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
======== ======== ========