Performance of Divisions
The schedules below reflect AOL Time Warner's performance for the third quarter and the nine-month period by line of business (in millions): Three Months Ended September 30: Normalized Reported ---------- -------- Actual Pro Forma Actual Actual Revenues: 2002 2001 2002 2001 ---- ---- ---- ---- AOL $ 2,215 $ 2,378 $ 2,215 $ 2,173 Cable 1,753 1,543 1,753 1,525 Filmed Entertainment 2,643 2,112 2,643 2,112 Networks 1,832 1,663 1,832 1,663 Music 983 962 983 962 Publishing 1,353 1,221 1,353 1,095 Intersegment Eliminations (796) (462) (796) (462) --------- -------- ------- -------- Total Revenues $ 9,983 $ 9,417 $ 9,983 $ 9,068 -------------- ========= ======== ======= ========
EBITDA: AOL $ 432 $ 617 $ 432 $ 736 Cable 680 612 680 650 Filmed Entertainment 331 307 331 307 Networks 520 450 520 450 Music 96 87 96 87 Publishing 276 224 276 196 Corporate (87) (74) (87) (74) Merger and restructuring costs - - (77) (134) Intersegment Eliminations (79) (36) (79) (36) --------- -------- ------- -------- Total EBITDA $ 2,169 $ 2,187 $ 2,092 $ 2,182 ------------ ========= ======== ======= ========
Nine Months Ended September 30: Normalized Reported ---------- -------- Actual Pro Forma Actual Actual Revenues: 2002 2001 2002 2001 ---- ---- ---- ---- AOL $ 6,772 $ 6,966 $ 6,772 $ 6,373 Cable 5,198 4,472 5,198 4,404 Filmed Entertainment 7,165 6,217 7,165 6,217 Networks 5,575 5,190 5,575 5,190 Music 2,902 2,801 2,902 2,801 Publishing 3,830 3,563 3,830 3,179 Intersegment Eliminations (1,801) (1,313) (1,801) (1,313) --------- -------- ------- -------- Total Revenues $ 29,641 $ 27,896 $29,641 $ 26,851 -------------- ========= ======== ======= ======== EBITDA AOL $ 1,324 $ 1,768 $ 1,324 $ 2,213 Cable 2,007 1,796 2,007 1,924 Filmed Entertainment 840 670 840 670 Networks 1,371 1,343 1,371 1,343 Music 294 268 294 268 Publishing 758 647 758 580 Corporate (246) (219) (246) (219) Merger and restructuring costs - - (184) (205) Intersegment Eliminations (66) (59) (66) (59) --------- -------- ------- -------- Total EBITDA $ 6,282 $ 6,214 $ 6,098 $ 6,515 ------------ ========= ======== ======= ========
UND DAS WICHTIGSTE:
AOL TIME WARNER INC. SUPPLEMENTAL FINANCIAL INFORMATION - (Continued) (millions, except per share amounts) (unaudited)
Calculation of Reported and Normalized Diluted Cash Earnings Per Share(a)
Three Months Ended September 30, 2002 2001 2001 Historical Pro Forma Historical Income (loss) before income taxes, discontinued operations and cumulative effect of accounting change $ (80) $ 660 $ (813) -------- -------- -------- Amortization of goodwill and other intangible assets 181 155 1,784 Amortization of equity method investee goodwill and intangible assets 2 21 120 Cash taxes paid (70) (59) (59) -------- -------- --------
Cash earnings 33 777 1,032 -------- -------- -------- Pretax adjustments for significant and nonrecurring items(b) 810 330 330 -------- -------- -------- Normalized cash earnings $ 843 $ 1,107 $ 1,362 ======== ======== ========
Average common shares outstanding- basic 4,464.2 4,439.9 4,439.9
Dilutive effect of stock options 42.8 143.9 143.9 -------- -------- --------
Average common shares outstanding - diluted(c) 4,507.0 4,583.8 4,583.8 ======== ======== ========
Diluted cash earnings per common share $ 0.01 $ 0.17 $ 0.22 ======== ======== ========
Normalized diluted cash earnings per common share $ 0.19 $ 0.24 $ 0.30 ======== ======== ========
|