CBS Corporation Reports Second Quarter 2015 Results

CBS Corporation Reports Second Quarter 2015 Results

Revenues of $3.2 Billion, Up 1%

EPS of $.67; Adjusted EPS of $.74, Up 3%

NEW YORK, Aug. 5, 2015 /PRNewswire/ -- CBS Corporation (NYSE: CBS.A and CBS) today reported results for the second quarter of 2015, including growth in revenue and adjusted diluted earnings per share ("EPS").

"CBS is at the center of the action during an extremely exciting time in media," said Sumner Redstone, Executive Chairman, CBS Corporation. "We continue to succeed as a result of our world-class content, and Les and his team are positioning the Company to prosper in the quarters and years ahead."

"This quarter underscores the key steps we are taking to build out our long-term growth strategy," said Leslie Moonves, President and Chief Executive Officer, CBS Corporation. "Central to that strategy is the progress we're seeing with our fast-growing, nonadvertising revenue sources, and there's so much more to come as our investment in global content and new distribution pathways pays off. We are now on target to surpass our goal of $2 billion in retransmission consent and reverse compensation revenue by 2020--thanks to a series of recent deals that reset the value of our content in the marketplace. Additionally, the launch of Showtime's streaming service and the rapid expansion of CBS All Access are generating incremental revenue streams that will continue to grow in the years ahead. Of course, our premium content remains the cornerstone of our success, and I am confident this fall's new primetime lineup will lead us to another victory next season. In fact, our schedule is so strong that we achieved solid pricing increases and the highest rates overall in the advertising upfront, and we also expect healthy increases in the scatter market throughout the year. As we lay the groundwork for a lucrative 2016 and beyond, we are also holding the line on costs, and we remain as focused as ever on investing in the best content, enhancing our strong financial position, and returning value to shareholders."

Second Quarter 2015 Results

Revenues of $3.22 billion for the second quarter of 2015 increased 1% from $3.19 billion for the same prior-year period. Affiliate and subscription fees grew 28%, driven by Showtime's distribution of the highest-grossing pay-per-view boxing event of all time, as well as 40% growth in retransmission revenues and fees from CBS Television Network-affiliated television stations. Advertising revenues decreased 3%, and content licensing and distribution revenues were down 10%, primarily reflecting lower domestic television licensing revenues, which were partially offset by higher international television licensing revenues.

Adjusted operating income was $641 million for the second quarter of 2015 compared with operating income of $730 million for the same prior-year period, reflecting higher investment in programming and digital distribution initiatives.

Adjusted net earnings from continuing operations were $365 million for the second quarter of 2015 compared with net earnings from continuing operations of $418 million for the same prior-year period, as a result of the lower adjusted operating income. Adjusted net earnings from continuing operations per diluted share for the second quarter of 2015 rose to $.74 compared with diluted net earnings per share from continuing operations of $.72 for the same quarter in 2014. Weighted average shares outstanding were 495 million in this year's second quarter, down from 581 million in the prior-year period, as a result of the Company's ongoing share repurchase program and the split-off of CBS Outdoor Americas Inc. in the third quarter of 2014.

Adjusted results for the second quarter of 2015 exclude restructuring charges of $55 million ($33 million, net of tax), which were primarily related to the Company's radio and television station operations. These restructuring activities are expected to reduce the Company's annual cost structure by approximately $70 million. For the second quarter of 2015, reported operating income was $586 million, and reported net earnings from continuing operations were $332 million, or $.67 per diluted share.

Free Cash Flow, Balance Sheet and Liquidity

For the second quarter of 2015, free cash flow was $435 million, up from $4 million in the second quarter of 2014. For the first six months of 2015, free cash flow grew to $835 million compared with $524 million for the same prior-year period, and operating cash flow from continuing operations was $881 million compared with $593 million in 2014. These increases reflect lower income tax payments as well as the timing of receipts and payments related to the previously mentioned pay-per-view boxing event.

Subsequent to the second quarter, in July 2015, the Company issued $800 million of 4.00% senior notes due 2026. The Company is using the net proceeds from this offering for general corporate purposes, including the repurchase of CBS Corp. Class B Common Stock and the repayment of short-term borrowings, including commercial paper.

Repurchase of Company Stock

During the second quarter of 2015, the Company repurchased 13.2 million shares of its Class B Common Stock for $799 million. Year-to-date through June 30, 2015, the Company repurchased 30.5 million shares of its Class B Common Stock for $1.80 billion.

Reconciliations of non-GAAP measures to reported results are included at the end of this earnings release.

Consolidated and Segment Results (dollars in millions)

The tables below present the Company's revenues by segment and type as well as operating income (loss) excluding restructuring charges by segment ("Segment Operating Income") and depreciation and amortization by segment for the three and six months ended June 30, 2015, and 2014.


Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

Revenues by
Segment 2015 2014 2015 2014
----------- ---- ---- ---- ----

Entertainment $1,785 $1,835 $4,046 $4,138

Cable
Networks 615 516 1,154 1,053

Publishing 199 211 344 364

Local
Broadcasting 654 665 1,250 1,291

Eliminations (34) (39) (75) (88)
------------ --- --- --- ---

Total
Revenues $3,219 $3,188 $6,719 $6,758
--------- ------ ------ ------ ------



Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

Revenues
by
Type 2015 2014 2015 2014
-------- ---- ---- ---- ----

Advertising $1,594 $1,636 $3,378 $3,509

Content
licensing
and
distribution 815 903 1,843 1,976

Affiliate
and
subscription
fees 752 586 1,380 1,153

Other 58 63 118 120
----- --- --- --- ---

Total
Revenues $3,219 $3,188 $6,719 $6,758
-------- ------ ------ ------ ------



Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

Segment Operating
Income (Loss) 2015 2014 2015 2014
----------------- ---- ---- ---- ----

Entertainment $262 $341 $608 $761

Cable Networks 220 213 471 467

Publishing 25 23 37 34

Local Broadcasting 198 215 359 394

Corporate (64) (62) (132) (135)
--------- --- --- ---- ----

Adjusted Operating
Income 641 730 1,343 1,521

Restructuring
charges (55) - (55) -
------------- --- --- --- ---

Total Operating
Income $586 $730 $1,288 $1,521
--------------- ---- ---- ------ ------



Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

Depreciation
and
Amortization 2015 2014 2015 2014
------------ ---- ---- ---- ----

Entertainment $32 $35 $64 $72

Cable
Networks 6 6 12 11

Publishing 2 1 3 3

Local
Broadcasting 19 23 40 44

Corporate 7 6 15 12
--------- --- --- --- ---

Total
Depreciation
and
Amortization $66 $71 $134 $142
------------- --- --- ---- ----
Entertainment(CBS Television Network, CBS Television Studios, CBS Global Distribution Group, CBS Interactive, and CBS Films)

Entertainment revenues were $1.79 billion for the second quarter of 2015 compared with $1.84 billion for the same prior-year period, primarily reflecting the timing of television licensing revenues. Advertising revenues were down 2%, because of a sale of an Internet business in China during the first quarter of 2015 and the timing of certain sporting events on the CBS Television Network. Affiliate and subscription fees were up 50%, driven by growth in rates.

Entertainment operating income for the second quarter of 2015 was $262 million compared with $341 million for the same prior-year period, reflecting lower revenues and higher investment in programming and digital distribution initiatives.

Cable Networks (Showtime Networks, CBS Sports Network, and Smithsonian Networks)

Cable Networks revenues were $615 million for the second quarter of 2015, up 19% from $516 million in the same prior-year period, primarily driven by the distribution of the previously mentioned pay-per-view boxing event.

Cable Networks operating income for the second quarter of 2015 of $220 million increased from $213 million for the same prior-year period, as the revenue growth was partially offset by higher programming costs for the pay-per-view boxing event.

Publishing (Simon & Schuster)

Publishing revenues for the second quarter of 2015 were $199 million compared with $211 million for the same prior-year period. Digital revenues represented 24% of Publishing's total revenues for the second quarter of 2015. Best-selling titles in the second quarter of 2015 included TheWright Brothers by David McCullough and Finders Keepers by Stephen King, as well as the continued success of the Pulitzer Prize-winning 2014 release, All the Light We Cannot See by Anthony Doerr.

Publishing operating income of $25 million for the second quarter of 2015 increased 9% from $23 million in the second quarter of 2014, as the revenue decline was more than offset by lower production and distribution costs.

Local Broadcasting (CBS Television Stations and CBS Radio)

Local Broadcasting revenues of $654 million for the second quarter of 2015 decreased 2% from $665 million in the same prior-year period. The decline was the result of lower advertising revenues, including political spending from last year's midterm elections. Growth in affiliate and subscription fees partially offset the decline. CBS Television Stations revenues were up 1%, and CBS Radio revenues decreased 5%.

Local Broadcasting operating income for the second quarter of 2015 was down 8% to $198 million from $215 million for the same prior-year period, primarily reflecting the revenue decline.

Corporate

Corporate expenses for the second quarter of 2015 increased $2 million to $64 million from $62 million for the same prior-year period because of higher employee-related costs.

About CBS Corporation

CBS Corporation (NYSE: CBS.A and CBS) is a mass media company that creates and distributes industry-leading content across a variety of platforms to audiences around the world. The Company has businesses with origins that date back to the dawn of the broadcasting age as well as new ventures that operate on the leading edge of media. CBS owns the most-watched television network in the U.S. and one of the world's largest libraries of entertainment content, making its brand -"the Eye" - one of the most recognized in business. The Company's operations span virtually every field of media and entertainment, including cable, publishing, radio, local TV, film, and interactive and socially responsible media. CBS's businesses include CBS Television Network, The CW (a joint venture between CBS Corporation and Warner Bros. Entertainment), CBS Television Studios, CBS Global Distribution Group (CBS Studios International and CBS Television Distribution), CBS Consumer Products, CBS Home Entertainment, CBS Interactive, CBS Films, Showtime Networks, CBS Sports Network, Pop (a joint venture between CBS Corporation and Lionsgate), Smithsonian Networks, Simon & Schuster, CBS Television Stations, CBS Radio and CBS EcoMedia. For more information, go to www.cbscorporation.com.

Cautionary Statement Concerning Forward-Looking Statements

This news release contains both historical and forward-looking statements. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements within the meaning of section 27A of the Securities Act of 1933 and section 21E of the Securities Exchange Act of 1934. These forward-looking statements are not based on historical facts, but rather reflect the Company's current expectations concerning future results and events. Similarly, statements that describe our objectives, plans or goals are or may be forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other factors that are difficult to predict and which may cause the actual results, performance or achievements of the Company to be different from any future results, performance or achievements expressed or implied by these statements. These risks, uncertainties and other factors include, among others: advertising market conditions generally; changes in the public acceptance of the Company's programming; changes in technology and its effect on competition in the Company's markets; changes in the Federal Communications laws and regulations; the impact of piracy on the Company's products; the impact of the consolidation in the market for the Company's programming; the impact of negotiations or the loss of affiliation agreements or retransmission agreements; other domestic and global economic, business, competitive and/or other regulatory factors affecting the Company's businesses generally; the impact of union activity, including possible strikes or work stoppages or the Company's inability to negotiate favorable terms for contract renewals; and other factors described in the Company's filings with the Securities and Exchange Commission including but not limited to the Company's most recent Form 10-K, Form 10-Qs and Form 8-Ks. The forward-looking statements included in this document are made only as of the date of this document, and under section 27A of the Securities Act and section 21E of the Exchange Act, we do not have any obligation to publicly update any forward-looking statements to reflect subsequent events or circumstances.





CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited; in millions, except per share amounts)


Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

2015 2014 2015 2014
---- ---- ---- ----


Revenues $3,219 $3,188 $6,719 $6,758
-------- ------ ------ ------ ------

Operating income 586 730 1,288 1,521

Interest expense (94) (94) (187) (187)

Interest income 7 3 12 6

Other items, net 4 6 - 11
---------------- --- --- --- ---

Earnings from
continuing
operations before
income taxes 503 645 1,113 1,351

Provision for
income taxes (165) (217) (368) (451)

Equity in loss of
investee
companies, net of
tax (6) (10) (19) (20)
------------------ --- --- --- ---

Net earnings from
continuing
operations 332 418 726 880

Net earnings from
discontinued
operations, net of
tax - 21 - 27

Net earnings $332 $439 $726 $907
------------ ---- ---- ---- ----


Basic net earnings
per common share:

Net earnings from
continuing
operations $.68 $.73 $1.47 $1.52

Net earnings from
discontinued
operations $ - $.04 $ - $.05

Net earnings $.68 $.77 $1.47 $1.57


Diluted net
earnings per
common share:

Net earnings from
continuing
operations $.67 $.72 $1.45 $1.49

Net earnings from
discontinued
operations $ - $.04 $ - $.05

Net earnings $.67 $.76 $1.45 $1.54


Weighted average
number of common
shares
outstanding:

Basic 490 570 494 578

Diluted 495 581 500 590


Dividends per
common share $.15 $.12 $.30 $.24
------------- ---- ---- ---- ----


CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited; in millions)


At At

June 30, 2015 December 31, 2014
------------- -----------------

Assets

Cash and cash
equivalents $320 $428

Receivables,
net 3,124 3,459

Programming
and other
inventory 1,156 922

Prepaid
expenses and
other current
assets 632 780

Total current
assets 5,232 5,589
------------- ----- -----

Property and
equipment 3,190 3,164

Less
accumulated
depreciation
and
amortization 1,814 1,731

Net property
and equipment 1,376 1,433
-------------- ----- -----

Programming
and other
inventory 1,805 1,817

Goodwill 6,663 6,698

Intangible
assets 5,997 6,008

Other assets 2,559 2,488

Assets of
discontinued
operations 30 39

Total Assets $23,662 $24,072
------------ ------- -------

Liabilities
and
Stockholders'
Equity

Accounts
payable $198 $302

Participants'
share and
royalties
payable 975 999

Program rights 406 404

Commercial
paper 394 616

Current
portion of
long-term
debt 20 20

Accrued
expenses and
other current
liabilities 1,438 1,666

Current
liabilities
of
discontinued
operations 36 26

Total current
liabilities 3,467 4,033
------------- ----- -----

Long-term debt 7,686 6,510

Other
liabilities 6,458 6,441

Liabilities of
discontinued
operations 88 118

Total
Stockholders'
Equity 5,963 6,970

Total
Liabilities
and
Stockholders'
Equity $23,662 $24,072
-------------- ------- -------


CBS CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)





Six Months Ended

June 30,
--------

2015 2014
---- ----

Operating Activities:

Net earnings $726 $907

Less: Net earnings from
discontinued operations - 27
------------------------ --- ---

Net earnings from continuing
operations 726 880

Adjustments to reconcile net
earnings from continuing
operations to net cash flow

provided by operating
activities from continuing
operations:

Depreciation and
amortization 134 142

Stock-based compensation 89 84

Equity in loss of investee
companies, net of tax and
distributions 22 28

Change in assets and
liabilities, net of
investing and financing
activities (90) (541)

Net cash flow provided by
operating activities from
continuing operations 881 593

Net cash flow (used for)
provided by operating
activities from
discontinued operations (18) 31
------------------------ --- ---

Net cash flow provided by
operating activities 863 624
------------------------- --- ---

Investing Activities:

Capital expenditures (46) (69)

Investments in and advances
to investee companies (55) (64)

Proceeds from sale of
investments - 3

Proceeds from dispositions 59 5

Other investing activities 3 (1)
-------------------------- --- ---

Net cash flow used for
investing activities from
continuing operations (39) (126)

Net cash flow used for
investing activities from
discontinued operations (3) (23)
-------------------------- --- ---

Net cash flow used for
investing activities (42) (149)
---------------------- --- ----

Financing Activities:

Repayments of short-term
debt borrowings, net (222) (94)

Proceeds from issuance of
notes, net 1,178 -

Repayments of notes - (99)

Payment of capital lease
obligations (8) (8)

Dividends (155) (145)

Purchase of Company common
stock (1,832) (2,468)

Payment of payroll taxes in
lieu of issuing shares for
stock-based compensation (95) (145)

Proceeds from exercise of
stock options 123 192

Excess tax benefit from
stock-based compensation 82 204

Net cash flow used for
financing activities from
continuing operations (929) (2,563)
-------------------------- ---- ------

Net cash flow provided by
financing activities from
discontinued operations - 2,175
-------------------------- --- -----

Net cash flow used for
financing activities (929) (388)
---------------------- ---- ----

Net (decrease) increase in
cash and cash equivalents (108) 87

Cash and cash equivalents at
beginning of period 428 397

(includes $29 (2014) of
discontinued operations
cash)
------------------------

Cash and cash equivalents at
end of period $320 $484

(includes $223 (2014) of
discontinued operations
cash)
------------------------


CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(Unaudited; in millions)

Adjusted Operating Income and Segment Operating Income

The following tables set forth the Company's Adjusted Operating Income for the three and six months ended June 30, 2015 and 2014. The Company defines "Adjusted Operating Income" as operating income excluding restructuring charges and impairment charges, where applicable. For each individual reportable segment Adjusted Operating Income is also known as "Segment Operating Income". The Company presents Segment Operating Income as the primary measure of profit and loss for its reportable segments in accordance with FASB guidance for segment reporting.

The Company uses Adjusted Operating Income (or Segment Operating Income for each segment), as well as Adjusted Operating Income Margin, to, among other things, evaluate the Company's operating performance, to value prospective acquisitions and as one of several components of incentive compensation targets for certain management personnel. These measures are among the primary measures used by management for planning and forecasting of future periods, and they are important indicators of the Company's operational strength and business performance because they provide a link between profitability and operating cash flow. The Company believes these measures are relevant and useful for investors because they allow investors to view performance in a manner similar to the method used by the Company's management, help improve investors' understanding of the Company's operating performance, and make it easier for investors to compare the Company's results with other companies that have different financing and capital structures or tax rates. In addition, these are among the primary measures used externally by the Company's investors, analysts and industry peers for purposes of valuation and for the comparison of the Company's operating performance to other companies in its industry.

Because Adjusted Operating Income is not a measure of performance calculated in accordance with accounting principles generally accepted in the United States ("GAAP"), it should not be considered in isolation of, or as a substitute for, net earnings as an indicator of operating performance. Adjusted Operating Income, as the Company calculates it, may not be comparable to similarly titled measures employed by other companies. In addition, this measure does not necessarily represent funds available for discretionary use and are not necessarily a measure of the Company's ability to fund its cash needs. As Adjusted Operating Income excludes certain financial information that is included in net earnings, the most directly comparable GAAP financial measure, users of this financial information should consider the types of events and transactions which are excluded. The Company provides the following reconciliation of Adjusted Operating Income to operating income and net earnings. In addition, the following tables also provide reconciliations of Segment Operating Income for each segment to such segment's operating income (loss).




CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION (continued)
(Unaudited; in millions)


Three Months Ended June 30, 2015
--------------------------------

Adjusted Restructuring Operating

Operating Charges Income (Loss)

Income (Loss)
------------

Entertainment $262 $(12) $250

Cable
Networks 220 - 220

Publishing 25 - 25

Local
Broadcasting 198 (43) 155

Corporate (64) - (64)
---

Total $641 $(55) $586
----- ---- ---- ----

Margin
(a) 20% 18%
------ --- ---



Three Months Ended June 30,

2015 2014
---- ----

Adjusted Operating Income $641 $730

Restructuring charges (55) -

Operating income 586 730

Interest expense (94) (94)

Interest income 7 3

Other items, net 4 6
---------------- --- ---

Earnings from continuing
operations before income taxes 503 645

Provision for income taxes (165) (217)

Equity in loss of investee
companies, net of tax (6) (10)
-------------------------- --- ---

Net earnings from continuing
operations 332 418

Net earnings from discontinued
operations - 21

Net earnings $332 $439
------------ ---- ----
(a) Margin is defined as Adjusted Operating Income or operating income, as applicable, divided by revenues.



CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION (continued)
(Unaudited; in millions)


Six Months Ended June 30, 2015
------------------------------

Adjusted Restructuring Operating

Operating Charges Income (Loss)

Income (Loss)
------------

Entertainment $608 $(12) $596

Cable
Networks 471 - 471

Publishing 37 - 37

Local
Broadcasting 359 (43) 316

Corporate (132) - (132)
----

Total $1,343 $(55) $1,288
----- ------ ---- ------

Margin
(a) 20% 19%
------ --- ---



Six Months Ended June 30,

2015 2014
---- ----

Adjusted Operating Income $1,343 $1,521

Restructuring charges (55) -
--------------------- --- ---

Operating income 1,288 1,521

Interest expense (187) (187)

Interest income 12 6

Other items, net - 11
---------------- --- ---

Earnings from continuing
operations before income
taxes 1,113 1,351

Provision for income taxes (368) (451)

Equity in loss of investee
companies, net of tax (19) (20)
-------------------------- --- ---

Net earnings from continuing
operations 726 880

Net earnings from
discontinued operations - 27

Net earnings $726 $907
------------ ---- ----
(a) Margin is defined as Adjusted Operating Income or operating income, as applicable, divided by revenues.




CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION
(Unaudited; in millions)

Free Cash Flow

The Company defines free cash flow as its net cash flow provided by (used for) operating activities before operating cash flow from discontinued operations and less capital expenditures. The Company's calculation of free cash flow includes capital expenditures because investment in capital expenditures is a use of cash that is directly related to the Company's operations. The Company's net cash flow provided by (used for) operating activities is the most directly comparable GAAP financial measure.

Management believes free cash flow provides investors with an important perspective on the cash available to the Company to service debt, make strategic acquisitions and investments, maintain its capital assets, satisfy its tax obligations, and fund ongoing operations and working capital needs. As a result, free cash flow is a significant measure of the Company's ability to generate long-term value. It is useful for investors to know whether this ability is being enhanced or degraded as a result of the Company's operating performance. The Company believes the presentation of free cash flow is relevant and useful for investors because it allows investors to evaluate the cash generated from the Company's underlying operations in a manner similar to the method used by management. Free cash flow is one of several components of incentive compensation targets for certain management personnel. In addition, free cash flow is a primary measure used externally by the Company's investors, analysts and industry peers for purposes of valuation and comparison of the Company's operating performance to other companies in its industry.

As free cash flow is not a measure calculated in accordance with GAAP, free cash flow should not be considered in isolation of, or as a substitute for, either net cash flow provided by (used for) operating activities as a measure of liquidity or net earnings as a measure of operating performance. Free cash flow, as the Company calculates it, may not be comparable to similarly titled measures employed by other companies. In addition, free cash flow as a measure of liquidity has certain limitations, does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the Company's ability to fund its cash needs. When comparing free cash flow to net cash flow provided by (used for) operating activities, the most directly comparable GAAP financial measure, users of this financial information should consider the types of events and transactions that are not reflected in free cash flow.

The following table presents a reconciliation of the Company's net cash flow provided by operating activities to free cash flow:


Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

2015 2014 2015 2014
---- ---- ---- ----

Net
cash
flow
provided
by
operating
activities $446 $123 $863 $624

Capital
expenditures (29) (41) (46) (69)

Exclude
operating
cash
flow
from
discontinued
operations (18) 78 (18) 31

Free
cash
flow $435 $4 $835 $524
---- ---- --- ---- ----
The following table presents a summary of the Company's cash flows:


Three Months Ended Six Months Ended

June 30, June 30,
-------- --------

2015 2014 2015 2014
---- ---- ---- ----

Net
cash
flow
provided
by
operating
activities $446 $123 $863 $624

Net
cash
flow
used
for
investing
activities $(44) $(84) $(42) $(149)

Net
cash
flow
(used
for)
provided
by
financing
activities $(413) $134 $(929) $(388)
----------- ----- ---- ----- -----


CBS CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL DISCLOSURES REGARDING NON-GAAP FINANCIAL INFORMATION (continued)
(Unaudited; in millions, except per share amounts)

2015 Adjusted Results

The following tables reconcile adjusted financial results to the reported results included in this earnings release. The Company believes that adjusting its financial results for the impact of these items is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by the Company's management, provides a clearer perspective on the current underlying performance of the Company, and adjusting each period's results on the same basis makes it easier to compare the Company's year-over-year results.


Three Months Ended June 30, 2015
--------------------------------

2015 Reported Restructuring
Charges (a) 2015

Adjusted
--------

Revenues $3,219 $ - $3,219


Operating income 586 55 641

Operating income
margin (b) 18% 20%
---------------- --- ---

Interest expense (94) - (94)

Interest income 7 - 7

Other items, net 4 - 4
--- ---

Earnings from
continuing
operations before
income taxes 503 55 558

Provision for
income taxes (165) (22) (187)

Effective income
tax rate 32.8% 33.5%
---------------- ---- ----


Equity in loss of
investee
companies, net of
tax (6) - (6)
------------------ ---

Net earnings from
continuing
operations $332 $33 $365
---- --- ----

Diluted EPS from
continuing
operations $.67 $.07 $.74

Diluted weighted
average number of
common shares
outstanding 495 495
------------------ --- ---



Six Months Ended June 30, 2015
------------------------------

2015 Reported Restructuring
Charges (a) 2015

Adjusted
--------

Revenues $6,719 $ - $6,719


Operating income 1,288 55 1,343

Operating income
margin (b) 19% 20%
---------------- --- ---

Interest expense (187) - (187)

Interest income 12 - 12
--------------- --- --- ---

Earnings from
continuing
operations before
income taxes 1,113 55 1,168

Provision for
income taxes (368) (22) (390)

Effective income
tax rate 33.1% 33.4%
---------------- ---- ----


Equity in loss of
investee
companies, net of
tax (19) - (19)
------------------ ---

Net earnings from
continuing
operations $726 $33 $759
----------------- ---- --- ----

Diluted EPS from
continuing
operations $1.45 $.07 $1.52

Diluted weighted
average number of
common shares
outstanding 500 500
------------------ --- ---
(a) Restructuring charges at Entertainment and Local Broadcasting primarily for the reorganization of certain business operations and other exit costs.

(b) Operating Income margin is defined as Operating Income or Adjusted Operating Income divided by revenues.

SOURCE CBS Corporation

CBS Corporation

CONTACT: Press: Gil Schwartz, Senior Executive Vice President and Chief Communications Officer, (212) 975-2121, gdschwartz@cbs.com, or Dana McClintock, Executive Vice President of Communications, (212) 975-1077, dlmcclintock@cbs.com, or Investors: Adam Townsend, Executive Vice President, (212) 975-5292, adam.townsend@cbs.com, or Jessica Kourakos, Vice President, (212) 975-6106, jessica.kourakos@cbs.com, both of Investor Relations

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


-------
Profile: intent