Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

AT&T INC.

(T)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector news

AT&T : Supplemental Quarterly Pro Forma Financial Information (Form 8-K)

09/09/2021 | 04:42pm EDT

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.

Disclaimer

AT&T Inc. published this content on 09 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 September 2021 20:41:07 UTC.


© Publicnow 2021
All news about AT&T INC.
10/21GLOBAL MARKETS LIVE : Tesla, Unilever, Paypal, Elliott, Novartis...
10/21NDEAM : Taking the ‘dis' out of job opportunities for those with disabilities
PU
10/21AT&T : FirstNet and O2X Bring Health and Wellness Training to First Responders
PU
10/21Today on Wall Street: TRUTH will prevail
10/21AT&T : Thinking about buying stock in First Wave BioPharma, Ford, AT&T, FTC Solar, or Tris..
PR
10/21AT&T : Says Company Experiencing Some Stress Due to Supply Chain Issues
MT
10/21AT&T : Reports Mixed Third-Quarter Results While HBO Subscribers Seen Reaching High End of..
MT
10/21AT&T : Reports Higher Q3 Adjusted Profit while Revenue Drops; Updates 2021 Outlook
MT
10/21AT&T : Third-Quarter Earnings Financial and Operational Schedules & Non-GAAP Reconciliatio..
PU
10/21AT&T : Supplemental Quarterly Pro Forma Financial Information
PU
More news
Analyst Recommendations on AT&T INC.
More recommendations
Financials (USD)
Sales 2021 169 B - -
Net income 2021 19 875 M - -
Net Debt 2021 157 B - -
P/E ratio 2021 9,29x
Yield 2021 8,17%
Capitalization 182 B 182 B -
EV / Sales 2021 2,01x
EV / Sales 2022 2,18x
Nbr of Employees 214 840
Free-Float 93,6%
Chart AT&T INC.
Duration : Period :
AT&T Inc. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends AT&T INC.
Short TermMid-TermLong Term
TrendsBearishBearishBearish
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus HOLD
Number of Analysts 28
Last Close Price 25,49 $
Average target price 31,63 $
Spread / Average Target 24,1%
EPS Revisions
Managers and Directors
John T. Stankey President, CEO, COO & Director
Pascal Desroches Chief Financial Officer & Senior Executive VP
William E. Kennard Independent Chairman
David S. Huntley Chief Compliance Officer & Senior Executive VP
Matthew K. Rose Lead Independent Director
Sector and Competitors
1st jan.Capi. (M$)
AT&T INC.-11.37%181 995
T-MOBILE US-13.33%145 850
SOFTBANK GROUP CORP.-17.97%99 580
KDDI CORPORATION20.32%72 896
AMÉRICA MÓVIL, S.A.B. DE C.V.20.36%56 355
VODAFONE GROUP PLC-8.37%41 874