Company evaluates the operating performance of its segments based on financial measures such as revenues and Adjusted OIBDA. Adjusted OIBDA is defined as revenues less costs of revenues and selling, general and administrative expenses excluding: (i) mark-to-market equity-based compensation, (ii) depreciation and amortization, (iii) amortization of deferred launch incentives, (iv) exit and restructuring charges, (v) certain impairment charges, and (vi) gains and losses on business and asset dispositions. The Company uses this measure to assess the operating results and performance of its segments, perform analytical comparisons, identify strategies to improve performance and allocate resources to each segment. The Company believes Adjusted OIBDA is relevant to investors because it allows them to analyze the operating performance of each segment using the same metric management uses. The Company excludes mark-to-market equity-based compensation, exit and restructuring charges, certain impairment charges, and gains and losses on business and asset dispositions from the calculation of Adjusted OIBDA due to their volatility. The Company also excludes depreciation of fixed assets and amortization of intangible assets and deferred launch incentives, as these amounts do not represent cash payments in the current reporting period.

The Company defines free cash flow as cash provided by operating activities less acquisitions of property and equipment. The Company uses free cash flow as it believes it is an important indicator for management and investors of the Company's liquidity, including its ability to reduce debt, make strategic investments and return capital to stockholders.

Adjusted OIBDA and free cash flow are non-GAAP measures, and should be considered in addition to, and not as a substitute for, operating income, net income and other measures of financial performance reported in accordance with GAAP. Please review the supplemental financial schedules beginning on page 9 for reconciliations to GAAP measures.

Conference Call Information



Discovery Communications, Inc. will host a conference call today at 8:30 a.m. ET to discuss its third quarter results. To listen to the call, visit http://www.discoverycommunications.com or dial 1-866-761-0749 inside the U.S. or 1-617-614-2707 outside of the U.S., using the following passcode: 92547639.



Cautionary Statement Concerning Forward-Looking Statements

This press release contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act that are based on current expectations, forecasts and assumptions that involve risks and uncertainties. These statements are based on information available to the Company as of the date hereof, and the Company's actual results could differ materially from those stated or implied, due to risks and uncertainties associated with its business, which include the risk factors disclosed in its Annual Report on Form 10-K filed with the SEC on February 17, 2012. Forward-looking statements include statements regarding the Company's expectations, beliefs, intentions or strategies regarding the future, and can be identified by forward-looking words such as "anticipate," "believe," "could," "continue," "estimate," "expect," "intend," "may," "should," "will" and "would" or similar words. Forward-looking statements in this release include, without limitation, the full year 2012 outlook and plans for stock repurchases. The Company expressly disclaims any obligation or undertaking to update or revise any forward-looking statement contained herein to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.










DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited; in millions, except per share amounts)


Three Months Ended Nine Months Ended
September 30, September 30,
------------- -------------
2012 2011 2012 2011
---- ---- ---- ----

Revenues:
Distribution $549 $580 $1,665 $1,563
Advertising 468 442 1,455 1,328
Other 59 58 167 171
--- --- --- ---
Total revenues 1,076 1,080 3,287 3,062
----- ----- ----- -----

Costs and expenses:
Costs of revenues, excluding depreciation and amortization 296 328 890 860
Selling, general and administrative 314 293 932 855
Depreciation and amortization 27 29 87 88
Restructuring charges 1 2 4 7
Gain on disposition - - - (129)
--- --- --- ----
Total costs and expenses 638 652 1,913 1,681
--- --- ----- -----

Operating income 438 428 1,374 1,381

Interest expense (68) (56) (184) (154)
Other expense, net (21) (5) (77) (10)
--- --- --- ---

Income from continuing operations before income taxes 349 367 1,113 1,217
Provision for income taxes (134) (127) (381) (418)
---- ---- ---- ----

Income from continuing operations, net of taxes 215 240 732 799
Loss from discontinued operations, net of taxes (9) (3) (11) (3)
--- --- --- ---

Net income 206 237 721 796
Net income attributable to noncontrolling interests (1) - (2) -
--- --- --- ---
Net income available to Discovery Communications, Inc. stockholders $205 $237 719 796
==== ==== === ===

Income per share from continuing operations available to Discovery Communications, Inc. stockholders
Basic $0.58 $0.60 $1.92 $1.98
===== ===== ===== =====
Diluted $0.57 $0.60 $1.91 $1.96
===== ===== ===== =====

Loss per share from discontinued operations available to Discovery Communications, Inc. stockholders
Basic $(0.02) $(0.01) $(0.03) $(0.01)
====== ====== ====== ======
Diluted $(0.02) $(0.01) $(0.03) $(0.01)
====== ====== ====== ======

Net income per share available to Discovery Communications, Inc. stockholders:
Basic $0.55 $0.60 $1.89 $1.97
===== ===== ===== =====
Diluted $0.55 $0.59 $1.88 $1.95
===== ===== ===== =====
Weighted average shares outstanding:
Basic 372 398 380 404
=== === === ===
Diluted 375 401 383 408
=== === === ===







DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED BALANCE SHEETS
(unaudited; in millions)


September
30, December 31,
2012 2011
---- ----

ASSETS
Current assets:
Cash and cash
equivalents $1,553 $1,048
Receivables, net 1,079 1,042
Content rights, net 107 93
Deferred income taxes 62 73
Prepaid expenses and other current
assets 194 175
--- ---
Total current assets 2,995 2,431

Noncurrent content rights, net 1,482 1,302
Property and equipment, net 368 379
Goodwill 6,314 6,291
Intangible assets, net 552 571
Equity method investments 821 807
Other noncurrent assets 155 132
--- ---
Total assets $12,687 $11,913
======= =======

LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $54 $53
Accrued expenses and other current
liabilities 618 554
Deferred revenues 133 113
Current portion of long-term debt 21 26
--- ---
Total current liabilities 826 746

Long-term debt 5,210 4,219
Deferred income taxes 260 337
Other noncurrent liabilities 124 92
--- ---
Total liabilities 6,420 5,394


Equity:
Preferred stock 2 2
Common stock 3 3
Additional paid-in capital 6,665 6,505
Treasury stock, at cost (2,248) (1,102)
Retained earnings 1,851 1,132
Accumulated other comprehensive
loss (8) (23)
--- ---
Total Discovery Communications,
Inc. stockholders' equity 6,265 6,517
Noncontrolling interests 2 2
--- ---
Total equity 6,267 6,519
----- -----
Total liabilities and
equity $12,687 $11,913
======= =======







DISCOVERY COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited; in millions)


Nine Months Ended September 30,
-------------------------------
2012 2011
---- ----

OPERATING ACTIVITIES
Net
income $721 $796
Adjustments to
reconcile net income
to cash provided by
operating activities:
Equity-based
compensation expense 112 70
Depreciation and
amortization 87 90
Content amortization
and impairment
expense 638 623
Loss (gain) on
disposition 6 (129)
Equity in losses and
distributions from
investee companies 91 22
Deferred income tax
(benefit) expense (60) 71
Other, net 26 36
Changes in operating
assets and
liabilities:
Receivables, net (36) (127)
Content rights (828) (653)
Accounts payable and
accrued liabilities 82 8
Equity-based
compensation
liabilities (39) (107)
Income tax receivable - 91
Other, net (29) (31)
Cash provided by
operating activities 771 760

INVESTING ACTIVITIES
Purchases of property
and equipment (53) (42)
Business acquisition,
net of cash acquired (20) -
Distribution from
equity method
investee 17 -
Investments in and
advances to equity
method investees (115) (93)
Other investing
activities, net (24) -
--- ---
Cash used in investing
activities (195) (135)

FINANCING ACTIVITIES
Borrowings from long
term debt, net of
discount and issuance
costs 981 639
Principal repayments
of capital lease
obligations (17) (16)
Repurchases of common
stock (1,146) (732)
Proceeds from issuance
of common stock in
connection with
equity-based plans 76 43
Excess tax benefits
from equity-based
compensation 37 18
Other financing
activities, net (3) (7)
--- ---
Cash used in financing
activities (72) (55)

Effect of exchange
rate changes on cash
and cash equivalents 1 (4)
--- ---

NET CHANGE IN CASH AND
CASH EQUIVALENTS 505 566
Cash and cash
equivalents,
beginning of period 1,048 466
----- ---
CASH AND
CASH
EQUIVALENTS,
END OF
PERIOD $1,553 $1,032
====== ======







DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; in millions)


Three Months Ended September 30, 2012
-------------------------------------
Adjusted Depreciation Amortization of Mark-to-Market Other (a) Operating
Operating and Deferred Launch Equity-Based Income
Income Before Amortization Incentives Compensation
Depreciation and
Amortization
------------

U.S. Networks $386 $(3) $(2) $ - $(1) $380
International Networks 173 (9) (3) - - 161
Education 5 - - - - 5
Corporate and Eliminations (66) (15) - (27) - (108)
--- --- --- --- --- ----
Total $498 $(27) $(5) $(27) $(1) 438
==== ==== === ==== === ===




Three Months Ended September 30, 2011
-------------------------------------
Adjusted Amortization of Mark-to-Market Other (a) Operating
Operating Deferred Launch Equity-Based Income
Income Before Depreciation Incentives Compensation
Depreciation and and
Amortization Amortization
------------ ------------

U.S. Networks $378 $(4) $(3) $ - $ - $371
International Networks 156 (11) (10) - - 135
Education 4 - - - - 4
Corporate and Eliminations (58) (14) - (8) (2) (82)
--- --- --- --- --- ---
Total $480 $(29) $(13) $(8) $(2) $428
==== ==== ==== === === ====

(a) For the three months ended September 30, 2012, amount represents restructuring charges of $1 million. For the three months ended September 30, 2011, amount represents restructuring charges of $2 million.






DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF ADJUSTED OPERATING INCOME BEFORE
DEPRECIATION AND AMORTIZATION
(unaudited; amounts in millions)


Nine Months Ended September 30, 2012
------------------------------------
Adjusted Depreciation Amortization of Mark-to-Market Other (a) Operating
Operating and Deferred Launch Equity-Based Income
Income Before Amortization Incentives Compensation
Depreciation and
Amortization
------------

U.S. Networks $1,207 $(9) $(7) $ - $(2) $1,189
International Networks 520 (34) (8) - (1) 477
Education 14 (1) - - - 13
Corporate and Eliminations (191) (43) - (70) (1) (305)
---- --- --- --- --- ----
Total $1,550 $(87) $(15) $(70) $(4) $1,374
====== ==== ==== ==== === ======




Nine Months Ended September 30, 2011
------------------------------------
Adjusted Amortization of Mark-to-Market Other (a) Operating
Operating Deferred Launch Equity-Based Income
Income Before Depreciation Incentives Compensation
Depreciation and and
Amortization Amortization
------------ ------------

U.S. Networks $1,107 $(12) $(7) $ - $126 $1,214
International Networks 473 (33) (32) - (2) 406
Education 17 (2) - - - 15
Corporate and Eliminations (180) (41) - (31) (2) (254)
---- --- --- --- --- ----
Total $1,417 $(88) $(39) $(31) $122 $1,381
====== ==== ==== ==== ==== ======

(a) For the nine months ended September 30, 2012 amounts represent restructuring charges of $4 million. For the nine months ended September 30, 2011, amounts represent a pre-tax gain of $129 million as a result of contributing Discovery Health to the OWN joint
venture and restructuring charges of $7 million.







DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
(unaudited; in millions)



CALCULATION OF FREE CASH FLOW
Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2012 2011 Change 2012 2011 Change
---- ---- ------ ---- ---- ------


Cash provided by operating activities $382 $329 $53 $771 $760 $11
Acquisition of property and equipment (29) (15) (14) (53) (42) (11)
--- --- --- --- --- ---
Free cash flow $353 $314 $39 $718 $718 $ -
==== ==== === ==== ==== === ===






Index was outside the bounds of the array.
at XhtmlFactory.XhtmlTableToTextConverter.GetTableRepresentation(Int32 intCallingMethod, List`1 arrMetaData, String strConstructedTableData, Int32 intTotalColumns, Int32[,] arrMergeInfo)
at XhtmlFactory.XhtmlTableToTextConverter.ReProcessTableConversion(List`1 arrTableDetails, Int32 intGetTotalColumns)
at XhtmlFactory.XhtmlTableToTextConverter.GenerateAsciiTable(List`1 arrTableDetails)
at XhtmlFactory.XhtmlTableToTextConverter.GetDownConvertedText(String strInputHtml, String strWidths, Dictionary`2 dictReplacementCharsInTable)
at PrimaryContent.btnDownConvert_Click(Object sender, EventArgs e)




NET INCOME AVAILABLE TO DISCOVERY COMMUNICATIONS, INC. STOCKHOLDERS

Three Months Nine Months
Ended September 30, Ended September 30,
------------------- -------------------
2012 2011 2012 2011
---- ---- ---- ----

Income from continuing operations, net of taxes $215 $240 $732 $799
Net income attributable to noncontrolling interests (1) - (2) -
--- --- --- ---

Net income from continuing operations available to Discovery Communications, Inc.
stockholders 214 240 730 799
Loss from discontinued operations, net of taxes (9) (3) (11) (3)
--- --- --- ---

Net income available to Discovery Communications, Inc. stockholders $205 $237 $719 $796
==== ==== ==== ====








DISCOVERY COMMUNICATIONS, INC.
SUPPLEMENTAL FINANCIAL DATA
SELECTED FINANCIAL DETAIL
(unaudited; in millions)


BORROWINGS
September
30, 2012
----------
3.70% Senior Notes, semi-annual
interest, due June 2015 $850
5.625% Senior Notes, semi-annual interest, due
August 2019 500
5.05% Senior Notes, semi-annual interest, due
June 2020 1,300
4.375% Senior Notes, semi-annual interest, due
June 2021 650
3.30% Senior Notes, semi-annual interest due
May 2022 500
6.35% Senior Notes, semi-annual interest, due
June 2040 850
4.95% Senior Notes, semi-annual interest due
May 2042 500
Capital lease obligations 98
---
Total long-term debt 5,248
Unamortized discount (17)
---
Long-term debt, net 5,231
Current portion of long-term debt (21)
---
Noncurrent portion of long-term debt $5,210
======




EQUITY-BASED COMPENSATION
September 30, 2012
------------------
Total Units Outstanding Weighted Vested Units Weighted
Long-Term (in millions) Average Outstanding Average
Incentive Plans Grant Price (in millions) Grant Price
--------------- ----------- ------------ -----------

Discovery Appreciation Plan 3.3 $34.14 -- $ --

Stock Appreciation Rights 1.8 41.13 -- --

Stock Options 9.2 28.20 3.5 21.36

Performance-based Restricted Stock Units 2.1 39.23 -- --

Service-based Restricted Stock Units 0.8 40.68 -- --
--- ---
Total Equity-based Compensation Plans 17.2 $32.62 3.5 $21.36
---- ---






SHARE COUNT ROLL FORWARD Common Preferred Total
------------------------ ------ --------- -----
(Basic shares, in millions)
Total shares outstanding as of December 31, 2011 260.37 127.46 387.83
Shares repurchased (24.39) -- (24.39)
Shares issued - equity-based compensation 4.66 -- 4.66
---- --- ----
Total shares outstanding as of September 30, 2012 240.64 127.46 368.10


SOURCE Discovery Communications, Inc.

Discovery Communications, Inc.

CONTACT: Corporate Communications, Michelle Russo, +1-240-662-2901, michelle_russo@discovery.com; Investor Relations, Craig Felenstein, +1-212-548-5109, craig_felenstein@discovery.com

Web Site: http://www.discoverycommunications.com


-------
Profile: intent