AT&T Inc.

09/09/2021 | Press release | Distributed by Public on 09/09/2021 14:32

Supplemental Quarterly Pro Forma Financial Information (Form 8-K)


Quarterly Pro Forma Financial Information
Supplemental Unaudited Quarterly Pro Forma Financial Information1
Dollars in millions
Unaudited
Operating Revenues 3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Reported AT&T Operating Revenues $ 42,779 $ 40,950 $ 42,340 $ 45,691 $ 171,760 $ 43,939 $ 44,045
Less: Video (A1) (7,407) (7,021) (7,014) (7,168) (28,610) (6,725) (6,639)
Add: WarnerMedia sales to Video (A2) 755 666 551 487 2,459 524 508
Add: WarnerMedia sales of DIRECTV advertising inventory (A3) 413 294 408 603 1,718 388 410
Add: Other eliminations 64 55 65 84 268 61 58
Pro Forma Operating Revenues $ 36,604 $ 34,944 $ 36,350 $ 39,697 $ 147,595 $ 38,187 $ 38,382
Reported Revenue Growth Rate Y/Y 2.7 % 7.6 %
Pro Forma Revenue Growth Rate Y/Y 4.3 % 9.8 %


Operations and Support Expenses 3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Reported AT&T Operations and Support Expenses $28,071 $30,133 $29,178 $49,457 $136,839 $30,469 $35,015
Adjustments (B1) 476 (3,295) (151) (16,655) (19,625) (94) (4,555)
Adjusted Operations and Support Expenses 28,547 26,838 29,027 32,802 117,214 30,375 30,460
Less: Video (A1) (6,020) (5,809) (5,887) (6,458) (24,174) (5,660) (5,275)
Add: WarnerMedia sales to Video (A2) 755 666 551 487 2,459 524 508
Add: WarnerMedia sales of DIRECTV advertising inventory (A3) 39 38 38 38 153 39 38
Add: WarnerMedia/DIRECTV 70% revenue share (A3) 289 206 286 422 1,203 271 287
Add: Other eliminations 64 55 65 84 268 61 58
Pro Forma Adjusted Operations and Support Expenses $23,674 $21,994 $24,080 $27,375 $97,123 $25,610 $26,076
Reported Operations and Support Expense Growth Rate Y/Y 8.5 % 16.2 %
Adjusted Operations and Support Expense Growth Rate Y/Y 6.4 % 13.5 %
Pro Forma Adjusted Operations and Support Expense Growth Rate Y/Y 8.2 % 18.6 %
Depreciation and Amortization Expense 3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Reported AT&T Depreciation and Amortization Expense $7,222 $7,285 $7,030 $6,979 $28,516 $5,809 $5,761
Adjustments (B1) (2,056) (2,145) (1,921) (1,904) (8,026) (1,131) (1,069)
Adjusted Depreciation and Amortization Expense 5,166 5,140 5,109 5,075 20,490 4,678 4,692
Less: Video Depreciation (A1) (591) (593) (557) (521) (2,262) (164) (148)
Add: Other consolidation - 1 - 1 2 - -
Pro Forma Adjusted Depreciation and Amortization Expense $4,575 $4,548 $4,552 $4,555 $18,230 $4,514 $4,544
Reported Depreciation and Amortization Expense Growth Rate Y/Y -19.6 % -20.9 %
Adjusted Depreciation and Amortization Expense Growth Rate Y/Y -9.4 % -8.7 %
Pro Forma Adjusted Depreciation and Amortization Expense Growth Rate Y/Y -1.3 % -0.1 %


Operating Income 3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Reported AT&T Operating Income (Loss) $ 7,486 $ 3,532 $ 6,132 $ (10,745) $ 6,405 $ 7,661 $ 3,269
Adjustments (B1) 1,580 5,440 2,072 18,559 27,651 1,225 5,624
Adjusted Operating Income 9,066 8,972 8,204 7,814 34,056 8,886 8,893
Less: Video (A1) (796) (619) (570) (189) (2,174) (901) (1,216)
Add: WarnerMedia sales to Video (A2) - - - - - - -
Add: WarnerMedia sales of DIRECTV advertising inventory (A3) 374 255 370 564 1,563 349 372
Add: WarnerMedia/DIRECTV 70% revenue share (A3) (289) (206) (286) (422) (1,203) (271) (287)
Add: Other eliminations - - - - - - -
Pro Forma Adjusted Operating Income $ 8,355 $ 8,402 $ 7,718 $ 7,767 $ 32,242 $ 8,063 $ 7,762
Reported Operating Income Growth Rate Y/Y 2.3 % -7.4 %
Adjusted Operating Income Growth Rate Y/Y -2.0 % -0.9 %
Pro Forma Adjusted Operating Income Growth Rate Y/Y -3.5 % -7.6 %
Reported Operating Income Margin 17.5 % 8.6 % 14.5 % -23.5 % 3.7 % 17.4 % 7.4 %
Adjusted Operating Income Margin 21.2 % 21.9 % 19.4 % 17.1 % 19.8 % 20.2 % 20.2 %
Pro Forma Adjusted Operating Income Margin 22.8 % 24.0 % 21.2 % 19.6 % 21.8 % 21.1 % 20.2 %


EBITDA 3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Reported AT&T Net Income (Loss) $ 4,963 $ 1,563 $ 3,168 $ (13,515) $ (3,821) $ 7,942 $ 1,874
Additions:
Income Tax Expense (Benefit) 1,302 935 766 (2,038) 965 2,122 751
Interest Expense 2,018 2,041 1,972 1,894 7,925 1,870 1,684
Equity in Net Income (Loss) of Affiliates 6 10 (5) (106) (95) (52) (41)
Other (Income) Expense - net (803) (1,017) 231 3,020 1,431 (4,221) (999)
Depreciation and amortization 7,222 7,285 7,030 6,979 28,516 5,809 5,761
EBITDA 14,708 10,817 13,162 (3,766) 34,921 13,470 9,030
Adjustments (B1) (476) 3,295 151 16,655 19,625 94 4,555
Adjusted EBITDA 14,232 14,112 13,313 12,889 54,546 13,564 13,585
Less: Video (A1) (1,387) (1,212) (1,127) (710) (4,436) (1,065) (1,364)
Add: WarnerMedia sales to Video (A2) - - - - - - -
Add: WarnerMedia sales of DIRECTV advertising inventory (A3) 374 256 370 565 1,565 349 372
Add: WarnerMedia/DIRECTV 70% revenue share (A3) (289) (206) (286) (422) (1,203) (271) (287)
Add: Other eliminations - - - - - - -
Pro Forma Adjusted EBITDA $ 12,930 $ 12,950 $ 12,270 $ 12,322 $ 50,472 $ 12,577 $ 12,306
Adjusted EBITDA Growth Rate Y/Y -4.7 % -3.7 %
Pro Forma Adjusted EBITDA Growth Rate Y/Y -2.7 % -5.0 %
Adjusted EBITDA Margin 33.3 % 34.5 % 31.4 % 28.2 % 31.8 % 30.9 % 30.8 %
Pro Forma Adjusted EBITDA Margin 35.3 % 37.1 % 33.8 % 31.0 % 34.2 % 32.9 % 32.1 %
1 After the transaction,AT&T expects to retain incurred operations and support costs in the range of ~$500M per quarter and depreciation costs for network infrastructure that provides both U-verse video and broadband services of ~$150M per quarter, of which approximately 50% will be received from DIRECTV through transition service agreements and commercial arrangements. These pro formas do not include the impacts of accounting for the NFL SUNDAY TICKET, per the Contribution Agreement.


NOTES
(A) Notes to Pro Forma Adjustments
(A1) Video business results as reported in AT&T's consolidated financial results; quarter ended 2021 exclude retained depreciation on assets supporting U-verse products
(A2) Intercompany transactions between WarnerMedia and Video that are external following the close of the transaction
(A3) DIRECTV's advertising inventory sold by WarnerMedia (Xandr business) pursuant to commercial agreement, with WarnerMedia recording all the advertising revenues and an expense for DIRECTV's 70% revenue share
(B1) Non-GAAP Adjustments2:
3/31/20 6/30/20 9/30/20 12/31/20 2020 3/31/21 6/30/21
Merger Costs $ 182 $ 211 $ 38 $ 37 $ 468 $ 37 $ -
Employee separation costs and benefit-related (gain) loss 119 765 40 253 1,177 57 -
Impairments 123 2,319 73 16,365 18,880 - 4,555
Gain on spectrum transaction (900) - - - (900) - -
Adjustments to Operations and Support Expenses/ EBITDA (476) 3,295 151 16,655 19,625 94 4,555
Amortization of intangibles 2,056 2,145 1,921 1,890 8,012 1,131 1,069
Impairments - - - 14 14 - -
Adjustments to Operating Income $ 1,580 $ 5,440 $ 2,072 $ 18,559 $ 27,651 $ 1,225 $ 5,624
2 As reported in AT&T's Forms 8-K filed April 22, 2020, July 23, 2020, October 22, 2020, January 27, 2021, April 22, 2021 and July 22, 2021.