Altice USA Reports Third Quarter 2020 Results

NEW YORK–(BUSINESS WIRE)–Altice USA (NYSE: ATUS) today reports results for the third quarter ended September 30, 2020.

Dexter Goei, Altice USA Chief Executive Officer, said: I am delighted to announce the completion of another great quarter by the Altice USA team. We delivered strong subscriber and financial performance in the face of the ongoing pandemic, driven by strong underlying revenue, Adjusted EBITDA and Free Cash Flow trends. Our cable business continues to outperform during this unprecedented time, and we also saw resilience and recovery in both our Business Services and News and Advertising businesses. We remain excited about the long-term outlook of our business and continue to focus on opportunities to drive value for shareholders.”

Key Financial Highlights

  • Total Revenue was flat at -0.2% YoY in Q3 2020 at $2.43 billion (or up +3.0% YoY adjusted for the estimated impact of anticipated RSN credits(1), and up +3.7% YoY adjusted for both anticipated RSN credits and storm credits(2)), driven by Broadband revenue growth of +15.6% YoY.
  • Net loss attributable to stockholders was -$4.7 million Q3 2020, or ($0.01)/share, compared to a net income of $77.2 million, or $0.12/share, in Q3 2019.
  • Net cash flows from operating activities for Q3 2020 increased +21.8% YoY to $659.1 million.
  • Adjusted EBITDA(3) increased +5.5% YoY in Q3 2020 to $1.13 billion with a margin of 46.3% (growth of +6.3% YoY and a margin of 47.5% ex-mobile, or growth of +7.7% YoY and 46.3% margin excluding mobile, RSN credits and storms(4)).
  • Cash capex of $201.6 million in Q3 2020 represented 8.3% of revenue, down -46.3% YoY partly due to delayed permitting in the Company’s FTTH rollout.
  • Operating Free Cash Flow(3) for Q3 2020 increased +33.5% YoY to $925.1 million, primarily reflecting Adjusted EBITDA growth and lower capital spending on a YoY basis.
  • Free Cash Flow(3) of $457.5 million in Q3 2020 increased +176.1% YoY.
  • Share repurchases were approximately $449 million in Q3 2020 and $1.83 billion Q3 year-to-date. FY 2020 share buyback target is increased to ≥ $2.0 billion.
  • FY 2020 Financial Outlook: The Company continues to expect revenue (ex-mobile) and Adjusted EBITDA growth for 2020, and maintains guidance for capex of less than $1.3 billion for the year. The Company retains its leverage target of 4.5-5.0x (L2QA net debt to Adjusted EBITDA) for its CSC Holdings, LLC debt silo, reaching 4.8x as of Q3 2020 pro forma for the Lightpath transaction.

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

($k)

 

2020

 

2019

 

2020

 

2019

Revenue

 

$2,433,986

 

$2,438,662

 

$7,359,221

 

$7,286,310

Net income (loss) attributable to Altice USA, Inc. stockholders

 

(4,695)

 

77,239

 

105,711

 

138,607

Adjusted EBITDA(3)

 

1,126,670

 

1,068,368

 

3,263,834

 

3,180,471

Capital Expenditures (cash)

 

201,572

 

375,302

 

729,377

 

1,032,555

Revenue and Adjusted EBITDA Detail

 

 

 

 

 

Q3-20

 

YTD-20

 

 

 

 

 

Total Revenue Growth YoY

 

-0.2%

 

+1.0%

Adj. for RSN credits

 

+3.0%

 

+2.1%

Adj. for RSN and storm credits

 

+3.7%

 

+2.3%

 

 

 

 

 

Residential Revenue Growth YoY

 

-1.6%

 

-0.1%

Adj. for RSN credits

 

+2.3%

 

+1.2%

Adj. for RSN and storm credits

 

+3.0%

 

+1.4%

 

 

 

 

 

Business Services Revenue Growth YoY

 

+1.3%

 

+2.5%

Adj. for RSN credits

 

+1.8%

 

+2.6%

Adj. for RSN and storm credits

 

+2.4%

 

+2.8%

 

 

 

 

 

News & Advertising Revenue Growth YoY

 

+5.2%

 

-0.3%

 

 

 

 

 

Adjusted EBITDA Growth YoY

 

+5.5%

 

+2.6%

Excluding mobile

 

+6.3%

 

+3.7%

Excluding mobile and storm credits

 

+7.7%

 

+4.2%

 

 

 

 

 

Adjusted EBITDA Margin

 

46.3%

 

44.4%

Excluding mobile

 

47.5%

 

45.4%

Excluding mobile, RSN and storm credits

 

46.3%

 

45.1%

 

Key Operational Highlights

  • Total unique Residential customer relationships grew +2.8% YoY in Q3 2020, or +2.3% YoY adjusted to exclude customers greater than 90 days delinquent associated with the pandemic-related FCC Pledge and New Jersey Executive Order (“NJ Order”)(5), resulting in quarterly Residential customer net additions of +8k (or +14k excluding storm impacts, vs. +0k in Q3 2019). Service Electric Cable T.V. of New Jersey, Inc. (“Service Electric”) contributed an additional +34k Residential customer relationships or +33k adjusted for NJ Order non-pays in Q3 2020.

    • Residential Broadband RGUs: reported organic quarterly net additions of +26k in Q3 2020 (or +32k in Q3 2020 excluding storm impacts, vs. +15k in Q3 2019). Adjusted for FCC Pledge and NJ Order non-pays, residential broadband net additions would have been +23k in Q3 2020. Service Electric contributed an additional +30k broadband RGUs or +28k adjusted for NJ Order non-pays in Q3 2020.
    • Residential Video RGUs: reported organic quarterly net losses of -86k in Q3 2020 (or -84k in Q3 2020 excluding storm impacts, vs. -32k in Q3 2019). Adjusted for FCC Pledge and NJ Order non-pays, video net loss would have been a loss of -80k in Q3 2020. Service Electric contributed an additional +19k video RGUs or +18k adjusted for NJ Order non-pays in Q3 2020.
    • Residential revenue per customer relationship was down -3.8% YoY to $138.16 (or flat at $143.67 adjusted for anticipated RSN credits), vs. $143.63 in Q3 2019. Adjusted for the customer impact of the FCC Pledge and NJ Order non-pays as well as RSN credits, residential revenue per customer relationship grew +0.5% YoY to $144.30.
    • Total Residential revenue declined -1.6% YoY (or grew +2.3% YoY adjusted for anticipated RSN credits and +3.0% YoY further adjusted for storm credits) in Q3 2020.
  • Business Services revenue grew +1.3% YoY in Q3 2020 (or +1.8% YoY adjusted for anticipated RSN credits and +2.4% YoY further adjusted for storm credits) with Lightpath growing +2.6% YoY and SMB / Other revenue growing +0.8% YoY. Business Services saw positive SMB customer net additions in the quarter of +1k (+1.7k including Service Electric), the first positive quarter in 2020. Similar to the Residential business, SMBs have seen an increase in demand for broadband speed upgrades, and enterprise customers are upgrading service to support remote work with managed services like secured Internet and conferencing solutions. Lightpath continues to gain momentum in the education, government and healthcare verticals, driven by elevated connectivity needs during the pandemic. The Company continues to have success with its managed services suite of products including security, Smart WiFi, and hosted voice services for both SMB and mid-market enterprise customers, as well as this quarter’s launch of SD-WAN, with managed services revenue up +48.5% YoY.
  • News and Advertising revenue increased +5.2% YoY in Q3 2020, driven mainly by the ongoing recovery in local advertising and an increase in political advertising in the quarter, partially offset by a decline in national branded and linear advertising associated with the COVID-19 pandemic. Cheddar website traffic was up +42% in Q3 YoY, and News 12 viewership was up 35% YoY.
  • Altice Mobile has approximately 162k mobile lines through September 30, 2020 since the commercial launch in September 2019 (+18k net additions in Q3 2020, generating revenue of $19.7 million for the quarter), reaching 3.5% penetration of Altice USA’s residential customer base.
  • Increased network usage and demand for higher broadband speeds during “stay-at-home” restrictions: In Q3 2020, the Company saw an increase of +44% YoY in average data usage per customer to approximately 420 GB per month (approximately 530 GB per month for broadband-only customers). The pace of broadband speed upgrades remains elevated, up +45% YoY. The average broadband speeds taken by Altice USA’s customer base has now increased 2.5x in the past three years to 262 Mbps at the end of Q3 2020. Approximately 60% of our Internet customers remain on plans with download speeds 200 Mbps or less, representing a sizable opportunity to continue to upgrade speeds.
  • Completion of 1 Gig broadband upgrade in Optimum: In Q3 2020 Altice USA completed its cable DOCSIS 3.1 upgrade in the Optimum footprint to enable 100% of all homes passed in the Optimum footprint to have 1 Gig broadband service. 80% of homes in Suddenlink now have 1 Gig broadband capability as well, with total 1 Gig availability across Altice USA at 92% of homes passed. In Q3 2020, 1 Gig sell-in to new customers increased to 29% where 1 Gig services are available, up from 24% in Q2 2020. Less than 6% of the total customer base currently take Gigabit speeds, representing a significant growth opportunity for the Company.
  • FTTH strategy and update: In July 2020, Altice USA introduced its triple-play fiber offering, delivering symmetrical broadband speeds up to 1 Gigabit per second as well as video and voice services over its all-IP fiber-to-the-home (FTTH) network, further differentiating its product set and delivering against our long-term fiber strategy. At the end of Q3 2020, Altice USA covered more than 900k homes with FTTH technology available for service, with FTTH sell-in to new customers increasing to 44% in areas where FTTH is available in Q3, up from 28% in Q2. The Company remains positive on the future of its FTTH deployment initiatives and confident in delivering both capex and opex efficiencies following the completion of its FTTH build.
  • Increase in new-builds and inorganic footprint expansion: Altice USA has been accelerating the pace of its network edge-outs, currently adding more than 150k homes passed per annum, across its entire footprint, with another approximately 70k homes passed from the acquisition of Service Electric. The Company is seeing strong momentum in growing customer penetration, typically reaching approximately 40% within a year of rollout in new-build areas, and this remains a focus area for growth.
  • Bridging the digital divide with the relaunch of Altice Advantage Internet: Altice USA is committed to footprint expansion to bring its best-in-class connectivity services to underserved communities. The Company has re-launched its complimentary Altice Advantage Internet offering to new families with students needing to study remote, for a 60-day period.

FY 2020 Financial Outlook

The Company reiterates its revenue, Adjusted EBITDA, capex and leverage guidance for the full year. For the full year 2020, the Company expects:

  • Revenue (ex-mobile): Growth
  • Adjusted EBITDA: Growth
  • Capital expenditures: Less than $1.3 billion
  • Year-end leverage target (CSC Holdings, LLC): 4.5x to 5.0x net debt / Adjusted EBITDA (L2QA basis)
  • Share repurchases: ≥ $2.0 billion

Additional Highlights and Announcements

Acquisition of Service Electric Cable T.V. of New Jersey, Inc

On July 14, 2020, Altice USA closed the previously announced acquisition of regional cable operator Service Electric, adding 35.2k unique customer relationships to its subscriber base (34.4k residential). With this acquisition, Altice USA extends its footprint into neighboring communities in New Jersey to provide its high-quality broadband, video, mobile, and news offerings to thousands of additional homes and businesses.

Successful $2.7 Billion Refinancing of CSC Holdings, LLC

On August 17, 2020, Altice USA’s wholly-owned subsidiary CSC Holdings, LLC, completed the issuance of $1,000m in new 10.5 year senior guaranteed notes due February 2031 at 3.375%, the lowest-ever coupon achieved by Altice USA, as well as an add-on issuance of $1.7 billion to its 4.625% senior notes due December 2030, priced at 103.25% for an effective yield-to-worst of 4.16%. The proceeds, together with cash on the balance sheet, were used to redeem the existing 6.625% senior guaranteed notes due 2025 and 10.875% senior notes due 2025 and pay redemption premiums and interest on these notes and fees associated with the offering.

Successful Lightpath Debt Financing

On September 15, 2020, Altice USA successfully priced $1.47 billion of debt and a $100 million revolving credit facility for Cablevision Lightpath LLC in connection with the recent transaction to sell 49.99% of the equity in its Lightpath business to Morgan Stanley Infrastructure Partners (“MSIP”), achieving a blended average cost of debt of approximately 4.3%. The Lightpath debt includes a new, 7-year $600 million term loan at L+325 bps, with a LIBOR floor of 50 bps, and a 5-year $100 million revolving credit facility at L+325 bps. Additionally, on September 29, 2020, Cablevision Lightpath LLC issued $450 million of senior secured notes due September 2027, at 3.875%, and $415 million of senior unsecured notes due September 2028, at 5.625%. Gross proceeds from the issuance of the notes, which closed into escrow, are shown as restricted cash on the balance sheet of Altice USA. The term loan will be drawn in full upon the completion of the closing of the Lightpath equity transaction with MSIP (expected in Q4 2020 following regulatory approvals). Proceeds from these transactions, along with an equity contribution from MSIP of approximately $900m for their 49.99% stake in Lightpath, may be used for debt paydown, repurchase of Altice USA shares subject to compliance with CSC Holdings, LLC debt covenants, and/or accretive M&A opportunities.

Share Repurchases

For the three months ended September 30, 2020, Altice USA repurchased an aggregate of 17.0 million shares for a total purchase price of approximately $449 million ($433 million on a cash basis), at an average price of $26.45. As of September 30, 2020, Altice USA had 563,153,625 combined Class A and Class B shares outstanding. Share repurchases were approximately $1.83 billion Q3 year-to-date.

Balance Sheet Review

For the quarter ended September 30, 2020:

  • Consolidated net debt for Altice USA at the end of Q3 2020 was $22,907 million on a reported basis(6), and $22,017 million pro forma for the Lightpath transaction (including funding the $600 million Lightpath term loan and the anticipated equity payment of approximately $900 million from Morgan Stanley Infrastructure Partners upon the completion of the transaction, expected in Q4 2020). This represents consolidated pro forma L2QA (last two quarters annualized) net leverage of 4.9x at the end of Q3 2020 (5.1x last-twelve months or “LTM”). The pro forma weighted average cost of debt for Altice USA on a consolidated basis was 4.8% at the end of Q3 2020 and the weighted average life was 6.9 years. There are no bond maturities above $1.0 billion until 2026 (with no bond maturities in 2020).
  • Net debt for CSC Holdings, LLC was $22,044 million at the end of Q3 2020, or $20,554 million pro forma for the Lightpath transaction. CSC Holdings, LLC L2QA net leverage was 4.8x (5.0x LTM) pro forma for the Lightpath transaction. The weighted average cost of debt for CSC Holdings, LLC was 4.9% as of the end of Q3 2020 and the weighted average life was 6.8 years.
  • Net debt for Cablevision Lightpath, LLC was $1,463 million at the end of Q3 2020 pro forma for the Lightpath transaction (including funding of the $600 million term loan). The pro forma weighted average cost of debt for Cablevision Lightpath LLC was 4.3% as of the end of Q3 2020 and the weighted average life was 7.3 years.
 

Altice USA Consolidated Operating Results

(In thousands, except per share data)

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Revenue:

 

 

 

 

 

 

 

Broadband

$

941,237

 

 

$

814,328

 

 

$

2,747,129

 

 

$

2,396,151

 

Video

 

867,021

 

 

 

993,158

 

 

 

2,766,608

 

 

 

3,028,914

 

Telephony

 

115,995

 

 

 

148,231

 

 

 

358,347

 

 

 

452,927

 

Business services and wholesale

 

362,215

 

 

 

357,628

 

 

 

1,092,309

 

 

 

1,066,123

 

News and Advertising

 

124,177

 

 

 

118,067

 

 

 

326,348

 

 

 

327,255

 

Mobile

 

19,722

 

 

 

3,174

 

 

 

57,944

 

 

 

3,174

 

Other

 

3,619

 

 

 

4,076

 

 

 

10,536

 

 

 

11,766

 

Total revenue

 

2,433,986

 

 

 

2,438,662

 

 

 

7,359,221

 

 

 

7,286,310

 

Operating expenses:

 

 

 

 

 

 

 

Programming and other direct costs

 

783,934

 

 

 

820,896

 

 

 

2,509,323

 

 

 

2,452,875

 

Other operating expenses

 

558,092

 

 

 

568,233

 

 

 

1,683,038

 

 

 

1,702,124

 

Restructuring and other expense

 

40,419

 

 

 

12,381

 

 

 

88,679

 

 

 

39,090

 

Depreciation and amortization (including impairments)

 

502,248

 

 

 

565,637

 

 

 

1,571,611

 

 

 

1,695,685

 

Operating income

 

549,293

 

 

 

471,515

 

 

 

1,506,570

 

 

 

1,396,536

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense, net

 

(322,454

)

 

 

(387,276

)

 

 

(1,036,880

)

 

 

(1,154,353

)

Gain on investments and sale of affiliate interests, net

 

314,177

 

 

 

120,253

 

 

 

56,301

 

 

 

478,124

 

Gain (loss) on derivative contracts, net

 

(261,597

)

 

 

(77,333

)

 

 

26,203

 

 

 

(303,986

)

Loss on interest rate swap contracts

 

(158

)

 

 

(11,163

)

 

 

(88,725

)

 

 

(61,735

)

Loss on extinguishment of debt and write-off of deferred financing costs

 

(250,489

)

 

 

(503

)

 

 

(250,489

)

 

 

(159,599

)

Other income (expense), net

 

1,685

 

 

 

(226

)

 

 

3,277

 

 

 

66

 

Income before income taxes

 

30,457

 

 

 

115,267

 

 

 

216,257

 

 

 

195,053

 

Income tax expense

 

(33,186

)

 

 

(37,871

)

 

 

(109,047

)

 

 

(56,445

)

Net income (loss)

 

(2,729

)

 

 

77,396

 

 

 

107,210

 

 

 

138,608

 

Net income attributable to noncontrolling interests

 

(1,966

)

 

 

(157

)

 

 

(1,499

)

 

 

(1

)

Net income (loss) attributable to Altice USA stockholders

$

(4,695

)

 

$

77,239

 

 

$

105,711

 

 

$

138,607

 

Basic net income (loss) per share

$

(0.01

)

 

$

0.12

 

 

$

0.18

 

 

$

0.21

 

Diluted net income (loss) per share

$

(0.01

)

 

$

0.12

 

 

$

0.18

 

 

$

0.21

 

 

 

 

 

 

 

 

 

Basic weighted average common shares

 

571,031

 

 

 

643,797

 

 

 

593,262

 

 

 

668,929

 

Diluted weighted average common shares

 

571,031

 

 

 

646,006

 

 

 

595,479

 

 

 

669,855

 

 

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.

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 
Net income

$

(2,729

)

$

77,396

 

$

107,210

 

$

138,608

 

Income tax expense

 

33,186

 

 

37,871

 

 

109,047

 

 

56,445

 

Other expense (income), net

 

(1,685

)

 

226

 

 

(3,277

)

 

(66

)

Loss on interest rate swap contracts, net

 

158

 

 

11,163

 

 

88,725

 

 

61,735

 

Loss (gain) on derivative contracts, net

 

261,597

 

 

77,333

 

 

(26,203

)

 

303,986

 

Gain on investments and sales of affiliate interests, net

 

(314,177

)

 

(120,253

)

 

(56,301

)

 

(478,124

)

Loss on extinguishment of debt and write-off of deferred financing costs

 

250,489

 

 

503

 

 

250,489

 

 

159,599

 

Interest expense, net

 

322,454

 

 

387,276

 

 

1,036,880

 

 

1,154,353

 

Depreciation and amortization (including impairments)

 

502,248

 

 

565,637

 

 

1,571,611

 

 

1,695,685

 

Restructuring and other expense

 

40,419

 

 

12,381

 

 

88,679

 

 

39,090

 

Share-based compensation

 

34,710

 

 

18,835

 

 

96,974

 

 

49,160

 

Adjusted EBITDA

$

1,126,670

 

$

1,068,368

 

$

3,263,834

 

$

3,180,471

 

Capital Expenditures (cash)

 

201,572

 

 

375,302

 

 

729,377

 

 

1,032,555

 

Operating Free Cash Flow

$

925,098

 

$

693,066

 

$

2,534,457

 

$

2,147,916

 

 
Net cash flows from operating activities

$

659,120

 

$

541,023

 

$

2,188,661

 

$

1,833,987

 

Capital Expenditures (cash)

 

201,572

 

 

375,302

 

 

729,377

 

 

1,032,555

 

Free Cash Flow

$

457,548

 

$

165,721

 

$

1,459,284

 

$

801,432

 

 

Customer Metrics(10)(11) (in thousands, except per customer amounts)

   

 

   

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

   

 

   

 

 

 

   

Q1-19

 

   

Q2-19

 

   

Q3-19

 

   

Q4-19

 

 

 

FY-19

 

 

 

Q1-20

 

   

Q2-20

 

   

Q3-20

 

Homes passed(7)

   

8,724.0

 

   

8,750.4

 

   

8,769.1

 

   

8,818.6

 

 

 

8,818.6

 

 

 

8,834.8

 

   

8,880.1

 

   

8,987.9

 

Residential

   

4,539.8

 

   

4,538.9

 

   

4,538.6

 

   

4,533.3

 

 

 

4,533.3

 

 

 

4,568.4

 

   

4,621.4

 

   

4,663.5

 

SMB

   

382.4

 

   

384.4

 

   

384.4

 

   

383.1

 

 

 

383.1

 

 

 

381.7

 

   

375.7

 

   

377.5

 

Total Unique Customer Relationships(8)

   

4,922.2

 

   

4,923.2

 

   

4,922.9

 

   

4,916.3

 

 

 

4,916.3

 

 

 

4,950.1

 

   

4,997.1

 

   

5,040.9

 

Residential Customers:

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

 

Broadband

   

4,152.3

 

   

4,165.4

 

   

4,180.3

 

   

4,187.3

 

 

 

4,187.3

 

 

 

4,237.4

 

   

4,307.8

 

   

4,363.5

 

Video

   

3,276.1

 

   

3,255.3

 

   

3,223.4

 

   

3,179.2

 

 

 

3,179.2

 

 

 

3,137.5

 

   

3,102.9

 

   

3,035.1

 

Telephony

   

2,510.1

 

   

2,485.8

 

   

2,446.6

 

   

2,398.8

 

 

 

2,398.8

 

 

 

2,359.8

 

   

2,337.1

 

   

2,279.5

 

Residential ARPU ($)(9)

   

143.33

 

   

145.02

 

   

143.63

 

   

142.65

 

 

 

143.98

 

 

 

143.39

 

   

144.38

 

   

138.16

 
Q3-20 Residential Subscriber Detail

Subscribers (000s)

Customers

 

Broadband

 

Video

 

Phone

Net additions

7.7

 

26.0

 

(86.4)

 

(63.4)

Net additions less: FCC Pledge non-pay

6.5

 

6.4

 

6.4

 

3.5

Net additions less: NJ Order non-pay

(9.3)

 

(9.3)

 

(0.1)

 

(3.8)

Net additions adjusted for FCC and NJ non-pays

4.9

 

23.1

 

(80.1)

 

(63.7)

 

Consolidated Actual and Pro Forma Net Debt as of September 30, 2020

CSC Holdings (in $m)

Actual Principal Amount

Pro Forma Principal Amount

Coupon / Margin

Maturity

Guaranteed Notes

$1,499

$1,499

5.500%

2026

Guaranteed Notes

1,310

1,310

5.500%

2027

Guaranteed Notes

1,000

1,000

5.375%

2028

Guaranteed Notes

1,750

1,750

6.500%

2029

Guaranteed Notes

1,100

1,100

4.125%

2030

Guaranteed Notes

1,000

1,000

3.375%

2031

Senior Notes

1,000

1,000

6.750%

2021

Senior Notes

649

649

5.875%

2022

Senior Notes

750

750

5.250%

2024

Senior Notes

1,046

1,046

7.500%

2028

Senior Notes

2,250

2,250

5.750%

2030

Senior Notes

2,325

2,325

4.625%

2030

Legacy unexchanged Cequel Notes

4

4

 

 

Term Loan

2,903

2,903

L+2.250%

2025

Term Loan B-3

1,255

1,255

L+2.250%

2026

Term Loan B-5

2,985

2,985

L+2.500%

2027

Drawn RCF

200

200

L+2.250%

2021,2024

CSC Holdings Gross Debt

23,026

23,026

 

 

CSC Holdings Cash(12)

(982)

(982)

 

 

Additional Lightpath proceeds(13)

(1,490)

 

 

CSC Holdings Net Debt

22,044

20,554

 

 

 

 

 

 

 

Cablevision Lightpath LLC (“Lightpath”)

 

 

 

 

Senior Secured Notes

415

415

3.875%

2027

Senior Notes

450

450

5.625%

2028

Term Loan

600

L+3.250%

5Y from Draw

Drawn RCF

L+3.250%

7Y from Draw

Lightpath Gross Debt

865

1,465

 

 

Lightpath Cash

(2)

(2)

 

 

Lightpath Net Debt

863

1,463

 

 

 

 

 

 

 

Total Altice USA Consolidated Net Debt

22,907

22,017

 

 

Finance leases and other notes

322

322

 

 

Net Debt including finance leases / other

$23,229

$22,339

 

 

Undrawn RCF

$2,233

$2,233

 

 

WACD (%)

4.9%

4.8%

 

 

Contacts

Investor Relations
Nick Brown: +1 917 589 9983 / nick.brown@alticeusa.com
Cathy Yao: +1 347 668 8001 / cathy.yao@alticeusa.com

Communications
Lisa Anselmo: +1 516 279 9461 / lisa.anselmo@alticeusa.com

Read full story here

error: Content is protected !!