Biggest changeYear Ended December 31, 2022 2021 % Change Actual Pro Forma Adjustments Pro Forma Combined Actual (a) Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Revenues: Advertising $ 15 $ 9 $ 24 $ — $ 123 $ 123 NM (80) % (80) % Distribution 12 6 18 — 14 14 NM 29 % 29 % Content 9,156 3,898 13,054 20 14,336 14,356 NM (9) % (7) % Other 548 154 702 — 516 516 NM 36 % 36 % Total revenues 9,731 4,067 13,798 20 14,989 15,009 NM (8) % (6) % Costs of revenues, excluding depreciation and amortization 6,310 2,392 8,702 3 9,589 9,592 NM (9) % (7) % Selling, general and administrative 1,649 698 2,347 3 2,769 2,772 NM (15) % (13) % Adjusted EBITDA 1,772 977 2,749 14 2,631 2,645 NM 4 % 8 % Depreciation and amortization 501 39 540 — 691 691 Employee share-based compensation 1 26 27 — 85 85 Restructuring 1,050 (38) 1,012 — 38 38 Transaction and integration costs 9 — 9 — — — Inter-segment eliminations 5 — 5 — — — Impairment and loss on disposition and disposal groups 30 — 30 — — — Amortization of fair value step-up for content 1,370 (785) 585 — 1,588 1,588 Operating (loss) income $ (1,194) $ 1,735 $ 541 $ 14 $ 229 $ 243 (a) Prior year actual results have been recast to conform to the current period presentation as a result of the Merger and segment recast.
Biggest changeYear Ended December 31, 2023 2022 % Change Actual Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Revenues: Distribution $ 17 $ 12 $ 6 $ 18 42 % (6) % (6) % Advertising 15 15 9 24 — % (38) % (38) % Content 11,358 9,156 3,898 13,054 24 % (13) % (13) % Other 802 548 154 702 46 % 14 % 13 % Total revenues 12,192 9,731 4,067 13,798 25 % (12) % (12) % Costs of revenues, excluding depreciation and amortization 7,296 6,310 2,392 8,702 16 % (16) % (16) % Selling, general and administrative 2,713 1,649 698 2,347 65 % 16 % 16 % Adjusted EBITDA 2,183 1,772 977 2,749 23 % (21) % (21) % Depreciation and amortization 667 501 39 540 Employee share-based compensation — 1 26 27 Restructuring and other charges 225 1,050 (38) 1,012 Transaction and integration costs 7 9 — 9 Amortization of fair value step-up for content 995 1,370 (785) 585 Amortization of capitalized interest for content 46 — — — Inter-segment eliminations 31 5 — 5 Impairments and loss on dispositions 1 30 — 30 Operating income (loss) $ 211 $ (1,194) $ 1,735 $ 541 The discussion below reflects the results for the year ended December 31, 2022 on a pro forma combined basis, ex-FX, since the actual increases year over year for revenues, cost of revenue, selling, general and administrative expenses and Adjusted EBITDA are substantially attributable to the Merger.
Production and licensing contracts generally require: purchase of a specified number of episodes; payments during production or over the term of a license; and include both programs that have been delivered and are available for airing and programs that have not yet been produced or sporting events that have not yet taken place.
Production and licensing contracts generally require the purchase of a specified number of episodes and payments during production or over the term of a license, and include both programs that have been delivered and are available for airing and programs that have not yet been produced or sporting events that have not yet taken place.
For a film or television program that is predominantly monetized on its own but also monetized with other films and/or programs (such as our DTC or linear services), we make a reasonable estimate of the value attributable to the film or program’s exploitation while monetized with other films/programs, based on relative market rates, and expense such costs as the film or television program is exhibited.
For a film or television program that is predominantly monetized on its own but also monetized with other films and/or programs (such as on our DTC or linear services), we make a reasonable estimate of the value attributable to the film or program’s exploitation while monetized with other films/programs, based on relative market rates, and expense such costs as the film or television program is exhibited.
A discussion of our results of operations and liquidity for the fiscal year ended December 31, 2021 compared to the fiscal year ended December 31, 2020 can be found under Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed on February 24, 2022, which is available free of charge on the SEC’s website at www.sec.gov and our Investor Relations website at ir.wbd.com.
A discussion of our results of operations and liquidity for the fiscal year ended December 31, 2022 compared to the fiscal year ended December 31, 2021 can be found under Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed on February 24, 2022, which is available free of charge on the SEC’s website at www.sec.gov and our Investor Relations website at ir.wbd.com.
We believe the following accounting estimates are critical to our business operations and the understanding of our results of operations and involve the more significant judgments and estimates used in the preparation of our consolidated financial statements. Uncertain Tax Positions We are subject to income taxes in numerous U.S. and foreign jurisdictions.
We believe the following accounting estimates are critical to our business operations and the understanding of our results of operations and involve the more significant judgments and estimates used in the preparation of our consolidated financial statements. 49 Uncertain Tax Positions We are subject to income taxes in numerous U.S. and foreign jurisdictions.
For programs monetized as a group, including licensed programming, amortization expense for network programs is generally based on projected usage, generally resulting in an accelerated or straight-line amortization pattern. Adjustments to projected usage are applied prospectively in the period of the change.
For programs monetized as a group, including licensed programming, amortization expense for network programs is generally based on projected usage, generally resulting in an accelerated or straight-line amortization pattern. Adjustments for projected usage are applied prospectively in the period of the change.
We determine the fair value of our reporting units by using a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method and the market multiple approach, which incorporates the use of EBITDA multiples based on market data.
We determine the fair value of our reporting units by using a combination of the income approach, which incorporates the use of the discounted cash flow (“DCF”) method and the market multiple approach, which incorporates the use of EBITDA and revenue multiples based on market data.
In making this determination, we evaluate whether we or another party involved with the VIE (1) has the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) has the obligation to absorb losses of or receive benefits from the VIE that could be significant to the VIE. 53 If it is concluded that an entity is not a VIE, we consider our proportional voting interests in the entity and consolidate majority-owned subsidiaries in which a controlling financial interest is maintained.
In making this determination, we evaluate whether we or another party involved with the VIE (1) has the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (2) has the obligation to absorb losses of or receive benefits from the VIE that could be significant to the VIE. 51 If it is concluded that an entity is not a VIE, we consider our proportional voting interests in the entity and consolidate majority-owned subsidiaries in which a controlling financial interest is maintained.
(See Note 19 to the accompanying consolidated financial statements.) Noncontrolling Interest The Food Network and Cooking Channel are operated and organized under the terms of the TV Food Network Partnership (the “Partnership”). We hold interests in the Partnership, along with another noncontrolling owner. The Partnership agreement specifies a dissolution date of December 31, 2023.
(See Note 19 to the accompanying consolidated financial statements.) Noncontrolling Interest The Food Network and Cooking Channel are operated and organized under the terms of the TV Food Network Partnership (the “Partnership”). We hold interests in the Partnership, along with another noncontrolling owner. The Partnership agreement specifies a dissolution date of December 31, 2024.
(1,680) Additional information regarding the changes in our outstanding indebtedness and the significant terms and provisions of our revolving credit facility and outstanding indebtedness is discussed in Note 11 to the accompanying consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
(1,447) Additional information regarding the changes in our outstanding indebtedness and the significant terms and provisions of our revolving credit facility and outstanding indebtedness is discussed in Note 11 to the accompanying consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
Based on our evaluation of the current facts and circumstances surrounding the Guaranteed Obligations and the Subordinated Indemnity Agreement, we are unable to predict the loss, if any, that may be incurred under the Guaranteed Obligations, and no liability for the arrangements has been recognized as of December 31, 2022.
Based on our evaluation of the current facts and circumstances surrounding the Guaranteed Obligations and the Subordinated Indemnity Agreement, we are unable to predict the loss, if any, that may be incurred under the Guaranteed Obligations, and no liability for the arrangements has been recognized as of December 31, 2023.
NEW ACCOUNTING AND REPORTING PRONOUNCEMENTS We adopted certain accounting and reporting standards during 2022. Information regarding our adoption of new accounting and reporting standards is discussed in Note 2 to the accompanying consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
NEW ACCOUNTING AND REPORTING PRONOUNCEMENTS We adopted certain accounting and reporting standards during 2023. Information regarding our adoption of new accounting and reporting standards is discussed in Note 2 to the accompanying consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
(See Note 10 to the accompanying consolidated financial statements.) Other Income, net The table below presents the details of other income, net (in millions).
(See Note 10 to the accompanying consolidated financial statements.) Other (Expense) Income, net The table below presents the details of other (expense) income, net (in millions).
Put Rights We have granted put rights to certain consolidated subsidiaries, but we are unable to reasonably predict the ultimate amount or timing of any payment. We recorded the carrying value of the noncontrolling interest in the equity associated with the put rights as a component of redeemable noncontrolling interest in the amount of $318 million.
Put Rights We have granted put rights to certain consolidated subsidiaries, but we are unable to reasonably predict the ultimate amount or timing of any payment. We recorded the carrying value of the noncontrolling interest in the equity associated with the put rights as a component of redeemable noncontrolling interest in the amount of $165 million.
Ownership interests in unconsolidated entities for which we have significant influence are accounted for as equity method. We evaluated reconsideration events during the year ended December 31, 2022 and concluded there were no changes to our consolidation assessments.
Ownership interests in unconsolidated entities for which we have significant influence are accounted for as equity method. We evaluated reconsideration events during the year ended December 31, 2023 and concluded there were no changes to our consolidation assessments.
The aggregate gross undiscounted estimated future cash flow requirements covered by the Six Flags Guarantee over the remaining term (through 2028) are $544 million. To date, no payments have been made by us pursuant to the Six Flags Guarantee.
The aggregate gross undiscounted estimated future cash flow requirements covered by the Six Flags Guarantee over the remaining term (through 2028) are $521 million. To date, no payments have been made by us pursuant to the Six Flags Guarantee.
From time to time, renewals of multi-year carriage agreements include significant year one market adjustments to re-set subscriber rates, which then increase at rates lower than the initial increase in the following years. In some cases, we have provided distributors launch incentives, in the form of cash payments or free periods, to carry our networks.
From time to time, renewals of multi-year carriage agreements include significant year one market adjustments to reset subscriber rates, which then increase at rates lower than the initial increase in the following years. In some cases, we have provided distributors launch incentives, in the form of cash payments or free periods, to carry our networks.
Note Guarantees issued by Scripps Networks, DCL or WarnerMedia Holdings, Inc., or any subsidiary of the Parent that in the future issues a Note Guarantee (each, a “Subsidiary Guarantor”) may be released and discharged (i) concurrently with any direct or indirect sale or disposition of such Subsidiary Guarantor or any interest therein, (ii) at any time that such Subsidiary Guarantor is released from all of its obligations under its guarantee of payment, (iii) upon the merger or consolidation of any Subsidiary Guarantor with and into DCL, WarnerMedia Holdings, Inc. or the Parent or another Subsidiary Guarantor, as applicable, or upon the liquidation of such Subsidiary Guarantor and (iv) other customary events constituting a discharge of the Obligors’ obligations. 50 Summarized Financial Information The Company has included the accompanying summarized combined financial information of the Obligors after the elimination of intercompany transactions and balances among the Obligors and the elimination of equity in earnings from and investments in any subsidiary of the Parent that is a non-guarantor (in millions).
Note Guarantees issued by Scripps Networks, DCL or WMH, or any subsidiary of the Parent that in the future issues a Note Guarantee (each, a “Subsidiary Guarantor”) may be released and discharged (i) concurrently with any direct or indirect sale or disposition of such Subsidiary Guarantor or any interest therein, (ii) at any time that such Subsidiary Guarantor is released from all of its obligations under its guarantee of payment, (iii) upon the merger or consolidation of any Subsidiary Guarantor with and into DCL, WMH or the Parent or another Subsidiary Guarantor, as applicable, or upon the liquidation of such Subsidiary Guarantor and (iv) other customary events constituting a discharge of the Obligors’ obligations. 48 Summarized Financial Information The Company has included the accompanying summarized combined financial information of the Obligors after the elimination of intercompany transactions and balances among the Obligors and the elimination of equity in earnings from and investments in any subsidiary of the Parent that is a non-guarantor (in millions).
Management believes reviewing our combined operating results in addition to actual operating results is useful in identifying trends in, or reaching conclusions regarding, the overall operating performance of our businesses.
Management believes reviewing our pro forma combined operating results in addition to actual operating results is useful in identifying trends in, or reaching conclusions regarding, the overall operating performance of our businesses.
As of December 31, 2022, we had $3.7 billion of cash and cash equivalents on hand. We are a well-known seasoned issuer and have the ability to conduct registered offerings of securities, including debt securities, common stock and preferred stock, on short notice, subject to market conditions. Access to sufficient capital from the public market is not assured.
As of December 31, 2023, we had $3.8 billion of cash and cash equivalents on hand. We are a well-known seasoned issuer and have the ability to conduct registered offerings of securities, including debt securities, common stock and preferred stock, on short notice, subject to market conditions. Access to sufficient capital from the public market is not assured.
The content amortization expense related to the inter-segment profit is also eliminated on the separate “Eliminations” line when presenting our summary of segment results. 44 LIQUIDITY AND CAPITAL RESOURCES Liquidity Sources of Cash Historically, we have generated a significant amount of cash from operations. During 2022, we funded our working capital needs primarily through cash flows from operations.
The content amortization expense related to the inter-segment profit is also eliminated on the separate “Eliminations” line when presenting our summary of segment results. 42 LIQUIDITY AND CAPITAL RESOURCES Liquidity Sources of Cash Historically, we have generated a significant amount of cash from operations. During 2023, we funded our working capital needs primarily through cash flows from operations.
Judgment is required to determine the useful lives and amortization patterns of our content assets that are predominately monetized as a group.
Judgment is required to determine the useful lives and amortization patterns of our content assets that are predominantly monetized as a group.
(See Note 19 to the accompanying consolidated financial statements.) Distributions to noncontrolling interests and redeemable noncontrolling interests totaled $300 million and $251 million in 2022 and 2021, respectively. • Common Stock Repurchases Historically, we have funded our stock repurchases through a combination of cash on hand, cash generated by operations and the issuance of debt.
(See Note 19 to the accompanying consolidated financial statements.) Distributions to noncontrolling interests and redeemable noncontrolling interests totaled $301 million and $300 million in 2023 and 2022, respectively. • Common Stock Repurchases Historically, we have funded our stock repurchases through a combination of cash on hand, cash generated by operations and the issuance of debt.
Content Rights We capitalize the costs to produce or acquire feature films and television programs, and we amortize costs and test for impairment based on whether the content is predominately monetized individually, or as a group. 52 For films and television programs predominantly monetized individually, the amount of capitalized film and television production costs amortized and the amount of participations and residuals to be recognized as expense in a particular period are determined using the individual film forecast method.
Content Rights We capitalize the costs to produce or acquire feature films and television programs, and we amortize costs and test for impairment based on whether the content is predominantly monetized individually, or as a group. 50 For films and television programs predominantly monetized individually, the amount of capitalized film and television production costs (net of incentives) amortized and the amount of participations and residuals to be recognized as expense in a particular period are determined using the individual film forecast method.
Critical assumptions include: (i) the grouping of content with similar characteristics, (ii) the application of a quantitative revenue forecast model or historical viewership model based on the adequacy of historical data, (iii) determining the appropriate historical periods to utilize and the relative weighting of those historical periods in the forecast model, and (iv) incorporating secondary revenue streams.
Critical assumptions include: (i) the grouping of content with similar characteristics, (ii) the application of a quantitative revenue forecast model or historical viewership model based on the adequacy of historical data, and (iii) determining the appropriate historical periods to utilize and the relative weighting of those historical periods in the forecast model.
The ex-FX change is calculated as the difference between the current year amounts translated at a baseline rate, which is a spot rate for each of our currencies determined early in the fiscal year as part of our forecasting process (the “2022 Baseline Rate”), and the prior year amounts translated at the same 2022 Baseline Rate.
The ex-FX change is calculated as the difference between the current year amounts translated at a baseline rate, which is a spot rate for each of our currencies determined early in the fiscal year as part of our forecasting process (the “2023 Baseline Rate”), and the prior year amounts translated at the same 2023 Baseline Rate.
Results on a constant currency basis, as we present them, may not be comparable to similarly titled measures used by other companies. 35 Consolidated Results of Operations – 2022 vs. 2021 Our consolidated results of operations for 2022 and 2021 were as follows (in millions).
Results on a constant currency basis, as we present them, may not be comparable to similarly titled measures used by other companies. 34 Consolidated Results of Operations – 2023 vs. 2022 Our consolidated results of operations for 2023 and 2022 were as follows (in millions).
(See Note 11 and Note 13 to the accompanying consolidated financial statements.) Loss from Equity Investees, net Actual losses from our equity method investees were $160 million and $18 million in 2022 and 2021, respectively. The changes are attributable to the Company's share of earnings and losses from its equity investees.
(See Note 11 and Note 13 to the accompanying consolidated financial statements.) Loss from Equity Investees, net Actual losses from our equity method investees were $82 million and $160 million in 2023 and 2022, respectively. The changes are attributable to the Company’s share of earnings and losses from its equity investees.
(See Note 3 to the accompanying consolidated financial statements.) There were no common stock repurchases during 2022 or 2021. 46 • Income Taxes and Interest We expect to continue to make payments for income taxes and interest on our outstanding senior notes.
(See Note 3 to the accompanying consolidated financial statements.) There were no common stock repurchases during 2023 or 2022. 44 • Income Taxes and Interest We expect to continue to make payments for income taxes and interest on our outstanding senior notes.
As of December 31, 2022, we classified our operations in three reportable segments: • Studios, consisting primarily of the production and release of feature films for initial exhibition in theaters, production and initial licensing of television programs to third parties and our networks/DTC services, distribution of our films and television programs to various third party and internal television and streaming services, distribution through the home entertainment market (physical and digital), related consumer products and themed experience licensing, and interactive gaming; • Networks, consisting principally of our domestic and international television networks; and • DTC, consisting primarily of our premium pay-TV and streaming services.
As of December 31, 2023, we classified our operations in three reportable segments: • Studios - Our Studios segment primarily consists of the production and release of feature films for initial exhibition in theaters, production and initial licensing of television programs to our networks/DTC services as well as third parties, distribution of our films and television programs to various third party and internal television and streaming services, distribution through the home entertainment market (physical and digital), related consumer products and themed experience licensing, and interactive gaming. • Networks - Our Networks segment primarily consists of our domestic and international television networks. • DTC - Our DTC segment primarily consists of our premium pay-TV and streaming services.
Additional information regarding contractual commitments to acquire content is set forth in “Material Cash Requirements from Known Contractual and Other Obligations” in Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations.” • Debt Term Loan During the year ended December 31, 2022, we repaid $6.0 billion of aggregate principal amount outstanding of our term loans prior to the due dates of October 2023 and April 2025.
Additional information regarding contractual commitments to acquire content is set forth in “Material Cash Requirements from Known Contractual and Other Obligations” in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” • Debt Term Loan During the year ended December 31, 2023, we repaid $4.0 billion of aggregate principal amount outstanding of our term loan prior to the due date of April 2025.
Unrecognized Tax Benefits We are unable to reasonably predict the ultimate amount or timing of settlement of our unrecognized tax benefits because, until formal resolutions are reached, reasonable estimates of the amount and timing of cash settlements with the respective taxing authorities are not practicable. Our unrecognized tax benefits totaled $1,929 million as of December 31, 2022.
Unrecognized Tax Benefits We are unable to reasonably predict the ultimate amount or timing of settlement of our unrecognized tax benefits because, until formal resolutions are reached, reasonable estimates of the amount and timing of cash settlements with the respective taxing authorities are not practicable. Our unrecognized tax benefits totaled $2,147 million as of December 31, 2023.
At December 31, 2022, the reserve for uncertain tax positions was $1,929 million, and it is reasonably possible that the total amount of unrecognized tax benefits related to certain of our uncertain tax positions could decrease by as much as $316 million within the next twelve months as a result of ongoing audits, foreign judicial proceedings, lapses of statutes of limitations or regulatory developments.
At December 31, 2023, the reserve for uncertain tax positions was $2,147 million, and it is reasonably possible that the total amount of unrecognized tax benefits related to certain of our uncertain tax positions could decrease by as much as $84 million within the next twelve months as a result of ongoing audits, foreign judicial proceedings, lapses of statutes of limitations or regulatory developments.
As customers pay their balances, the Company’s available capacity under this revolving agreement increases and typically the Company transfers additional receivables into the program. In some cases, the Company may have collections that have not yet been remitted to the bank, resulting in a liability.
As customers pay their balances, our available capacity under this revolving agreement increases and typically we transfer additional receivables into the program. In some cases, we may have collections that have not yet been remitted to the bank, resulting in a liability.
Our senior notes outstanding as of December 31, 2022 had interest rates that ranged from 1.900% to 9.150% and will mature between 2023 and 2062. We expect that our cash balance, cash generated from operations and availability under the Credit Agreement will be sufficient to fund our cash needs for both the short-term and the long-term.
Our senior notes outstanding as of December 31, 2023 had interest rates that ranged from 1.90% to 8.30% and will mature between 2024 and 2062. We expect that our cash balance, cash generated from operations, and availability under the Credit Agreement will be sufficient to fund our cash needs for both the short-term and the long-term.
Discovery Receivables Funding, LLC, to various financial institutions on a recurring basis in exchange for cash equal to the gross receivables transferred. The Company services the sold receivables for the financial institution for a fee and pays fees to the financial institution in connection with this revolving agreement.
Discovery Receivables Funding, LLC, to various financial institutions on a recurring basis in exchange for cash equal to the gross receivables transferred. We service the sold receivables for the financial institution for a fee and pay fees to the financial institution in connection with this revolving agreement.
Other Contingent Commitments Other contingent commitments primarily include contingent payments for post-production term advance obligations on certain co-financing arrangements, as well as operating lease commitment guarantees, letters of credit, bank guarantees, and surety bonds, which generally support performance and payments for a wide range of global contingent and firm obligations, including insurance, litigation appeals, real estate leases, and other operational needs. 49 The Company's other contingent commitments at December 31, 2022 were $283 million, with $279 million estimated to be due in 2026.
Other Contingent Commitments Other contingent commitments primarily include contingent payments for post-production term advance obligations on a certain co-financing arrangement, as well as operating lease commitment guarantees, letters of credit, bank guarantees, and surety bonds, which generally support performance and payments for a wide range of global contingent and firm obligations, including insurance, litigation appeals, real estate leases, and other operational needs. 47 The Company’s other contingent commitments at December 31, 2023 were $395 million, with $367 million estimated to be due in 2024.
Under the commercial paper program, the Company may issue up to $1.5 billion, including up to $500 million of euro-denominated borrowings. Borrowing capacity under the Credit Facility is reduced by any outstanding borrowings under the commercial paper program.
Additionally, our commercial paper program is supported by the Credit Facility. Under the commercial paper program, we may issue up to $1.5 billion, including up to $500 million of euro-denominated borrowings. Borrowing capacity under the Credit Facility is effectively reduced by any outstanding borrowings under the commercial paper program.
As of December 31, 2022, the current portion of the liability for cash-settled share-based compensation awards was $4 million.
As of December 31, 2023, the current portion of the liability for cash-settled share-based compensation awards was $10 million.
Selling, General and Administrative Selling, general and administrative expenses decreased 5% in 2022, primarily attributable to lower personnel and marketing expenses. Adjusted EBITDA Adjusted EBITDA decreased 7% in 2022. 41 DTC Segment The following table presents, for our DTC segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions).
Selling, General and Administrative Selling, general and administrative expenses decreased 4% in 2023, primarily attributable to lower marketing and personnel expenses. Adjusted EBITDA Adjusted EBITDA decreased 9% in 2023. 40 DTC Segment The following table presents, for our DTC segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions).
Discount rate assumptions are based on an assessment of the risk inherent in the future cash flows of the respective reporting unit and market conditions. 2022 Impairment Analysis As of October 1, 2022, we performed a quantitative goodwill impairment assessment for all reporting units consistent with our accounting policy.
Discount rate assumptions are based on an assessment of the risk inherent in the future cash flows of the respective reporting unit and market conditions. 2023 Impairment Analysis As of October 1, 2023, the Company performed a quantitative goodwill impairment assessment for all reporting units.
The outstanding portfolio of receivables derecognized from our consolidated balance sheets was $5,366 million as of December 31, 2022. • Accounts Receivable Factoring The Company has a factoring agreement to sell certain of its non-U.S. trade accounts receivable on a non-recourse basis to a third-party financial institution.
The outstanding portfolio of receivables derecognized from our consolidated balance sheets was $5,200 million as of December 31, 2023. • Accounts Receivable Factoring We have a factoring agreement to sell certain of our non-U.S. trade accounts receivable on a limited recourse basis to a third-party financial institution.
Uses of Cash Our primary uses of cash include the creation and acquisition of new content, business acquisitions, income taxes, personnel costs, costs to develop and market HBO Max and discovery+, principal and interest payments on our outstanding senior notes, funding for various equity method and other investments, and repurchases of our capital stock. • Content Acquisition We plan to continue to invest significantly in the creation and acquisition of new content, as well as certain sports rights.
(See Note 13 to the accompanying consolidated financial statements.) Uses of Cash Our primary uses of cash include the creation and acquisition of new content, business acquisitions, income taxes, personnel costs, costs to develop and market our streaming service Max, principal and interest payments on our outstanding senior notes and term loan, funding for various equity method and other investments, and repurchases of our capital stock. 43 • Content Acquisition We plan to continue to invest significantly in the creation and acquisition of new content, as well as certain sports rights.
Pictures Group, Warner Bros. Television Group, DC, HBO, HBO Max, Discovery Channel, discovery+, CNN, HGTV, Food Network, TNT, TBS, TLC, OWN, Warner Bros. Games, Batman, Superman, Wonder Woman, Harry Potter, Looney Tunes, Hanna-Barbera, Game of Thrones, and The Lord of the Rings.
Some of our iconic brands and franchises include Warner Bros. Motion Picture Group, Warner Bros. Television Group, DC, HBO, HBO Max, Max, discovery+, CNN, Discovery Channel, HGTV, Food Network, TNT Sports, TBS, TLC, OWN, Warner Bros. Games, Batman, Superman, Wonder Woman, Harry Potter, Looney Tunes, Hanna-Barbera, Game of Thrones, and The Lord of the Rings.
Our segment presentation was aligned with our management structure and the financial information management uses to make decisions about operating matters, such as the allocation of resources and business performance assessments. Prior periods have been recast to conform to the current period presentation.
Our segment presentation was aligned with our management structure and the financial information management uses to make decisions about operating matters, such as the allocation of resources and business performance assessments.
Principal payments on finance lease obligations reflect amounts due under our finance lease agreements. Interest payments on our outstanding finance lease obligations are based on the stated or implied rate in our finance lease agreements. (See Note 12 to the accompanying consolidated financial statements.) Operating Lease Obligations We obtain office space and equipment under multi-year lease arrangements.
Interest payments on our outstanding finance lease obligations are based on the stated or implied rate in our finance lease agreements. (See Note 12 to the accompanying consolidated financial statements.) Operating Lease Obligations We obtain office space and equipment under multi-year lease arrangements. Most operating leases are not cancellable prior to their expiration.
The increase in cash provided by operating activities was primarily attributable to an increase in net income, excluding non-cash items, and working capital initiatives, partially offset by other negative fluctuations in working capital activity. Investing Activities Cash provided by (used in) investing activities was $3,524 million and $(56) million in 2022 and 2021, respectively.
The increase in cash provided by operating activities was primarily attributable to an increase in net income, excluding non-cash items, partially offset by a negative fluctuation in working capital activity. Investing Activities Cash (used in) provided by investing activities was $(1,259) million and $3,524 million in 2023 and 2022, respectively.
As of December 31, 2022 and 2021, the Company had no outstanding borrowings under the Credit Facility or the commercial paper program. • Revolving Receivables Program The Company has a revolving agreement to transfer up to $5.7 billion of certain receivables through its bankruptcy-remote subsidiary, Warner Bros.
As of December 31, 2023 and 2022, the Company had no outstanding borrowings under the Credit Facility or the commercial paper program. • Revolving Receivables Program We have a revolving agreement to transfer up to $5,500 million of certain receivables through our bankruptcy-remote subsidiary, Warner Bros.
(See Note 4 to the accompanying consolidated financial statements.) Interest Expense, net Actual interest expense, net increased $1,144 million in 2022, primarily attributable to debt assumed as a result of the Merger.
(See Note 18 to the accompanying consolidated financial statements.) 36 Interest Expense, net Actual interest expense, net increased $444 million in 2023, primarily attributable to debt assumed as a result of the Merger.
Adjusted EBITDA Adjusted EBITDA increased 8% in 2022. 40 Networks Segment The table below presents, for our Networks segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating income (in millions).
Adjusted EBITDA Adjusted EBITDA decreased 21% in 2023. 39 Networks Segment The table below presents, for our Networks segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating income (in millions).
(See Note 3 to the accompanying consolidated financial statements.) 43 Inter-segment Eliminations The following table presents our inter-segment eliminations by revenue and expense, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions): Year Ended December 31, 2022 2021 % Change Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Inter-segment revenue eliminations $ (2,566) $ (1,065) $ (3,631) $ — $ (3,219) $ (3,219) NM (13) % (13) % Inter-segment expense eliminations (2,583) (1,038) (3,621) — (3,229) (3,229) NM (12) % (12) % Adjusted EBITDA 17 (27) (10) — 10 10 NM NM NM Restructuring (42) — (42) — — — Amortization of fair value step-up for content 583 — 583 — — — Operating (loss) income $ (524) $ (27) $ (551) $ — $ 10 $ 10 Inter-segment revenue and expense eliminations primarily represent inter-segment content transactions and marketing and promotion activity between reportable segments.
Inter-segment Eliminations The following table presents our inter-segment eliminations by revenue and expense, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions): Year Ended December 31, 2023 2022 % Change Actual Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Inter-segment revenue eliminations $ (2,269) $ (2,566) $ (1,065) $ (3,631) 12 % 38 % 38 % Inter-segment expense eliminations (2,362) (2,583) (1,038) (3,621) 9 % 35 % 35 % Adjusted EBITDA 93 17 (27) (10) NM NM NM Restructuring and other charges (2) (42) — (42) Amortization of fair value step-up for content 451 583 — 583 Operating loss $ (356) $ (524) $ (27) $ (551) Inter-segment revenue and expense eliminations primarily represent inter-segment content transactions and marketing and promotion activity between reportable segments.
This section provides additional information regarding our businesses, current developments, results of operations, cash flows, financial condition, contractual commitments, critical accounting policies, and estimates that require significant judgment and thus have the most significant potential impact on our consolidated financial statements. This discussion and analysis is intended to better allow investors to view the company from management's perspective.
This section provides additional information regarding our businesses, current developments, results of operations, cash flows, financial condition, contractual commitments, critical accounting policies, and estimates that require significant judgment and thus have the most significant potential impact on our consolidated financial statements.
Advertising revenue is dependent upon a number of factors, including the number of subscribers to our channels, viewership demographics, the popularity of our content, our ability to sell commercial time over a group of channels, the stage of development of television markets, and the popularity of FTA television.
Advertising contracts generally have a term of one year or less. Advertising revenue is dependent upon a number of factors, including the number of subscribers to our channels, viewership demographics, the popularity of our content, our ability to sell commercial time over a group of channels, the stage of development of television markets, and the popularity of free-to-air television.
Year Ended December 31, 2022 2021 Cash, cash equivalents, and restricted cash, beginning of period $ 3,905 $ 2,122 Cash provided by operating activities 4,304 2,798 Cash provided by (used in) investing activities 3,524 (56) Cash used in financing activities (7,742) (853) Effect of exchange rate changes on cash, cash equivalents, and restricted cash (61) (106) Net change in cash, cash equivalents, and restricted cash 25 1,783 Cash, cash equivalents, and restricted cash, end of period $ 3,930 $ 3,905 Operating Activities Cash provided by operating activities was $4,304 million and $2,798 million in 2022 and 2021, respectively.
Year Ended December 31, 2023 2022 Cash, cash equivalents, and restricted cash, beginning of period $ 3,930 $ 3,905 Cash provided by operating activities 7,477 4,304 Cash (used in) provided by investing activities (1,259) 3,524 Cash used in financing activities (5,837) (7,742) Effect of exchange rate changes on cash, cash equivalents, and restricted cash 8 (61) Net change in cash, cash equivalents, and restricted cash 389 25 Cash, cash equivalents, and restricted cash, end of period $ 4,319 $ 3,930 Operating Activities Cash provided by operating activities was $7,477 million and $4,304 million in 2023 and 2022, respectively.
Payments for the SERP have been estimated over a ten-year period. While benefit payments under these plans are expected to continue beyond 2031, we believe it is not practicable to estimate payments beyond this period. We are unable to reasonably predict the ultimate amount of any payments due to cash-settled share-based compensation awards.
While benefit payments under the Pension Plans are expected to continue beyond 2033, we believe it is not practicable to estimate payments beyond this period. We are unable to reasonably predict the ultimate amount of any payments due to cash-settled share-based compensation awards.
Of the total expected pre-tax restructuring charges, we expect total cash expenditures to be $1.0 - $ 1.5 billion. We incurred $3.8 billion of pre-tax restructuring charges during the year ended December 31, 2022. While our restructuring efforts are ongoing, the restructuring program is expected to be substantially completed by the end of 2024.
We incurred $0.5 billion of pre-tax restructuring charges during the year ended December 31, 2023 related to this plan. While our restructuring efforts are ongoing, the restructuring program is expected to be substantially completed by the end of 2024.
Due to declining levels of global GDP growth and execution risk associated with anticipated growth in the Company’s DTC reporting unit, which is the DTC segment, the Company will continue to monitor its reporting units for changes that could impact recoverability.
Due to declining levels of global GDP growth, soft advertising markets in the U.S. associated with the Company’s Networks reporting unit, content licensing trends in our Studios reporting unit, and execution risk associated with anticipated growth in the Company’s DTC reporting unit, the Company will continue to monitor its reporting units for changes that could impact recoverability.
Total trade accounts receivable sold under the Company’s factoring arrangements was $477 million as of December 31, 2022. • Derivatives We received investing proceeds of $752 million during the year ended December 31, 2022 from the unwind and settlement of derivative instruments.
For the year ended December 31, 2023, total trade accounts receivable sold under our factoring arrangement was $383 million. • Derivatives We received investing proceeds of $121 million during the year ended December 31, 2023 from the unwind and settlement of derivative instruments.
Year Ended December 31, 2022 2021 % Change Studios $ 1,772 $ 14 NM Networks 8,725 5,533 58 % DTC (1,596) (1,345) (19) % Corporate (1,200) (385) NM Inter-segment eliminations 17 — NM 39 Studios Segment The following table presents, for our Studios segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating (loss) income (in millions).
Year Ended December 31, 2023 2022 % Change Studios $ 2,183 $ 1,772 23 % Networks 9,063 8,725 4 % DTC 103 (1,596) NM Corporate (1,242) (1,200) (4) % Inter-segment eliminations 93 17 NM 38 Studios Segment The following table presents, for our Studios segment, revenues by type, certain operating expenses, Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating income (loss) (in millions).
NM - Not meaningful Unless otherwise indicated, the discussion through operating (loss) income below is on a pro-forma combined basis, ex-FX, since the actual increases year over year for revenues, cost of revenues, and selling, general and administrative expenses are substantially attributable to the Merger.
Discovery, Inc. $ (3,126) $ (7,371) $ 2,012 $ (5,359) NM - Not meaningful Unless otherwise indicated, the discussion below through operating loss reflects the results for the year ended December 31, 2022 on a pro-forma combined basis, ex-FX, since the actual increases year over year for revenues, cost of revenues, and selling, general and administrative expenses are substantially attributable to the Merger.
(the “Parent”), Scripps Networks, DCL, and WarnerMedia Holdings, Inc. (collectively, the “Obligors”). All guarantees of DCL and WarnerMedia Holdings, Inc.'s senior notes (the “Note Guarantees”) are full and unconditional, joint and several and unsecured, and cover all payment obligations arising under the senior notes.
All guarantees of DCL and WMH’s senior notes (the “Note Guarantees”) are full and unconditional, joint and several and unsecured, and cover all payment obligations arising under the senior notes.
Year Ended December 31, 2022 2021 Pre-tax income at U.S. federal statutory income tax rate $ (1,881) 21 % $ 301 21 % State and local income taxes, net of federal tax benefit (218) 3 % 108 7 % Effect of foreign operations 246 (3) % 25 2 % Preferred stock conversion premium charge 166 (2) % — — % UK Finance Act legislative change — — % (155) (11) % Noncontrolling interest adjustment (17) — % (40) (3) % Other, net 41 — % (3) — % Income tax (benefit) expense $ (1,663) 19 % $ 236 16 % Income tax (benefit) expense was $(1,663) million and $236 million, and the Company’s effective tax rate was 19% and 16% for 2022 and 2021, respectively.
Year Ended December 31, 2023 2022 Pre-tax income at U.S. federal statutory income tax rate $ (811) 21 % $ (1,881) 21 % State and local income taxes, net of federal tax benefit (388) 10 % (218) 3 % Effect of foreign operations 342 (9) % 246 (3) % Preferred stock conversion premium charge — — % 166 (2) % Noncontrolling interest adjustment (9) — % (17) — % Other, net 82 (2) % 41 — % Income tax benefit $ (784) 20 % $ (1,663) 19 % Income tax benefit was $(784) million and $(1,663) million, and the Company’s effective tax rate was 20% and 19% for 2023 and 2022, respectively.
The Company excludes employee share-based compensation, restructuring, certain impairment charges, gains and losses on business and asset dispositions, and transaction and integration costs from the calculation of Adjusted EBITDA due to their impact on comparability between periods.
The Company excludes employee share-based compensation, restructuring, certain impairment charges, gains and losses on business and asset dispositions, and transaction and integration costs from the calculation of Adjusted EBITDA due to their impact on comparability between periods. Integration costs include transformative system implementations and integrations, such as Enterprise Resource Planning systems, and may take several years to complete.
Year Ended December 31, 2022 2021 Foreign currency (losses) gains, net $ (150) $ 93 Gains (losses) on derivative instruments, net 475 (33) Gain on sale of investment with readily determinable fair value — 15 Change in the value of investments with readily determinable fair value (105) (6) Change in fair value of equity investments without readily determinable fair value (142) (13) Gain on sale of equity method investments 195 4 Loss on extinguishment of debt — (10) Other income, net 74 22 Total other income, net $ 347 $ 72 Income Taxes The following table reconciles our effective income tax rate to the U.S. federal statutory income tax rate.
Year Ended December 31, 2023 2022 Foreign currency losses, net $ (173) $ (150) Gains on derivative instruments, net 28 475 Change in the value of investments with readily determinable fair value 37 (105) Change in the value of equity investments without readily determinable fair value (73) (142) Gain on sale of equity method investments — 195 Gain on extinguishment of debt 17 — Interest income 179 67 Other (expense) income, net (27) 7 Total other (expense) income, net $ (12) $ 347 Income Taxes The following table reconciles our effective income tax rate to the U.S. federal statutory income tax rate.
During 2022 and 2021, we made cash payments of $1,027 million and $643 million for income taxes and $1,539 million and $664 million for interest on our outstanding debt, respectively. Cash required for interest payments has increased significantly as a result of the Merger. Cash Flows The following table presents changes in cash and cash equivalents (in millions).
During 2023 and 2022, we made cash payments of $1,440 million and $1,027 million for income taxes and $2,237 million and $1,539 million for interest on our outstanding debt, respectively. Cash Flows The following table presents changes in cash and cash equivalents (in millions).
Some of these contracts do not require the purchase of fixed or minimum quantities and generally may be terminated with a 30-day to 60-day advance notice without penalty, and are not included in the table above past the 30-day to 60-day advance notice period. 48 Finance Lease Obligations We acquire satellite transponders and other equipment through multi-year finance lease arrangements.
Some of these contracts do not require the purchase of fixed or minimum quantities and generally may be terminated with a 30-day to 60-day advance notice without penalty, and are not included in the table above past the 30-day to 60-day advance notice period. Other purchase obligations also include future funding commitments to equity method investees.
(See Note 4 to the accompanying consolidated financial statements.) • Redeemable Noncontrolling Interest and Noncontrolling Interest Due to business combinations, we also had redeemable equity balances of $318 million at December 31, 2022 which may require the use of cash in the event holders of noncontrolling interests put their interests to us.
In December 2023, we acquired the remaining 65% of BluTV for $50 million. • Redeemable Noncontrolling Interest and Noncontrolling Interest Due to business combinations, we also had redeemable equity balances of $165 million at December 31, 2023, which may require the use of cash in the event holders of noncontrolling interests put their interests to us.
Summarized Guarantor Financial Information Basis of Presentation As of December 31, 2022 and December 31, 2021, all of the Company’s outstanding $13.8 billion registered senior notes have been issued by DCL, a wholly owned subsidiary of the Company, and guaranteed by the Company, Scripps Networks, and WarnerMedia Holdings, Inc.
Summarized Guarantor Financial Information Basis of Presentation As of December 31, 2023, the Company has outstanding senior notes issued by DCL, a wholly owned subsidiary of the Company, and guaranteed by the Company, Scripps Networks Interactive, Inc.
The costs of producing a content asset and bringing that asset to market consist of production costs, participation costs, and exploitation costs.
Content expense includes television/digital series, specials, films, and sporting events. The costs of producing a content asset and bringing that asset to market consist of production costs, participation costs, and exploitation costs.
The increase in cash provided by investing activities was primarily attributable to proceeds received from cash acquired during the Merger and the post-closing working capital settlement process and cash received from the unwind and settlement of derivative instruments, partially offset by increased purchases of property and equipment and a reduction in cash received from the sales and maturities of investments during the year ended December 31, 2022.
The decrease in cash provided by investing activities was primarily attributable to cash acquired from the Merger in the prior year, less proceeds received from the unwind and settlement of derivative instruments and sale of investments, and increased purchases of property and equipment during the year ended December 31, 2023.
December 31, 2022 Total Capacity Outstanding Indebtedness Unused Capacity Cash and cash equivalents $ 3,731 $ — $ 3,731 Revolving credit facility and commercial paper program 6,000 — 6,000 Term loans 4,000 4,000 — Senior notes (a) 45,276 45,276 — Total $ 59,007 $ 49,276 $ 9,731 (a) Interest on senior notes is paid annually or semi-annually.
December 31, 2023 Total Capacity Outstanding Indebtedness Unused Capacity Cash and cash equivalents $ 3,780 $ — $ 3,780 Revolving credit facility and commercial paper program 6,000 — 6,000 Senior notes (a) 43,955 43,955 — Total $ 53,735 $ 43,955 $ 9,780 (a) Interest on senior notes is paid annually, semi-annually, or quarterly.
(See Note 11 to the accompanying consolidated financial statements.) Purchase Obligations Content purchase obligations include commitments and liabilities associated with third-party producers and sports associations for content that airs on our television networks and DTC services.
As of December 31, 2023, we had no outstanding borrowings under the Credit Facility or the commercial paper program. (See Note 11 to the accompanying consolidated financial statements.) Purchase Obligations Content purchase obligations include commitments associated with third-party producers and sports associations for content that airs on our television networks and DTC services.
Corporate The following table presents our Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions): Year Ended December 31, 2022 2021 % Change Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Adjusted EBITDA $ (1,200) $ (353) $ (1,553) $ (385) $ (966) $ (1,351) NM (15) % (17) % Employee share-based compensation 410 (11) 399 167 177 344 Depreciation and amortization 272 (40) 232 95 175 270 Restructuring 195 (44) 151 — 44 44 Transaction and integration costs 1,182 (564) 618 90 1,138 1,228 Impairment and loss on disposition and disposal groups 50 — 50 — 224 224 Inter-segment eliminations (31) — (31) — — — Operating loss $ (3,278) $ 306 $ (2,972) $ (737) $ (2,724) $ (3,461) Corporate operations primarily consist of executive management and administrative support services, which are recorded in selling, general and administrative expense, as well as substantially all of our share-based compensation and third-party transaction and integration costs.
Adjusted EBITDA Adjusted EBITDA increased $2,150 million in 2023. 41 Corporate The following table presents our Adjusted EBITDA and a reconciliation of Adjusted EBITDA to operating loss (in millions): Year Ended December 31, 2023 2022 % Change Actual Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Adjusted EBITDA $ (1,242) $ (1,200) $ (353) $ (1,553) (4) % 20 % 20 % Employee share-based compensation 488 410 (11) 399 Depreciation and amortization 294 272 (40) 232 Restructuring and other charges 95 195 (44) 151 Transaction and integration costs 148 1,182 (564) 618 Impairments and loss on dispositions 60 50 — 50 Facility consolidation costs 32 — — — Amortization of fair value step-up for content (6) — — — Inter-segment eliminations (193) (31) — (31) Operating loss $ (2,160) $ (3,278) $ 306 $ (2,972) Corporate operations primarily consist of executive management and administrative support services, which are recorded in selling, general and administrative expense, as well as substantially all of our share-based compensation and third-party transaction and integration costs.
Adjusted EBITDA decreased 17% for 2022, primarily attributable to increased securitization costs from higher interest rates, partially offset by lower personnel costs. As reported transaction and integration costs for 2022 included the impact of the issuance of additional shares of WBD common stock to Advance/Newhouse Programming Partnership of $789 million upon the closing of the Merger.
As reported transaction and integration costs for 2022 included the impact of the issuance of additional shares of WBD common stock to Advance/Newhouse Programming Partnership of $789 million upon the closing of the Merger.
We do not expect these actions to have a material effect on our consolidated financial statements. 33 For further discussion of financial information for our segments and the geographical areas in which we do business, our content development activities, and revenues, see our business overview set forth in Item 1, “Business” and Note 23 to the consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.
For further discussion of financial information for our segments and the geographical areas in which we do business, our content development activities, and revenues, see our business overview set forth in Item 1, “Business” and Note 23 to the consolidated financial statements included in Item 8, “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K. 33 RESULTS OF OPERATIONS The discussion below compares our actual results for the year ended December 31, 2023 to our pro forma combined results for the year ended December 31, 2022, as if the Merger occurred on January 1, 2021.
We have contracts with distributors representing most cable and satellite service providers around the world, including the largest operators in the U.S. and major international distributors.
The largest component of distribution revenue is comprised of linear distribution rights to our networks from cable, DTH satellite, and telecommunication service providers. We have contracts with distributors representing most cable and satellite service providers around the world, including the largest operators in the U.S. and major international distributors.
In addition, we expect to continue to incur significant costs to develop and market our combined streaming service in the future. • Investments and Business Combinations Our uses of cash have included investments in equity method investments and equity investments without readily determinable fair value.
In addition, we expect to continue to incur significant costs to develop and market Max. • Investments and Business Combinations Our uses of cash have included investments in equity method investments and equity investments without readily determinable fair value. (See Note 10 to the accompanying consolidated financial statements.) We also provide funding to our investees from time to time.
Financing Activities Cash used in financing activities was $7,742 million and $853 million in 2022 and 2021, respectively. The increase in cash used in financing activities was primarily attributable to principal repayments made on our term loans during the year ended December 31, 2022. Capital Resources As of December 31, 2022, capital resources were comprised of the following (in millions).
Financing Activities Cash used in financing activities was $5,837 million and $7,742 million in 2023 and 2022, respectively. The decrease in cash used in financing activities was primarily attributable to less net debt activity during the year ended December 31, 2023. Capital Resources As of December 31, 2023, capital resources were comprised of the following (in millions).
(See Note 11 to the accompanying consolidated financial statements.) DCL primarily includes the Discovery Channel and TLC networks in the U.S. DCL is a wholly owned subsidiary of the Company. Scripps Networks is also wholly owned by the Company. The tables below present the summarized financial information as combined for Warner Bros. Discovery, Inc.
DCL is a wholly owned subsidiary of the Company. Scripps Networks is also wholly owned by the Company. The tables below present the summarized financial information as combined for Warner Bros. Discovery, Inc. (the “Parent”), Scripps Networks, DCL, and WMH (collectively, the “Obligors”).
Year Ended December 31, 2022 2021 % Change Actual Pro Forma Adjustments Pro Forma Combined Actual (a) Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Combined (ex-FX) Revenues: Advertising $ 8,524 $ 1,412 $ 9,936 $ 6,194 $ 4,395 $ 10,589 38 % (6) % (4) % Distribution 16,142 4,339 20,481 5,202 15,579 20,781 NM (1) % — % Content 8,360 3,297 11,657 737 12,455 13,192 NM (12) % (9) % Other 791 230 1,021 58 706 764 NM 34 % 36 % Total revenues 33,817 9,278 43,095 12,191 33,135 45,326 NM (5) % (3) % Costs of revenues, excluding depreciation and amortization 20,442 5,125 25,567 4,620 21,353 25,973 NM (2) % 1 % Selling, general and administrative 9,678 1,745 11,423 4,016 8,987 13,003 NM (12) % (10) % Depreciation and amortization 7,193 34 7,227 1,582 6,774 8,356 NM (14) % (13) % Restructuring 3,757 (90) 3,667 32 90 122 NM NM NM Impairment and loss (gain) on disposition and disposal groups 117 — 117 (71) 223 152 NM (23) % (23) % Total costs and expenses 41,187 6,814 48,001 10,179 37,427 47,606 NM 1 % 3 % Operating (loss) income (7,370) 2,464 (4,906) 2,012 (4,292) (2,280) NM NM NM Interest expense, net (1,777) (515) (2,292) (633) (2,026) (2,659) Loss from equity investees, net (160) (20) (180) (18) 14 (4) Other income, net 347 139 486 72 100 172 (Loss) income before income taxes (8,960) 2,068 (6,892) 1,433 (6,204) (4,771) Income tax benefit (expense) 1,663 (56) 1,607 (236) 1,448 1,212 Net (loss) income (7,297) 2,012 (5,285) 1,197 (4,756) (3,559) Net income attributable to noncontrolling interests (68) — (68) (138) — (138) Net income attributable to redeemable noncontrolling interests (6) — (6) (53) — (53) Net (loss) income available to Warner Bros.
Year Ended December 31, 2023 2022 % Change Actual Actual Pro Forma Adjustments Pro Forma Combined Actual Pro Forma Combined (Actual) Pro Forma Combined (ex-FX) Revenues: Distribution $ 20,237 $ 16,142 $ 4,339 $ 20,481 25 % (1) % — % Advertising 8,700 8,524 1,412 9,936 2 % (12) % (13) % Content 11,203 8,360 3,297 11,657 34 % (4) % (4) % Other 1,181 791 230 1,021 49 % 16 % 14 % Total revenues 41,321 33,817 9,278 43,095 22 % (4) % (4) % Costs of revenues, excluding depreciation and amortization 24,526 20,442 5,125 25,567 20 % (4) % (4) % Selling, general and administrative 9,696 9,678 1,745 11,423 — % (15) % (15) % Depreciation and amortization 7,985 7,193 34 7,227 11 % 10 % 10 % Restructuring and other charges 585 3,757 (90) 3,667 (84) % (84) % (84) % Impairment and loss on dispositions 77 117 — 117 (34) % (34) % (37) % Total costs and expenses 42,869 41,187 6,814 48,001 4 % (11) % (11) % Operating loss (1,548) (7,370) 2,464 (4,906) 79 % 68 % 70 % Interest expense, net (2,221) (1,777) (515) (2,292) Loss from equity investees, net (82) (160) (20) (180) Other (expense) income, net (12) 347 139 486 Loss before income taxes (3,863) (8,960) 2,068 (6,892) Income tax benefit 784 1,663 (56) 1,607 Net loss (3,079) (7,297) 2,012 (5,285) Net income attributable to noncontrolling interests (38) (68) — (68) Net income attributable to redeemable noncontrolling interests (9) (6) — (6) Net loss available to Warner Bros.