Altice USA Reports Fourth Quarter and Full Year 2021 Results
Altice USA (ATUS) announced a new multi-year fiber deployment strategy aiming for 6.5 million Fiber-to-the-Home (FTTH) passings by 2025, covering over two-thirds of its footprint. While total revenue increased by 2% YoY to $10.09 billion for FY 2021, Q4 revenue declined 0.6% YoY to $2.52 billion, influenced by a 2% drop in residential revenue. Net income for Q4 2021 was $251.7 million, down from $330.5 million in Q4 2020. Cash capital expenditures rose 12.2% YoY, reflecting investments in accelerated fiber projects. Free cash flow decreased 35.1% YoY to $290 million in Q4 2021.
- New fiber deployment strategy targets 6.5 million FTTH passings by 2025, covering over two-thirds of the footprint.
- Business Services revenue grew by 12.1% YoY in Q4 2021.
- Total FY 2021 revenue increased 2% YoY to $10.09 billion.
- Adjusted EBITDA remained stable with a slight growth of 0.3% YoY in FY 2021.
- Q4 2021 total revenue decreased by 0.6% YoY to $2.52 billion.
- Residential revenue fell by 2% YoY in Q4 2021.
- Net income for Q4 2021 was $251.7 million, down from $330.5 million YoY.
- Free Cash Flow decreased by 35.1% YoY to $290 million in Q4 2021.
Company announces multi-year fiber deployment acceleration plan across Optimum and
Key Financial Highlights
-
Total Revenue declined -
0.6% YoY in Q4 2021 to , including Residential revenue decline of -$2.52 billion 2.0% YoY, Business Services revenue growth of +12.1% YoY and News & Advertising revenue decline of -11.7% YoY (News & Advertising revenue grew +4.2% YoY excluding political). Total revenue grew +2.0% in full-year (FY) 2021 to (or +$10.09 billion 0.8% YoY adjusted for RSN credits(1), and -0.2% YoY adjusted for both RSN credits(1) and air strand revenue(2)). -
Net income attributable to stockholders was
in Q4 2021 ($251.7 million /share on a diluted basis) compared to net income of$0.56 in Q4 2020 ($330.5 million /share on a diluted basis). Net income attributable to stockholders was$0.60 in FY 2021, or$990.3 million /share, compared to net income of$2.14 , or$436.2 million /share on a diluted basis in FY 2020.$0.75 -
Net cash flows from operating activities were
in Q4 2021, compared to$676.6 million in Q4 2020. FY 2021 net cash flows from operating activities was$791.5 million , compared to$2.85 billion in FY 2020.$2.98 billion -
Adjusted EBITDA(3) declined -
5.9% YoY in Q4 2021 to with a margin of$1.08 billion 43.0% (44.2% ex-mobile(4)). Adjusted EBITDA grew +0.3% YoY in FY 2021 to with a margin of$4.43 billion 43.9% (44.8% ex-mobile(4)). -
Cash capital expenditures of
in Q4 2021 represented$386.6 million 15.3% of revenue and was up12.2% YoY. Cash capex of in FY 2021 represented$1.23 billion 12.2% of revenue and was up +14.7% YoY driven by accelerated FTTH, new builds, andSuddenlink network upgrades. In FY 2022, the Company expects to further accelerate investments in key growth initiatives, increasing cash capex to approximately to$1.7 billion excluding capital expenditures associated with potential subsidized rural broadband construction.$1.8 billion -
Operating Free Cash Flow(3) decreased -
13.6% YoY to in Q4 2021, and decreased -$696.4 million 4.3% YoY in FY 2021 to , reflecting higher cash capex and cash taxes.$3.20 billion -
Free Cash Flow(3) decreased -
35.1% YoY to in Q4 2021, and decreased -$290.0 million 14.9% YoY in FY 2021 to , mainly reflecting higher cash capex, taxes, and working capital.$1.62 billion -
Share repurchases of
in FY 2021.$804.9 million
Q4 and FY-21 Summary Financials |
Three Months Ended
|
|
Twelve Months Ended
|
||||
($k) |
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenue |
|
|
|
|
|
|
|
Net income attributable to |
251,662 |
|
330,472 |
|
990,311 |
|
436,183 |
Adjusted EBITDA(3) |
1,083,040 |
|
1,150,980 |
|
4,427,251 |
|
4,414,814 |
Capital Expenditures (cash) |
386,648 |
|
344,578 |
|
1,231,715 |
|
1,073,955 |
Revenue Growth and Adjusted EBITDA Detail |
|
Q4-21 |
FY-21 |
|
|
|
|
Total Revenue YoY |
|
(0.6)% |
+ |
Adj. for RSN credits(1) |
|
(1.2)% |
+ |
Adj. for RSN credits and air strand revenue(1)(2) |
|
(2.4)% |
(0.2)% |
|
|
|
|
Residential Revenue Growth YoY |
|
(2.0)% |
+ |
Adj. for RSN credits(1) |
|
(2.8)% |
(1.0)% |
|
|
|
|
Business Services Revenue Growth YoY |
|
+ |
+ |
Adj. for RSN credits(1) |
|
+ |
+ |
Adj. for RSN credits and air strand revenue(1)(2) |
|
+ |
+ |
|
|
|
|
News & Advertising Revenue Growth YoY |
|
(11.7)% |
+ |
|
|
|
|
Adjusted EBITDA Growth YoY |
|
(5.9)% |
+ |
Adjusted EBITDA Margin |
|
|
|
Adjusted EBITDA Margin ex-mobile(4) |
|
|
|
Residential unique customer relationships, broadband subscribers and organic net additions (losses) |
|||||||||||
Subscribers (000s) |
FY-19 |
Q1-20 |
Q2-20 |
Q3-20(5) |
Q4-20 |
FY-20(5) |
Q1-21 |
Q2-21(6) |
Q3-21 |
Q4-21 |
FY-21(6) |
Residential ending customer relationships |
4,533.3 |
4,568.4 |
4,621.4 |
4,663.5 |
4,648.4 |
4,648.4 |
4,647.4 |
4,670.7 |
4,646.0 |
4,632.8 |
4,632.8 |
Residential customer organic net additions (losses) |
15.2 |
35.2 |
52.9 |
7.7 |
(15.0) |
80.8 |
(1.0) |
(11.9) |
(24.7) |
(13.2) |
(50.8) |
Broadband ending subscribers |
4,187.3 |
4,237.4 |
4,307.8 |
4,363.5 |
4,359.2 |
4,359.2 |
4,370.8 |
4,401.3 |
4,388.1 |
4,386.2 |
4,386.2 |
Broadband organic net additions (losses) |
72.0 |
50.0 |
70.4 |
26.0 |
(4.3) |
142.1 |
11.5 |
0.2 |
(13.1) |
(1.9) |
(3.3) |
Key Operational Highlights
-
Total unique Residential customer relationships declined -
0.3% YoY in FY 2021. Unique Residential customer net losses were -13k in Q4 2021, compared to -15k Residential customer net losses in Q4 2020 (vs. -5k net losses in Q4 2019). FY 2021 unique Residential customer organic net losses were -51k, or -16k reported net losses including Morris Broadband acquired residential customers inApril 2021 (6), compared to +81k organic net additions in FY 2020 (vs. +15k net additions in FY 2019). - Residential Broadband RGUs: Quarterly Residential broadband net losses were -2k in Q4 2021, compared to -4k broadband net losses in Q4 2020 (vs. +7k in Q4 2019). FY 2021 Residential broadband organic net losses were -3k, or +27k reported net additions including Morris Broadband acquired broadband subscribers(6), compared to +142k organic net additions in FY 2020 (vs. +72k net additions in FY 2019).
- Residential Video RGUs: Quarterly video net losses were -71k in Q4 2021, compared to -74k video net losses in Q4 2020 (vs. -44k net losses in Q4 2019). FY 2021 organic video net losses were -241k, or -229k reported net losses including Morris Broadband acquired video subscribers(6), compared to -237k organic net losses in FY 2020 (vs. -107k net losses in FY 2019).
-
Residential revenue declined -
2.0% YoY in Q4 2021 to , or declined -$1.92 billion 2.8% YoY excluding RSN credits. FY 2021 Residential revenue grew +0.3% YoY, or declined -1.0% excluding RSN credits.-
Residential revenue per customer relationship in Q4 2021 declined -
1.6% YoY to , or -$137.79 2.4% YoY excluding RSN credits. FY 2021 residential revenue per customer relationship declined -0.7% YoY to , or -$141.08 2.1% YoY excluding RSN credits, mostly due to the loss of higher ARPU video customers.
-
Residential revenue per customer relationship in Q4 2021 declined -
-
Business Services revenue grew +
12.1% YoY in Q4 2021, or +3.6% YoY excluding air strand revenue(2). SMB / Other revenue grew +15.3% YoY in Q4 2021, or +3.7% excluding air strand revenue. Lightpath revenue grew +3.2% YoY in Q4 2021. FY 2021 Business Services revenue grew +9.0% YoY, or +2.2% YoY excluding air strand revenue. SMB / Other revenue grew +11.5% YoY in FY 2021, or +2.3% excluding air strand revenue. Lightpath revenue grew +2.0% YoY in FY 2021. -
News and Advertising revenue declined -
11.7% YoY in Q4 2021, compared to a strong political cycle at the end of 2020 (excluding political, News & Advertising revenue grew +4.2% YoY in Q4 2021). FY 2021 News and Advertising revenue grew +6.1% YoY and grew +15.0% YoY in FY 2021 excluding political revenue. -
Optimum Mobile had approximately 186k mobile lines as of
December 31, 2021 . Mobile net additions in Q4 2021 were +5k (+18k in FY 2021). Mobile revenue grew +18.1% YoY to for the quarter and grew +$23.8 million 7.8% YoY in FY 2021 to . At the end of FY 2021 mobile reached$84.2 million 4.0% penetration ofAltice USA's Residential customer base.
Accelerated fiber network rollout across Optimum and
-
At the end of 2021,
Altice USA covered a total of approximately 1.2 million passings with Fiber-to-the-Home (FTTH) technology available to customers (an increase of +271k FTTH passings “ready for sales” YoY) across the Optimum footprint. Customer penetration of total FTTH passings grew to5.9% in Q4 2021, compared to2.9% in Q4 2020. -
In FY 2022, the Company is now targeting ~1.1 million incremental FTTH passings across the Optimum footprint (including 300k in
Connecticut ) and ~200k incremental FTTH passings across theSuddenlink footprint – a total of 1.3 million incremental FTTH passings. -
For FY 2023 through FY 2025, the Company is targeting ~1.7 million incremental FTTH passings across the Optimum footprint and ~2.3 million incremental FTTH passings across the
Suddenlink footprint (including new build FTTH expansion and broadband subsidies) – a total of 4.0 million incremental FTTH passings. -
Initially the Suddenlink FTTH rollout will be focused in
Texas . Other states in theSuddenlink footprint to be upgraded to FTTH include areas ofArizona ,California ,Louisiana, Missouri ,North Carolina ,New Mexico ,Oklahoma , andWest Virginia .
Accelerated new build activity and
Increased network usage and demand for higher broadband speeds
The average broadband speed taken by Altice USA’s customer base has nearly doubled in the past three years to 352 Mbps at the end of Q4 2021. Approximately
In Q4 2021, sell-in of 1 Gbps (1 Gig) broadband speeds to new customers, where 1 Gig services are available, was
Balance Sheet Review
As of
-
Consolidated net debt for
Altice USA at the end of Q4 2021 was (7), representing consolidated net leverage of 5.4x Adjusted EBITDA at the end of Q4 2021 on a Last 2-Quarter Annualized (L2QA) basis (5.5x last-twelve months or "LTM"). The decrease in net debt in Q4 2021 of approximately$24,400 million from the prior quarter is due to debt repayments using Free Cash Flow generation.$233 million -
Net debt for CSC Holdings, LLC
Restricted Group was at the end of Q4 2021(7), representing net leverage of 5.4x Adjusted EBITDA on a L2QA basis (5.5x LTM). The weighted average cost of debt for CSC Holdings, LLC$23,054 million Restricted Group was4.6% as of the end of Q4 2021 and the weighted average life was 6.2 years. The Company expects to return to a leverage target of 4.5x - 5.0x net debt / Adjusted EBITDA on an L2QA basis for itsCSC Holdings, LLC debt silo over time. -
Net debt for
Cablevision Lightpath LLC was at the end of Q4 2021(7), representing net leverage of 6.7x Adjusted EBITDA on a L2QA basis (6.7x LTM). The weighted average cost of debt for$1,386 million Cablevision Lightpath LLC was4.3% as of the end of Q4 2021 and the weighted average life was 6.1 years.
Additional Highlights and Announcements
Altice
In
Altice
On
On
On
On
Share Repurchases and Shares Outstanding
For the twelve months ended
For the three months ended
Altice (In thousands, except per share data) (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
Broadband |
$ |
972,953 |
|
|
$ |
942,030 |
|
|
$ |
3,925,089 |
|
|
$ |
3,689,159 |
|
Video |
|
850,344 |
|
|
|
904,251 |
|
|
|
3,526,205 |
|
|
|
3,670,859 |
|
Telephony |
|
94,515 |
|
|
|
110,430 |
|
|
|
404,813 |
|
|
|
468,777 |
|
Residential revenue |
|
1,917,812 |
|
|
|
1,956,711 |
|
|
|
7,856,107 |
|
|
|
7,828,795 |
|
Business services and wholesale |
|
406,005 |
|
|
|
362,223 |
|
|
|
1,586,044 |
|
|
|
1,454,532 |
|
News and Advertising |
|
170,205 |
|
|
|
192,857 |
|
|
|
550,667 |
|
|
|
519,205 |
|
Mobile |
|
23,839 |
|
|
|
20,183 |
|
|
|
84,194 |
|
|
|
78,127 |
|
Other |
|
3,277 |
|
|
|
3,447 |
|
|
|
13,837 |
|
|
|
13,983 |
|
Total revenue |
|
2,521,138 |
|
|
|
2,535,421 |
|
|
|
10,090,849 |
|
|
|
9,894,642 |
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Programming and other direct costs |
|
836,484 |
|
|
|
831,119 |
|
|
|
3,382,129 |
|
|
|
3,340,442 |
|
Other operating expenses |
|
619,633 |
|
|
|
581,435 |
|
|
|
2,379,765 |
|
|
|
2,264,473 |
|
Restructuring and other expense |
|
6,218 |
|
|
|
2,394 |
|
|
|
17,176 |
|
|
|
91,073 |
|
Depreciation and amortization (including impairments) |
|
460,010 |
|
|
|
511,754 |
|
|
|
1,787,152 |
|
|
|
2,083,365 |
|
Operating income |
|
598,793 |
|
|
|
608,719 |
|
|
|
2,524,627 |
|
|
|
2,115,289 |
|
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
(311,907 |
) |
|
|
(313,461 |
) |
|
|
(1,266,591 |
) |
|
|
(1,350,341 |
) |
Gain (loss) on investments and sale of affiliate interests, net |
|
(240,549 |
) |
|
|
263,760 |
|
|
|
(88,898 |
) |
|
|
320,061 |
|
Gain (loss) on derivative contracts, net |
|
194,931 |
|
|
|
(204,467 |
) |
|
|
85,911 |
|
|
|
(178,264 |
) |
Gain (loss) on interest rate swap contracts |
|
33,135 |
|
|
|
10,119 |
|
|
|
92,735 |
|
|
|
(78,606 |
) |
Loss on extinguishment of debt and write-off of deferred financing costs |
|
— |
|
|
|
— |
|
|
|
(51,712 |
) |
|
|
(250,489 |
) |
Other income, net |
|
2,229 |
|
|
|
2,300 |
|
|
|
9,835 |
|
|
|
5,577 |
|
Income before income taxes |
|
276,632 |
|
|
|
366,970 |
|
|
|
1,305,907 |
|
|
|
583,227 |
|
Income tax expense |
|
(15,922 |
) |
|
|
(30,701 |
) |
|
|
(294,975 |
) |
|
|
(139,748 |
) |
Net income |
|
260,710 |
|
|
|
336,269 |
|
|
|
1,010,932 |
|
|
|
443,479 |
|
Net income attributable to noncontrolling interests |
|
(9,048 |
) |
|
|
(5,797 |
) |
|
|
(20,621 |
) |
|
|
(7,296 |
) |
Net income attributable to |
$ |
251,662 |
|
|
$ |
330,472 |
|
|
$ |
990,311 |
|
|
$ |
436,183 |
|
Basic net income per share |
$ |
0.56 |
|
|
$ |
0.61 |
|
|
$ |
2.16 |
|
|
$ |
0.75 |
|
Diluted net income per share |
$ |
0.56 |
|
|
$ |
0.60 |
|
|
$ |
2.14 |
|
|
$ |
0.75 |
|
Basic weighted average common shares |
|
453,228 |
|
|
|
544,705 |
|
|
|
458,311 |
|
|
|
581,057 |
|
Diluted weighted average common shares |
|
453,230 |
|
|
|
548,572 |
|
|
|
462,295 |
|
|
|
583,689 |
|
Altice |
|||||||
(in thousands) (Unaudited) |
|||||||
|
|
||||||
|
2021 |
|
2020 |
||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ |
1,010,932 |
|
|
$ |
443,479 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization (including impairments) |
|
1,787,152 |
|
|
|
2,083,365 |
|
Loss (gain) on investments and sale of affiliate interests, net |
|
88,898 |
|
|
|
(320,061 |
) |
Loss (gain) on derivative contracts, net |
|
(85,911 |
) |
|
|
178,264 |
|
Loss on extinguishment of debt and write-off of deferred financing costs |
|
51,712 |
|
|
|
250,489 |
|
Amortization of deferred financing costs and discounts (premiums) on indebtedness |
|
91,226 |
|
|
|
91,127 |
|
Share-based compensation expense |
|
98,296 |
|
|
|
125,087 |
|
Deferred income taxes |
|
40,701 |
|
|
|
75,512 |
|
Decrease in right-of-use assets |
|
43,820 |
|
|
|
45,995 |
|
Provision for doubtful accounts |
|
68,809 |
|
|
|
65,965 |
|
Other |
|
4,928 |
|
|
|
34,079 |
|
Change in assets and liabilities, net of effects of acquisitions and dispositions: |
|
|
|
|
|
|
|
Accounts receivable, trade |
|
(30,379 |
) |
|
|
(50,747 |
) |
Prepaid expenses and other assets |
|
28,343 |
|
|
|
8,330 |
|
Amounts due from and due to affiliates |
|
23,758 |
|
|
|
3,594 |
|
Accounts payable and accrued liabilities |
|
(177,326 |
) |
|
|
(118,388 |
) |
Deferred revenue |
|
(40,929 |
) |
|
|
(39,977 |
) |
Liabilities related to interest rate swap contracts |
|
(149,952 |
) |
|
|
104,051 |
|
Net cash provided by operating activities |
|
2,854,078 |
|
|
|
2,980,164 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Capital expenditures |
|
(1,231,715 |
) |
|
|
(1,073,955 |
) |
Payment for acquisitions, net of cash acquired |
|
(340,444 |
) |
|
|
(149,973 |
) |
Other, net |
|
(1,444 |
) |
|
|
3,502 |
|
Net cash used in investing activities |
|
(1,573,603 |
) |
|
|
(1,220,426 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
4,410,000 |
|
|
|
8,019,648 |
|
Repayment of long-term debt |
|
(4,870,108 |
) |
|
|
(6,194,804 |
) |
Proceeds from collateralized indebtedness and related derivative contracts, net |
|
185,105 |
|
|
|
— |
|
Repayment of collateralized indebtedness and related derivative contracts, net |
|
(185,105 |
) |
|
|
— |
|
Principal payments on finance lease obligations |
|
(85,949 |
) |
|
|
(43,083 |
) |
Purchase of shares of Altice |
|
(804,928 |
) |
|
|
(4,816,379 |
) |
Proceeds from the sale of a noncontrolling interest in Lightpath, net of expenses |
|
— |
|
|
|
880,197 |
|
Other |
|
(11,539 |
) |
|
|
(26,624 |
) |
Net cash used in financing activities |
|
(1,362,524 |
) |
|
|
(2,181,045 |
) |
Net decrease in cash and cash equivalents |
|
(82,049 |
) |
|
|
(421,307 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(662 |
) |
|
|
(2,167 |
) |
Net decrease in cash and cash equivalents |
|
(82,711 |
) |
|
|
(423,474 |
) |
Cash, cash equivalents and restricted cash at beginning of year |
|
278,686 |
|
|
|
702,160 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
195,975 |
|
|
$ |
278,686 |
|
Reconciliation of Non-GAAP Financial Measures:
We define Adjusted EBITDA, which is a non-GAAP financial measure, as net income (loss) excluding income taxes, non-operating income or expenses, loss on extinguishment of debt and write-off of deferred financing costs, gain (loss) on interest rate swap contracts, gain (loss) on derivative contracts, gain (loss) on investments and sale of affiliate interests, interest expense, interest income, depreciation and amortization (including impairments), share-based compensation expense or benefit, restructuring expense or credits and transaction expenses.
We believe Adjusted EBITDA is an appropriate measure for evaluating the operating performance of the Company. Adjusted EBITDA and similar measures with similar titles are common performance measures used by investors, analysts and peers to compare performance in our industry. Internally, we use revenue and Adjusted EBITDA measures as important indicators of our business performance and evaluate management’s effectiveness with specific reference to these indicators. We believe Adjusted EBITDA provides management and investors a useful measure for period-to-period comparisons of our core business and operating results by excluding items that are not comparable across reporting periods or that do not otherwise relate to the Company’s ongoing operating results. Adjusted EBITDA should be viewed as a supplement to and not a substitute for operating income (loss), net income (loss), and other measures of performance presented in accordance with GAAP. Since Adjusted EBITDA is not a measure of performance calculated in accordance with GAAP, this measure may not be comparable to similar measures with similar titles used by other companies.
We also use Operating Free Cash Flow (defined as Adjusted EBITDA less cash capital expenditures), and Free Cash Flow (defined as net cash flows from operating activities less cash capital expenditures) as indicators of the Company’s financial performance. We believe these measures are two of several benchmarks used by investors, analysts and peers for comparison of performance in the Company’s industry, although they may not be directly comparable to similar measures reported by other companies.
Reconciliation of net income to Adjusted EBITDA and Operating Free Cash Flow (unaudited): |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
260,710 |
|
|
$ |
336,269 |
|
|
$ |
1,010,932 |
|
|
$ |
443,479 |
|
Income tax expense |
|
15,922 |
|
|
|
30,701 |
|
|
|
294,975 |
|
|
|
139,748 |
|
Other income, net |
|
(2,229 |
) |
|
|
(2,300 |
) |
|
|
(9,835 |
) |
|
|
(5,577 |
) |
Loss (gain) on interest rate swap contracts, net |
|
(33,135 |
) |
|
|
(10,119 |
) |
|
|
(92,735 |
) |
|
|
78,606 |
|
Loss (gain) on derivative contracts, net |
|
(194,931 |
) |
|
|
204,467 |
|
|
|
(85,911 |
) |
|
|
178,264 |
|
Loss (gain) on investments and sales of affiliate interests, net |
|
240,549 |
|
|
|
(263,760 |
) |
|
|
88,898 |
|
|
|
(320,061 |
) |
Loss on extinguishment of debt and write-off of deferred financing costs |
|
— |
|
|
|
— |
|
|
|
51,712 |
|
|
|
250,489 |
|
Interest expense, net |
|
311,907 |
|
|
|
313,461 |
|
|
|
1,266,591 |
|
|
|
1,350,341 |
|
Depreciation and amortization (including impairments) |
|
460,010 |
|
|
|
511,754 |
|
|
|
1,787,152 |
|
|
|
2,083,365 |
|
Restructuring and other expense |
|
6,218 |
|
|
|
2,394 |
|
|
|
17,176 |
|
|
|
91,073 |
|
Share-based compensation |
|
18,019 |
|
|
|
28,113 |
|
|
|
98,296 |
|
|
|
125,087 |
|
Adjusted EBITDA |
|
1,083,040 |
|
|
|
1,150,980 |
|
|
|
4,427,251 |
|
|
|
4,414,814 |
|
Capital Expenditures (cash) |
|
386,648 |
|
|
|
344,578 |
|
|
|
1,231,715 |
|
|
|
1,073,955 |
|
Operating Free Cash Flow |
$ |
696,392 |
|
|
$ |
806,402 |
|
|
$ |
3,195,536 |
|
|
$ |
3,340,859 |
|
Reconciliation of net cash flow from operating activities to Free Cash Flow (unaudited): |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net cash flows from operating activities |
$ |
676,599 |
) |
|
$ |
791,503 |
) |
|
$ |
2,854,078 |
) |
|
$ |
2,980,164 |
) |
Capital Expenditures (cash) |
|
386,648 |
|
|
|
344,578 |
|
|
|
1,231,715 |
|
|
|
1,073,955 |
|
Free Cash Flow |
$ |
289,951 |
|
|
$ |
446,925 |
|
|
$ |
1,622,363 |
|
|
$ |
1,906,209 |
|
Customer Metrics(11) (in thousands, except per customer amounts) |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY-19 |
|
Q1-20 |
Q2-20 |
Q3-20(5) |
Q4-20 |
|
FY-20(5) |
|
Q1-21 |
Q2-21(6) |
Q3-21 |
Q4-21 |
|
FY-21(6) |
Total Passings(8) |
8,818.6 |
|
8,834.8 |
8,880.1 |
8,987.9 |
9,034.1 |
|
9,034.1 |
|
9,067.6 |
9,195.1 |
9,212.5 |
9,263.3 |
|
9,263.3 |
Residential |
4,533.3 |
|
4,568.4 |
4,621.4 |
4,663.5 |
4,648.4 |
|
4,648.4 |
|
4,647.4 |
4,670.7 |
4,646.0 |
4,632.8 |
|
4,632.8 |
SMB |
383.1 |
|
381.7 |
375.7 |
377.5 |
376.1 |
|
376.1 |
|
375.8 |
380.7 |
381.6 |
381.9 |
|
381.9 |
Total Unique Customer Relationships(9) |
4,916.3 |
|
4,950.1 |
4,997.1 |
5,040.9 |
5,024.6 |
|
5,024.6 |
|
5,023.2 |
5,051.4 |
5,027.6 |
5,014.7 |
|
5,014.7 |
Residential Customers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broadband |
4,187.3 |
|
4,237.4 |
4,307.8 |
4,363.5 |
4,359.2 |
|
4,359.2 |
|
4,370.8 |
4,401.3 |
4,388.1 |
4,386.2 |
|
4,386.2 |
Video |
3,179.2 |
|
3,137.5 |
3,102.9 |
3,035.1 |
2,961.0 |
|
2,961.0 |
|
2,906.6 |
2,870.5 |
2,803.0 |
2,732.3 |
|
2,732.3 |
Telephony |
2,398.8 |
|
2,359.8 |
2,337.1 |
2,279.5 |
2,214.0 |
|
2,214.0 |
|
2,161.2 |
2,118.4 |
2,057.1 |
2,005.2 |
|
2,005.2 |
Residential ARPU ($)(10) |
143.98 |
|
143.39 |
144.38 |
138.16 |
140.09 |
|
142.11 |
|
142.24 |
142.24 |
140.73 |
137.79 |
|
141.08 |
Fiber (FTTH) Customer Metrics (in thousands) |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY-19 |
|
Q1-20 |
Q2-20 |
Q3-20 |
Q4-20 |
|
FY-20 |
|
Q1-21 |
Q2-21 |
Q3-21 |
Q4-21 |
|
FY-21 |
FTTH Total Passings(12) |
510.1 |
|
691.2 |
742.6 |
867.9 |
900.1 |
|
900.1 |
|
921.4 |
982.5 |
1,026.6 |
1,171.0 |
|
1,171.0 |
FTTH Total customer relationships(13)(14) |
3.4 |
|
5.1 |
8.7 |
16.3 |
26.1 |
|
26.1 |
|
35.9 |
47.3 |
58.9 |
69.7 |
|
69.7 |
FTTH Residential |
3.4 |
|
5.1 |
8.7 |
16.3 |
26.1 |
|
26.1 |
|
35.9 |
47.3 |
58.7 |
69.3 |
|
69.3 |
FTTH SMB |
0.0 |
|
0.0 |
0.0 |
0.0 |
0.0 |
|
0.0 |
|
0.0 |
0.1 |
0.2 |
0.3 |
|
0.3 |
Penetration of FTTH total passings(15) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Net Debt as of
CSC Holdings, LLC |
Actual Principal Amount |
|
Coupon / Margin |
|
Maturity |
Drawn RCF |
|
|
L+ |
|
2024 |
Term Loan |
2,865 |
|
L+ |
|
2025 |
Term Loan B-3 |
1,240 |
|
L+ |
|
2026 |
Term Loan B-5 |
2,948 |
|
L+ |
|
2027 |
Guaranteed Notes |
1,310 |
|
|
|
2027 |
Guaranteed Notes |
1,000 |
|
|
|
2028 |
Guaranteed Notes |
1,750 |
|
|
|
2029 |
Guaranteed Notes |
1,100 |
|
|
|
2030 |
Guaranteed Notes |
1,000 |
|
|
|
2031 |
Guaranteed Notes |
1,500 |
|
|
|
2031 |
Senior Notes |
649 |
|
|
|
2022 |
Senior Notes |
750 |
|
|
|
2024 |
Senior Notes |
1,046 |
|
|
|
2028 |
Legacy unexchanged Cequel Notes |
4 |
|
|
|
2028 |
Senior Notes |
2,250 |
|
|
|
2030 |
Senior Notes |
2,325 |
|
|
|
2030 |
Senior Notes |
500 |
|
|
|
2031 |
CSC Holdings, LLC Restricted Group Gross Debt |
23,136 |
|
|
|
|
CSC Holdings, LLC Restricted Group Cash |
(82) |
|
|
|
|
CSC Holdings, LLC Restricted Group Net Debt |
|
|
|
|
|
|
|
|
|
|
|
CSC Holdings, LLC Restricted Group Undrawn RCF |
|
|
|
|
|
WACD (%) |
|
|
|
|
|
|
Actual Principal Amount |
|
Coupon / Margin |
|
Maturity |
Drawn RCF |
$— |
|
L+ |
|
2025 |
Term Loan |
594 |
|
|
|
2027 |
Senior Secured Notes |
450 |
|
|
|
2027 |
Senior Notes |
415 |
|
|
|
2028 |
Cablevision Lightpath Gross Debt |
1,459 |
|
|
|
|
Cablevision Lightpath Cash |
(73) |
|
|
|
|
Cablevision Lightpath Net Debt |
|
|
|
|
|
|
|
|
|
|
|
Cablevision Lightpath Undrawn RCF |
|
|
|
|
|
WACD (%) |
|
|
|
|
|
Altice |
|
Actual Principal Amount |
Altice |
|
|
Cash |
|
(196) |
Total Altice |
|
24,400 |
WACD (%) |
|
|
Net Leverage Schedules as of
|
CSC Holdings Restricted Group(17) |
|
Cablevision
|
|
CSC Holdings Consolidated(18) |
|
Consolidated |
|
|
|
|
|
|
|
|
Gross Debt Consolidated(16) |
|
|
|
|
|
|
|
Cash |
(82) |
|
(73) |
|
(193) |
|
(196) |
Net Debt Consolidated |
|
|
|
|
|
|
|
LTM EBITDA |
|
|
|
|
|
|
|
L2QA EBITDA |
|
|
|
|
|
|
|
Net Leverage (LTM) |
5.5x |
|
6.7x |
|
5.5x |
|
5.5x |
Net Leverage (L2QA) |
5.4x |
|
6.7x |
|
5.4x |
|
5.4x |
Reconciliation to Financial Reported Debt |
|
|
Actual |
Total Debenture and Loans from Financial Institutions (Carrying Amount) |
|
Unamortized Financing Costs, Net of Premiums |
19 |
Fair Value Adjustments |
53 |
Gross Debt Consolidated |
24,595 |
Finance leases and other notes |
317 |
Total Debt |
24,912 |
Cash |
(196) |
Net Debt |
|
______________________ | |
(1) |
Adjusted revenue for RSN credits excludes service credits and associated franchise fees as a result of RSN affiliate fee credits the Company expected to receive for a minimum number of events not delivered in the twelve-month period ended |
(2) |
Adjusted revenue for air strand excludes all air strand revenue from Business Services from the current period and the same period of prior year. Approximately |
(3) |
See “Reconciliation of Non-GAAP Financial Measures” on page 8 of this release. |
(4) |
Q4 2021 Adjusted EBITDA margin ex-mobile of |
(5) |
Since Q3-20, figures include |
(6) |
Since Q2-21, figures include |
(7) |
Net debt, defined as the principal amount of debt less cash, and excluding finance leases and other notes. |
(8) |
Total passings represents the estimated number of single residence homes, apartments and condominium units passed by the HFC and FTTH network in areas serviceable without further extending the transmission lines. In addition, it includes commercial establishments that have connected to our HFC and FTTH network. Broadband services were not available to approximately 30 thousand total passings and telephony services were not available to approximately 500 thousand total passings. Total passings include approximately 67k total passings acquired in the Service Electric Cable T.V. of |
(9) |
Total Unique Customer Relationships represent the number of households/businesses that receive at least one of the Company’s fixed-line services. Customers represent each customer account (set up and segregated by customer name and address), weighted equally and counted as one customer, regardless of size, revenue generated, or number of boxes, units, or outlets on our HFC and FTTH network. Free accounts are included in the customer counts along with all active accounts, but they are limited to a prescribed group. Most of these accounts are also not entirely free, as they typically generate revenue through pay-per-view or other pay services and certain equipment fees. Free status is not granted to regular customers as a promotion. In counting bulk Residential customers, such as an apartment building, we count each subscribing family unit within the building as one customer, but do not count the master account for the entire building as a customer. We count a bulk commercial customer, such as a hotel, as one customer, and do not count individual room units at that hotel. |
(10) |
ARPU is calculated by dividing the average monthly revenue for the respective quarter (fourth quarter for annual periods) derived from the sale of broadband, video and telephony services to Residential customers by the average number of total Residential customers for the same period. ARPU for the |
(11) |
Customer metrics do not include Optimum Mobile customers. |
(12) |
Represents the estimated number of single residence homes, apartments and condominium units passed by the FTTH network in areas serviceable without further extending the transmission lines. In addition, it includes commercial establishments that have connected to our FTTH network. The figures shown here represent those FTTH passings available for marketing to customers as reflected in Altice USA’s billing system (FTTH passings “ready for sales”), differing to previously reported FTTH coverage figures which represented those FTTH passings where the network had been constructed (FTTH passings “ready for service”) but were not yet necessarily available for sale to customers. |
(13) |
Represents number of households/businesses that receive at least one of the Company's fixed-line services on our FTTH network. |
(14) |
FTTH customers represent each customer account (set up and segregated by customer name and address), weighted equally and counted as one customer, regardless of size, revenue generated, or number of boxes, units, or outlets on our FTTH network. Free accounts are included in the customer counts along with all active accounts, but they are limited to a prescribed group. Most of these accounts are also not entirely free, as they typically generate revenue through pay-per view or other pay services and certain equipment fees. Free status is not granted to regular customers as a promotion. In counting bulk residential customers, such as an apartment building, we count each subscribing family unit within the building as one customer, but do not count the master account for the entire building as a customer. We count a bulk commercial customer, such as a hotel, as one customer, and do not count individual room units at that hotel. |
(15) |
Represents the number of total FTTH customer relationships divided by FTTH total passings. |
(16) |
Principal amount of debt excluding finance leases and other notes. |
(17) |
CSC Holdings, LLC |
(18) |
CSC Holdings Consolidated includes the CSC Holdings, LLC |
Numerical information is presented on a rounded basis using actual amounts. Minor differences in totals and percentage calculations may exist due to rounding.
About
FORWARD-LOOKING STATEMENTS
Certain statements in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including the information under the headings “Accelerated fiber network rollout across Optimum and Suddenlink” and “Accelerated new build activity and
View source version on businesswire.com: https://www.businesswire.com/news/home/20220216006073/en/
Investor Relations
Communications
Source:
FAQ
What is Altice USA's revenue for FY 2021?
How much did free cash flow decline in Q4 2021 for ATUS?
What is the new fiber deployment plan by Altice USA?