0000732717-15-000116.txt : 20151022 0000732717-15-000116.hdr.sgml : 20151022 20151022172258 ACCESSION NUMBER: 0000732717-15-000116 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20151022 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20151022 DATE AS OF CHANGE: 20151022 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AT&T INC. CENTRAL INDEX KEY: 0000732717 STANDARD INDUSTRIAL CLASSIFICATION: TELEPHONE COMMUNICATIONS (NO RADIO TELEPHONE) [4813] IRS NUMBER: 431301883 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08610 FILM NUMBER: 151171136 BUSINESS ADDRESS: STREET 1: 208 S. AKARD ST STREET 2: ATTN : JAMES LACY CITY: DALLAS STATE: TX ZIP: 75202 BUSINESS PHONE: 2108214105 MAIL ADDRESS: STREET 1: 208 S. AKARD ST STREET 2: ATTN : JAMES LACY CITY: DALLAS STATE: TX ZIP: 75202 FORMER COMPANY: FORMER CONFORMED NAME: SBC COMMUNICATIONS INC DATE OF NAME CHANGE: 19950501 FORMER COMPANY: FORMER CONFORMED NAME: SOUTHWESTERN BELL CORP DATE OF NAME CHANGE: 19920703 8-K 1 q3earning8k.htm AT&T INC. 3RD QUARTER 2015 EARNINGS RELEASE



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549
 

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934


Date of report (Date of earliest event reported) October 22, 2015

AT&T INC.
(Exact Name of Registrant as Specified in Charter)


Delaware
1-8610
43-1301883
(State or Other Jurisdiction of Incorporation)
(Commission File Number)
(IRS Employer Identification No.)

                      208 S. Akard St., Dallas, Texas
75202
                        (Address of Principal Executive Offices)
(Zip Code)

Registrant's telephone number, including area code (210) 821-4105


__________________________________
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 ☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 ☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240-14d-2(b))
 ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 2.02 Results of Operations and Financial Condition.

The registrant announced on October 22, 2015, its results of operations for the third quarter of 2015. The text of the press release and accompanying financial information are attached as exhibits and incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits.
The following exhibits are furnished as part of this report:
(d)          Exhibits

99.1
 
Press release dated October 22, 2015 reporting financial results for the third quarter ended September 30, 2015.

99.2
 
AT&T Inc. selected financial statements and operating data.
     
99.3
 
Discussion of EBITDA,  Free Cash Flow, Free Cash Flow Yield, Free Cash Flow after Dividends and Adjusting Items.




Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
AT&T INC.
   
   
   
Date: October 22, 2015
By: /s/ Paul W. Stephens
       Paul W. Stephens
Senior Vice President and Controller

 

EX-99.1 2 ex99_1.htm AT&T INC. 3Q-2015 NEWS RELEASE
 
 
 
For more information, contact:
Fletcher Cook
Jaquelyn Scharnick
Phone: (214) 757-7629
Phone: (214) 254-3790
Email: fletcher.cook@att.com
Email: jscharnick@brunswickgroup.com
 
 
 
AT&T REPORTS DOUBLE-DIGIT GROWTH IN:
REVENUE, ADJUSTED OPERATING MARGIN, ADJUSTED
EPS AND FREE CASH FLOW IN THIRD-QUARTER RESULTS

Adjusted EPS Guidance Increased to $2.68 to $2.74 Range1;
Free Cash Flow Guidance Increased to $15 Billion Range or Better;
Strong Mobility Subscriber Gains; Positive DIRECTV U.S. Net Adds

Highlights
·
Third-quarter consolidated revenues of $39.1 billion, up nearly 19% versus the year-earlier period primarily due to the acquisition of DIRECTV
·
Including merger-related expenses, Leap network decommissioning and other one-time costs, $0.50 diluted earnings per share in the third quarter compared to $0.60 diluted EPS in the year-ago quarter; excluding these items, diluted EPS was $0.74 versus $0.65 a year ago, up nearly 14% year over year
·
Continued adjusted consolidated margin expansion with best-ever service EBITDA margins in wireless operations
·
Strong cash flows including $10.8 billion in cash from operations and $5.5 billion in free cash flow
·
Business Solutions revenues up 1.2% year over year
o
Growth in wireline business data revenues for the fourth consecutive quarter
o
Strategic business services revenues of $2.8 billion, up 12.6% and up 15.2% when adjusted for foreign exchange
·
26,000 domestic DIRECTV net adds
·
192,000 IP broadband net adds
·
2.5 million AT&T Mobility domestic wireless net adds with gains in every customer category
o
755,000 branded net adds including solid phone net adds
o
289,000 postpaid and 466,000 prepaid net adds, best prepaid net add quarter in nearly 8 years
o
Record 1.6 million connected device net adds including 1 million connected cars
·
Nearly 1 million branded (postpaid and prepaid) smartphones added to base
·
Continued growth in phone-only postpaid ARPU plus AT&T NextSM monthly billings up nearly 5% year over year
·
Total churn of 1.33%, down year over year; postpaid churn at 1.16%


Note: AT&T's third-quarter earnings conference call will be broadcast live via the Internet at
4:30 p.m. ET on Thursday, October 22, 2015. The conference call and related materials are available on AT&T's Investor Relations website at www.att.com/investor.relations.

DALLAS, October 22, 2015  AT&T Inc. (NYSE:T) today reported double-digit revenue, adjusted operating margin, adjusted EPS and free cash flow growth in the third quarter.

"We now have integrated solutions that are unlike any competitor in the market," said Randall Stephenson, AT&T chairman and CEO. "With our national wireless and video capabilities, as well as our extensive broadband network, we now have assets that make us a unique competitor and the first scaled, fully-integrated U.S. service provider.

"We turned in outstanding financial results in the quarter. Our early integration efforts with DIRECTV are going very well and we've just begun to scratch the surface on the video, wireless and broadband cross-selling opportunities," Stephenson added.

Consolidated Financial Results
AT&T's consolidated revenues for the third quarter totaled $39.1 billion, up nearly 19% versus the year-earlier period largely due to the acquisition of DIRECTV. Compared with results for the third quarter of 2014, operating expenses were $33.2 billion versus $27.4 billion; operating income was $5.9 billion versus $5.6 billion; and operating income margin was 15.2%, down from 17.0% in the year-ago quarter. When adjusting for amortization, merger and integration-related items, and other expenses, operating income was $7.9 billion versus $5.9 billion; and operating income margin was 20.3%, up 250 basis points from a year ago.

Third-quarter 2015 net income attributable to AT&T totaled $3.0 billion, or $0.50 per diluted share, compared to net income of $3.1 billion, or $0.60 per diluted share in the year-ago quarter. Adjusting for $0.13 of amortization costs, $0.05 of merger and integration-related items, $0.03 of Cricket network decommissioning and $0.03 of other expenses, earnings per share was $0.74 compared to an adjusted $0.65 in the year-ago quarter, an increase of nearly 14%.

Cash from operating activities totaled $10.8 billion in the third quarter and $26.7 billion year to date; and capital expenditures totaled $5.3 billion and $13.9 billion year to date. Free cash flow — cash from operating activities minus capital expenditures — totaled $5.5 billion for the quarter and $12.8 billion year to date, an increase over the year-ago quarter even as the company continues to invest in its high-quality networks and in its customers.

The free cash flow dividend payout ratio was 57% year to date, improved from 67% in the second quarter.


Updated Outlook
The company also is increasing its adjusted EPS and free cash flow outlook for the year. For the full year, AT&T now expects adjusted EPS in the $2.68 to $2.74 range and free cash flow in the
$15 billion range or better.

For detailed segment results, please go to the Investor Briefing and Financial and Operational Results on the AT&T Investor Relations website.

*Free cash flow dividend payout ratio is dividends divided by free cash flow.
1Expected range excludes adjustments for non-cash mark-to-market benefit plan adjustments, merger integration costs and other adjustments that are not reasonably estimable at this time.

AT&T products and services are provided or offered by subsidiaries and affiliates of AT&T Inc. under the AT&T brand and not by AT&T Inc.


About AT&T
AT&T Inc. (NYSE:T) helps millions around the globe connect with leading entertainment, mobile, high speed Internet and voice services. We're the world's largest provider of pay TV. We have TV customers in the U.S. and 11 Latin American countries. In the U.S., our wireless network has the nation's strongest 4G LTE signal and most reliable 4G LTE. We offer the best global coverage of any U.S. wireless provider*. And we help businesses worldwide serve their customers better with our mobility and highly secure cloud solutions.
 

Additional information about AT&T products and services is available at http://about.att.com. Follow our news on Twitter at @ATT, on Facebook at http://www.facebook.com/att and YouTube at http://www.youtube.com/att.

© 2015 AT&T Intellectual Property. All rights reserved. AT&T, the Globe logo and other marks are trademarks and service marks of AT&T Intellectual Property and/or AT&T affiliated companies. All other marks contained herein are the property of their respective owners.

Signal strength and reliability claims based on nationwide carriers' 4G LTE. Signal strength claim based ONLY on avg. 4G LTE signal strength. 4G LTE not available everywhere.

*Global coverage claim based on offering discounted voice and data roaming; LTE roaming; voice roaming; and world-capable smartphone and tablets in more countries than any other U.S. based carrier. International service required.  Coverage not available in all areas. Coverage may vary per country and be limited/restricted in some countries.


Cautionary Language Concerning Forward-Looking Statements
Information set forth in this news release contains financial estimates and other forward-looking statements that are subject to risks and uncertainties, and actual results may differ materially. A discussion of factors that may affect future results is contained in AT&T's filings with the Securities and Exchange Commission. AT&T disclaims any obligation to update or revise statements contained in this news release based on new information or otherwise. This news release may contain certain non-GAAP financial measures. Reconciliations between the non-GAAP financial measures and the GAAP financial measures are available on the company's website at www.att.com/investor.relations. Accompanying financial statements follow.

NOTE: EBITDA DISCUSSION

For AT&T, EBITDA is defined as operating income before depreciation and amortization. EBITDA service margin is calculated as EBITDA divided by service revenues. EBITDA differs from Segment Operating Income (Loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.

We believe these measures are relevant and useful information to our investors as they are part of AT&T's internal management reporting and planning processes and are important metrics that management uses to evaluate the operating performance of its segments. These measures are used by management as a gauge of our success in acquiring, retaining and servicing subscribers because we believe these measures reflect AT&T's ability to generate and grow subscriber revenues while providing a high level of customer service in a cost-effective manner. Management also uses these measures as a method of comparing segment performance with that of many of its competitors. The financial and operating metrics which affect EBITDA include the key revenue and expense drivers for which segment managers are responsible and upon which we evaluate their performance.
 


EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA excludes other income (expense) – net, net income attributable to noncontrolling interest and equity in net income (loss) of affiliates, as these do not reflect the operating results of our subscriber base and national footprint that we utilize to obtain and service our customers. Equity in net income (loss) of affiliates represents the proportionate share of the net income (loss) of affiliates in which we exercise significant influence, but do not control. Because we do not control these entities, our management excludes these results when evaluating the performance of our primary operations. EBITDA excludes interest expense and the provision for income taxes. Excluding these items eliminates the expenses associated with its capitalization and tax structures. Finally, EBITDA excludes depreciation and amortization, in order to eliminate the impact of capital investments.

We believe EBITDA as a percentage of service revenues to be a more relevant measure than EBITDA as a percentage of total revenue for our Consumer Mobility segment operating margin and our supplemental AT&T Mobility operating margin. We subsidize a portion of some of our wireless handset sales, all of which are recognized in the period in which we sell the handset. Management views this equipment subsidy as a cost to acquire or retain a subscriber, which is recovered through the ongoing service revenue that is generated by the subscriber. We also use wireless service revenues to calculate margin to facilitate comparison, both internally and externally with our wireless competitors, as they calculate their margins using wireless service revenues as well.

There are material limitations to using these non-GAAP financial measures. EBITDA and EBITDA service margin, as we have defined them, may not be comparable to similarly titled measures reported by other companies. Furthermore, these performance measures do not take into account certain significant items, including depreciation and amortization, interest expense, tax expense and equity in net income (loss) of affiliates, which directly affect our segment income. Management compensates for these limitations by carefully analyzing how its competitors present performance measures that are similar in nature to EBITDA as we present it, and considering the economic effect of the excluded expense items independently as well as in connection with its analysis of net income as calculated in accordance with GAAP. EBITDA and EBITDA service margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP.

NOTE: FREE CASH FLOW DISCUSSION

Free cash flow is defined as cash from operations minus construction and capital expenditures. Free cash flow after dividends is defined as cash from operations minus construction, capital expenditures and dividends. Free cash flow yield is defined as cash from continuing operations less construction and capital expenditures as a percentage of market capitalization computed on the last trading day of the quarter. Market capitalization is computed by multiplying the end of period stock price by the end of period shares outstanding. We believe these metrics provide useful information to our investors because management reviews free cash flow as an important indicator of how much cash is generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views it as a measure of cash available to pay debt and return cash to shareowners.


NOTE: NET DEBT TO EBITDA DISCUSSION

Net Debt to EBITDA ratios are non-GAAP financial measures frequently used by investors and credit rating agencies and management believes these measures provide relevant and useful information to investors and other users of our financial data. The Net Debt to EBITDA ratio is calculated by dividing the Net Debt by annualized EBITDA. Net Debt is calculated by subtracting cash and cash equivalents and certificates of deposit and time deposits that are greater than 90 days, from the sum of debt maturing within one year and long-term debt. Annualized EBITDA is calculated by annualizing the year-to-date EBITDA.

For the three and nine month periods ended September 30, 2015, due to the timing of our acquisition of DIRECTV and the corresponding impact on annualized EBITDA, we are providing a Net Debt to Pro Forma EBITDA ratio calculated using the combined results of operations of the combined company based on the historical financial statements of AT&T and DIRECTV, after giving effect to the merger and certain adjustments, which is intended to reflect the impact of the DIRECTV acquisition on AT&T. Adjustments to derive Pro Forma Net Income are consistent with the adjustments described in the "Notes to Unaudited Pro Forma Condensed Combined Financial Statements" included in the Form 8-K/A dated July 24, 2015. Calculations include the historical results for AT&T for the nine months ended September 30, 2015 and the results from DIRECTV for the period from January 1, 2015 through July 24, 2015, the date of its acquisition by AT&T.

Adjusted EBITDA excludes costs which are non-recurring in nature. Adjusted EBITDA also excludes net actuarial gains or losses associated with our pension and postemployment benefit plans, which we immediately recognize in the income statement, pursuant to our accounting policy for the recognition of actuarial gains/losses. As a result, the Adjusted EBITDA reflects an expected return on plan assets rather than the actual return on plan assets, as included in the GAAP measure of income. This measure is consistent with metrics under our existing credit agreements.

NOTE: ADJUSTING ITEMS DISCUSSION

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS are non-GAAP financial measures calculated by excluding from operating revenues, operating expenses and income tax expense certain significant items that are non-operational or non-recurring in nature, including dispositions and merger integration and transaction costs. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted diluted EPS, as presented, may differ from similarly titled measures reported by other companies.
EX-99.2 3 ex99_2.htm AT&T INC. SELECTED FINANCIAL STATEMENTS AND OPERATING DATA
Financial Data
                         
AT&T Inc.
Consolidated Statements of Income
                       
Dollars in millions except per share amounts
Unaudited
 
Three Months Ended
 
Nine Months Ended
   
9/30/2015
   
9/30/2014
   
% Chg
 
9/30/2015
   
9/30/2014
   
% Chg
Operating Revenues
                       
  Service
 
$
35,625
   
$
29,790
     
19.6
%
 
$
94,128
   
$
89,122
     
5.6
%
  Equipment
   
3,466
     
3,167
     
9.4
%
   
10,554
     
8,886
     
18.8
%
    Total Operating Revenues
   
39,091
     
32,957
     
18.6
%
   
104,682
     
98,008
     
6.8
%
                                                 
Operating Expenses
                                               
  Cost of services and sales
                                               
       Equipment
   
4,313
     
4,432
     
-2.7
%
   
13,035
     
12,503
     
4.3
%
       Broadcast, programming and operations
   
4,081
     
1,038
     
-
     
6,351
     
3,019
     
-
 
       Other cost of services and sales (exclusive of depreciation
           and amortization shown separately below)
   
9,402
     
8,866
     
-6.0
%
   
27,969
     
26,167
     
-6.9
%
  Selling, general and administrative
   
9,107
     
8,475
     
7.5
%
   
24,535
     
24,932
     
-1.6
%
  Depreciation and amortization
   
6,265
     
4,539
     
38.0
%
   
15,539
     
13,706
     
13.4
%
    Total Operating Expenses
   
33,168
     
27,350
     
21.3
%
   
87,429
     
80,327
     
8.8
%
Operating Income
   
5,923
     
5,607
     
5.6
%
   
17,253
     
17,681
     
-2.4
%
Interest Expense
   
1,146
     
1,016
     
12.8
%
   
2,977
     
2,757
     
8.0
%
Equity in Net Income (Loss) of Affiliates
   
15
     
(2
)
   
-
     
48
     
188
     
-74.5
%
Other (Expense) Income - Net
   
(57
)
   
42
     
-
     
61
     
1,456
     
-95.8
%
Income Before Income Taxes
   
4,735
     
4,631
     
2.2
%
   
14,385
     
16,568
     
-13.2
%
Income Tax Expense
   
1,657
     
1,444
     
14.8
%
   
4,784
     
5,914
     
-19.1
%
Net Income
   
3,078
     
3,187
     
-3.4
%
   
9,601
     
10,654
     
-9.9
%
  Less: Net Income Attributable to Noncontrolling Interest
   
(84
)
   
(57
)
   
-47.4
%
   
(262
)
   
(213
)
   
-23.0
%
Net Income Attributable to AT&T
 
$
2,994
   
$
3,130
     
-4.3
%
 
$
9,339
   
$
10,441
     
-10.6
%
                                                 
                                                 
Basic Earnings Per Share Attributable to AT&T
 
$
0.50
   
$
0.60
     
-16.7
%
 
$
1.71
   
$
2.00
     
-14.5
%
Weighted Average Common
     Shares Outstanding (000,000)
   
5,924
     
5,198
     
14.0
%
   
5,447
     
5,208
     
4.6
%
                                                 
Diluted Earnings Per Share Attributable to AT&T
 
$
0.50
   
$
0.60
     
-16.7
%
 
$
1.71
   
$
2.00
     
-14.5
%
Weighted Average Common
     Shares Outstanding with Dilution (000,000)
   
5,943
     
5,214
     
14.0
%
   
5,463
     
5,224
     
4.6
%
                                                 
 

 
Financial Data
                           
AT&T Inc.
Statements of Segment Income
Dollars in millions
Unaudited
                         
  
Three Months Ended
 
Nine Months Ended
   
9/30/2015
 
9/30/2014
 
% Chg
   
9/30/2015
 
9/30/2014
 
% Chg
Business Solutions           
Segment Operating Revenues
Wireless service
 
$
7,732
   
$
7,542
     
2.5
%
   
$
23,003
   
$
22,593
     
1.8
%
Fixed strategic services
   
2,763
     
2,454
     
12.6
%
     
8,083
     
7,103
     
13.8
%
Legacy voice and data services
   
4,499
     
4,928
     
-8.7
%
     
13,743
     
15,055
     
-8.7
%
Other services
   
885
     
977
     
-9.4
%
     
2,585
     
2,834
     
-8.8
%
Wireless equipment
   
1,813
     
1,586
     
14.3
%
     
5,499
     
4,292
     
28.1
%
    Total Segment Operating Revenues
   
17,692
     
17,487
     
1.2
%
     
52,913
     
51,877
     
2.0
%
                                                   
Segment Operating Expenses
Operations and Support Expenses
   
10,921
     
11,295
     
-3.3
%
     
32,966
     
32,836
     
0.4
%
Depreciation and amortization
   
2,474
     
2,331
     
6.1
%
     
7,276
     
7,009
     
3.8
%
    Total Segment Operating Expenses
   
13,395
     
13,626
     
-1.7
%
     
40,242
     
39,845
     
1.0
%
Segment Operating Income
   
4,297
     
3,861
     
11.3
%
     
12,671
     
12,032
     
5.3
%
Equity in Net Income of Affiliates
   
-
     
-
     
-
       
-
     
-
     
-
 
Segment Contribution
 
$
4,297
   
$
3,861
     
11.3
%
   
$
12,671
   
$
12,032
     
5.3
%
                                                   
Segment Operating Income Margin
   
24.3
%
   
22.1
%
             
23.9
%
   
23.2
%
       
                                                   
                                                   
Entertainment and Internet Services
Segment Operating Revenues
Video entertainment
 
$
7,162
   
$
1,719
     
-
     
$
11,024
   
$
5,016
     
-
 
High-speed internet
   
1,685
     
1,414
     
19.2
%
     
4,861
     
4,040
     
20.3
%
Legacy voice and data services
   
1,419
     
1,834
     
-22.6
%
     
4,547
     
5,897
     
-22.9
%
Equipment and other
   
592
     
586
     
1.0
%
     
1,868
     
1,687
     
10.7
%
    Total Segment Operating Revenues
   
10,858
     
5,553
     
95.5
%
     
22,300
     
16,640
     
34.0
%
                                                   
Segment Operating Expenses
Operations and Support Expenses
   
8,450
     
4,781
     
76.7
%
     
18,222
     
14,182
     
28.5
%
Depreciation and amortization
   
1,389
     
1,109
     
25.2
%
     
3,519
     
3,396
     
3.6
%
    Total Segment Operating Expenses
   
9,839
     
5,890
     
67.0
%
     
21,741
     
17,578
     
23.7
%
Segment Operating Income
   
1,019
     
(337
)
   
-
       
559
     
(938
)
   
-
 
Equity in Net Income (Loss) of Affiliates
   
2
     
-
     
-
       
(16
)
   
-
     
-
 
Segment Contribution
 
$
1,021
   
$
(337
)
   
-
     
$
543
   
$
(938
)
   
-
 
                                                   
Segment Operating Income Margin
   
9.4
%
   
-6.1
%
             
2.5
%
   
-5.6
%
       
 
 

                                                   
Financial Data
                                                   
AT&T Inc.        
Statements of Segment Income     
Dollars in millions
Unaudited
                                                 
  
Three Months Ended
 
Nine Months Ended
   
9/30/2015
 
9/30/2014
 
% Chg
   
9/30/2015
 
9/30/2014
 
% Chg
Consumer Mobility
Segment Operating Revenues  
Postpaid wireless service
 
$
5,527
   
$
6,071
     
-9.0
%
   
$
16,783
   
$
18,490
     
-9.2
%
Prepaid wireless service
   
1,198
     
1,163
     
3.0
%
     
3,411
     
3,106
     
9.8
%
Other service revenue
   
638
     
646
     
-1.2
%
     
1,825
     
1,768
     
3.2
%
Equipment
   
1,421
     
1,328
     
7.0
%
     
4,298
     
3,883
     
10.7
%
    Total Segment Operating Revenues
   
8,784
     
9,208
     
-4.6
%
     
26,317
     
27,247
     
-3.4
%
                                                   
Segment Operating Expenses
Operations and Support Expenses
   
5,065
     
5,731
     
-11.6
%
     
15,808
     
17,173
     
-7.9
%
Depreciation and amortization
   
976
     
950
     
2.7
%
     
2,912
     
2,846
     
2.3
%
    Total Segment Operating Expenses
   
6,041
     
6,681
     
-9.6
%
     
18,720
     
20,019
     
-6.5
%
Segment Operating Income
   
2,743
     
2,527
     
8.5
%
     
7,597
     
7,228
     
5.1
%
Equity in Net Income (Loss) of Affiliates
   
-
     
(1
)
   
-
       
-
     
(1
)
   
-
 
Segment Contribution
 
$
2,743
   
$
2,526
     
8.6
%
   
$
7,597
   
$
7,227
     
5.1
%
                                                   
Segment Operating Income Margin
   
31.2
%
   
27.4
%
             
28.9
%
   
26.5
%
       
                                                   
                                                   
International
Segment Operating Revenues
Video entertainment
 
$
945
   
$
-
     
-
     
$
945
   
$
-
     
-
 
Wireless service
   
494
     
-
     
-
       
1,153
     
-
     
-
 
Wireless equipment
   
87
     
-
     
-
       
155
     
-
     
-
 
    Total Segment Operating Revenues
   
1,526
     
-
     
-
       
2,253
     
-
     
-
 
                                                   
Segment Operating Expenses
Operations and Support Expenses
   
1,384
     
-
     
-
       
2,131
     
-
     
-
 
Depreciation and amortization
   
225
     
-
     
-
       
346
     
-
     
-
 
    Total Segment Operating Expenses
   
1,609
     
-
     
-
       
2,477
     
-
     
-
 
Segment Operating Income (Loss)
   
(83
)
   
-
     
-
       
(224
)
   
-
     
-
 
Equity in Net Income (Loss) of Affiliates
   
(4
)
   
-
     
-
       
(4
)
   
153
     
-
 
Segment Contribution
 
$
(87
)
 
$
-
     
-
     
$
(228
)
 
$
153
     
-
 
                                                   
Segment Operating Income Margin
   
-5.4
%
                     
-9.9
%
               
                                                   
 
 

Financial Data
         
AT&T Inc.
Consolidated Balance Sheets
       
Dollars in millions
Unaudited
 
9/30/15
 
12/31/14
         
As Adjusted
         
Assets
       
Current Assets
       
Cash and cash equivalents
 
$
6,202
   
$
8,603
 
Accounts receivable - net of allowances for doubtful accounts of $656 and $454
   
16,329
     
14,527
 
Prepaid expenses
   
1,166
     
831
 
Other current assets
   
11,254
     
9,802
 
Total current assets
   
34,951
     
33,763
 
Property, Plant and Equipment - Net
   
122,836
     
112,898
 
Goodwill
   
105,966
     
69,692
 
Licenses
   
93,063
     
60,824
 
Customer Lists and Relationships - Net
   
19,608
     
812
 
Other Intangible Assets - Net
   
8,236
     
5,327
 
Investments in Equity Affiliates
   
1,744
     
250
 
Other Assets
   
13,585
     
13,659
 
Total Assets
 
$
399,989
   
$
297,225
 
                 
Liabilities and Stockholders' Equity
               
Current Liabilities
               
Debt maturing within one year
 
$
7,535
   
$
6,056
 
Accounts payable and accrued liabilities
   
28,280
     
23,592
 
Advanced billing and customer deposits
   
4,640
     
4,105
 
Accrued taxes
   
4,591
     
1,136
 
Dividends payable
   
2,892
     
2,438
 
Total current liabilities
   
47,938
     
37,327
 
Long-Term Debt
   
119,395
     
76,011
 
Deferred Credits and Other Noncurrent Liabilities
               
Deferred income taxes
   
53,044
     
38,549
 
Postemployment benefit obligation
   
36,396
     
37,079
 
Other noncurrent liabilities
   
20,427
     
17,989
 
Total deferred credits and other noncurrent liabilities
   
109,867
     
93,617
 
Stockholders' Equity
               
Common stock
   
6,495
     
6,495
 
Additional paid-in capital
   
89,717
     
91,108
 
Retained earnings
   
32,627
     
31,081
 
Treasury stock
   
(12,309
)
   
(47,029
)
Accumulated other comprehensive income
   
5,294
     
8,061
 
Noncontrolling interest
   
965
     
554
 
Total stockholders' equity
   
122,789
     
90,270
 
Total Liabilities and Stockholders' Equity
 
$
399,989
   
$
297,225
 
 
 

Financial Data
         
AT&T Inc.
Consolidated Statements of Cash Flows
       
Dollars in millions
       
Unaudited
   
Nine months ended September 30,
   
2015
 
2014
        As Adjusted  
Operating Activities
       
Net income
 
$
9,601
   
$
10,654
 
Adjustments to reconcile net income to
               
  net cash provided by operating activities:
               
    Depreciation and amortization
   
15,539
     
13,706
 
    Undistributed earnings from investments in equity affiliates
   
(36
)
   
(45
)
    Provision for uncollectible accounts
   
895
     
692
 
    Deferred income tax expense
   
1,539
     
1,450
 
    Net gain from sale of investments, net of impairments
   
(46
)
   
(1,374
)
Changes in operating assets and liabilities:
               
    Accounts receivable
   
453
     
(1,269
)
    Other current assets
   
350
     
(840
)
    Accounts payable and accrued liabilities
   
1,279
     
4,790
 
Retirement benefit funding
   
(595
)
   
(420
)
Other - net
   
(2,284
)
   
(1,751
)
Total adjustments
   
17,094
     
14,939
 
Net Cash Provided by Operating Activities
   
26,695
     
25,593
 
                 
Investing Activities
               
Construction and capital expenditures:
               
    Capital expenditures
   
(13,356
)
   
(16,829
)
    Interest during construction
   
(566
)
   
(178
)
Acquisitions, net of cash acquired
   
(30,694
)
   
(2,053
)
Dispositions
   
79
     
6,074
 
Sales (purchases) of securities, net
   
1,490
     
(1,996
)
Return of advances to and investments in equity affiliates
   
-
     
3
 
Other
   
-
     
(1
)
Net Cash Used in Investing Activities
   
(43,047
)
   
(14,980
)
                 
Financing Activities
               
Net change in short-term borrowings with
               
 original maturities of three months or less
   
(1
)
   
(16
)
Issuance of long-term debt
   
33,967
     
8,564
 
Repayment of long-term debt
   
(9,962
)
   
(10,376
)
Purchase of treasury stock
   
-
     
(1,617
)
Issuance of treasury stock
   
133
     
34
 
Dividends paid
   
(7,311
)
   
(7,170
)
Other
   
(2,875
)
   
(913
)
Net Cash Provided by (Used in) Financing Activities
   
13,951
     
(11,494
)
Net decrease in cash and cash equivalents
   
(2,401
)
   
(881
)
Cash and cash equivalents beginning of year
   
8,603
     
3,339
 
Cash and Cash Equivalents End of Period
 
$
6,202
   
$
2,458
 
 
 

Financial Data
                         
AT&T Inc.
Supplementary Operating and Financial Data
Dollars in millions except per share amounts, subscribers and connections in (000s)
Unaudited
 
Three Months Ended
 
Nine Months Ended
   
9/30/2015
 
9/30/2014
 
% Chg
 
9/30/2015
 
9/30/2014
 
% Chg
Business Solutions Wireless Subscribers
                 
71,561
     
62,551
     
14.4
%
Postpaid
               
47,414
     
44,063
     
7.6
%
Reseller
               
83
     
6
     
-
 
Connected Devices1
               
24,064
     
18,482
     
30.2
%
                                     
Business Solutions Wireless Net Adds
 
1,875
     
1,816
     
3.2
%
   
4,968
     
3,646
     
36.3
%
Postpaid
   
265
     
545
     
-51.4
%
   
850
     
1,498
     
-43.3
%
Reseller
   
8
     
(4
)
   
-
     
14
     
4
     
-
 
Connected Devices1
   
1,602
     
1,275
     
25.6
%
   
4,104
     
2,144
     
91.4
%
                                                 
Business Wireless Postpaid Churn
   
1.05
%
   
0.84
%
 
21 BP
     
0.95
%
   
0.84
%
 
11 BP
 
                                                 
Consumer Mobility Subscribers
                           
54,845
     
56,099
     
-2.2
%
Postpaid
                           
29,257
     
31,043
     
-5.8
%
Prepaid1
                           
10,988
     
10,026
     
9.6
%
Reseller
                           
13,647
     
13,877
     
-1.7
%
Connected Devices1
                           
953
     
1,153
     
-17.3
%
                                                 
Consumer Mobility Net Adds
   
638
     
191
     
-
     
857
     
57
 
   
-
 
Postpaid
   
23
     
240
     
-90.4
%
   
289
     
938
     
-69.2
%
Prepaid1
   
466
     
(46
)
   
-
     
895
     
(244
)
   
-
 
Reseller
   
149
     
91
     
63.7
%
   
(218
)
   
(286
)
   
23.8
%
Connected Devices1
   
-
     
(94
)
   
-
     
(109
)
   
(351
)
   
68.9
%
                                                 
Consumer Mobility Postpaid Churn
   
1.33
%
   
1.20
%
 
13 BP
     
1.23
%
   
1.15
%
 
8 BP
 
Total Consumer Mobility Churn
   
1.90
%
   
2.03
%
 
-13 BP
     
1.93
%
   
1.99
%
 
-6 BP
 
                                                 
Entertainment and Internet Services Connections
                     
52,637
     
34,694
     
51.7
%
Video Connections
                           
25,424
     
5,848
     
-
 
Satellite
                           
19,570
     
-
     
-
 
U-verse
                           
5,854
     
5,848
     
0.1
%
                                                 
Video Net Adds
   
(66
)
   
212
     
-
     
(40
)
   
591
     
-
 
Satellite
   
26
     
-
     
-
     
26
     
-
     
-
 
U-verse
   
(92
)
   
212
     
-
     
(66
)
   
591
     
-
 
                                                 
Broadband Connections
                           
14,322
     
14,465
     
-1.0
%
  IP
                           
12,185
     
11,010
     
10.7
%
  DSL
                           
2,137
     
3,455
     
-38.1
%
                                                 
Broadband Net Adds
   
(106
)
   
68
     
-
     
(120
)
   
152
     
-
 
  IP
   
172
     
547
     
-68.6
%
   
802
     
1,527
     
-47.5
%
  DSL
   
(278
)
   
(479
)
   
42.0
%
   
(922
)
   
(1,375
)
   
32.9
%
                                                 
Total Wireline Voice Connections
                           
12,891
     
14,381
     
-10.4
%
                                                 
AT&T International
                                               
Wireless Subscribers and Connections
                                             
Subscribers
                           
8,091
     
-
     
-
 
Net Adds
   
(231
)
   
-
     
-
     
(689
)
   
-
     
-
 
Total Churn
   
5.61
%
   
-
     
-
     
6.87
%
   
-
     
-
 
                                                 
Video Subscribers and Connections
                                               
Latin America Video Subscribers
   
(113
)
   
-
     
-
     
12,544
     
-
     
-
 
Pan Americana
   
16
     
-
     
-
     
7,006
     
-
     
-
 
Brazil
   
(129
)
   
-
     
-
     
5,538
     
-
     
-
 
                                                 
AT&T Total Subscribers and Connections
                                               
AT&T Mobility Subscribers
                           
126,406
     
118,650
     
6.5
%
Postpaid
                           
76,671
     
75,105
     
2.1
%
Prepaid1
                           
10,988
     
10,026
     
9.6
%
Reseller
                           
13,729
     
13,884
     
-1.1
%
Connected Devices1
                           
25,018
     
19,635
     
27.4
%
                                                 
AT&T Mobility Net Adds
   
2,513
     
2,007
     
25.2
%
   
5,825
     
3,703
     
57.3
%
Postpaid
   
289
     
785
     
-63.2
%
   
1,140
     
2,436
     
-53.2
%
Prepaid1
   
466
     
(46
)
   
-
     
895
     
(244
)
   
-
 
Reseller
   
156
     
87
     
79.3
%
   
(205
)
   
(281
)
   
27.0
%
Connected Devices1
   
1,602
     
1,181
     
35.6
%
   
3,995
     
1,792
     
-
 
M&A Activity, Partitioned Customers and Other Adjs.
   
(9
)
   
9
     
-
     
27
     
4,571
     
-99.4
%
                                                 
AT&T Mobility Churn
                                               
Postpaid Churn
   
1.16
%
   
0.99
%
 
17 BP
     
1.06
%
   
0.97
%
 
9 BP
 
Total Churn
   
1.33
%
   
1.36
%
 
-3 BP
     
1.35
%
   
1.41
%
 
-6 BP
 
                                                 
Other
                                               
Domestic Licensed POPs (000,000)
                           
321
     
321
     
-
 
                                                 
Total Video Subscribers
                           
37,994
     
6,067
     
-
 
Domestic
                           
25,450
     
6,067
     
-
 
Pan Americana
                           
7,006
     
-
     
-
 
Brazil
                           
5,538
     
-
     
-
 
                                                 
Total Video Net Adds
   
(178
)
   
216
     
-
     
(150
)
   
607
     
-
 
Domestic
   
(65
)
   
216
     
-
     
(37
)
   
607
     
-
 
Pan Americana
   
16
     
-
     
-
     
16
     
-
     
-
 
Brazil
   
(129
)
   
-
     
-
     
(129
)
   
-
     
-
 
                                                 
Total Broadband Connections
                           
15,832
     
16,486
     
-4.0
%
  IP
                           
13,076
     
12,098
     
8.1
%
  DSL
                           
2,756
     
4,388
     
-37.2
%
                                                 
Broadband Net Adds
   
(129
)
   
38
     
-
     
(196
)
   
61
     
-
 
  IP
   
192
     
601
     
-68.1
%
   
871
     
1,723
     
-49.4
%
  DSL
   
(321
)
   
(563
)
   
43.0
%
   
(1,067
)
   
(1,662
)
   
35.8
%
                                                 
Total Wireline Voice Connections
                           
22,795
     
26,220
     
-13.1
%
                                                 
AT&T Inc.
                                               
Construction and capital expenditures:
                                               
Capital expenditures
 
$
5,028
   
$
5,180
     
-2.9
%
 
$
13,356
   
$
16,829
     
-20.6
%
Interest during construction
 
$
227
   
$
60
     
-
   
$
566
   
$
178
     
-
 
Dividends Declared per Share
 
$
0.47
   
$
0.46
     
2.2
%
 
$
1.41
   
$
1.38
     
2.2
%
End of Period Common Shares Outstanding (000,000)
                           
6,152
     
5,185
     
18.6
%
Debt Ratio2
                           
50.8
%
   
43.9
%
 
690 BP
 
Total Employees
                           
281,240
     
247,700
     
13.5
%
                                                 
1
Prior year amounts restated to conform to current period reporting methodology.
2
Total long-term debt plus debt maturing within one year divided by total debt plus total stockholders' equity.
 
Notes: For the end of 3Q15, total switched access lines were 17,352.
 
            Business Solutions  and Consumer Mobility may not total to AT&T Mobility due to rounding.

Financial Data
                         
AT&T Inc.
Supplemental AT&T Mobility Results
Dollars in millions
Unaudited
                       
    
Three Months Ended
 
Nine Months Ended
   
9/30/2015
   
9/30/2014
   
% Chg
   
9/30/2015
   
9/30/2014
   
% Chg
 
AT&T Mobility
Operating Revenues
Service
 
$
15,095
   
$
15,423
     
-2.1
%
 
$
45,022
   
$
45,958
     
-2.0
%
Equipment
   
3,234
     
2,914
     
11.0
%
   
9,797
     
8,175
     
19.8
%
    Total Segment Operating Revenues
   
18,329
     
18,337
     
-
     
54,819
     
54,133
     
1.3
%
                                                 
Operating Expenses
                                               
Operations and Support Expenses
   
10,865
     
11,683
     
-7.0
%
   
33,310
     
34,021
     
-2.1
%
Depreciation and amortization
   
2,046
     
1,909
     
7.2
%
   
6,082
     
5,785
     
5.1
%
    Total Operating Expenses
   
12,911
     
13,592
     
-5.0
%
   
39,392
     
39,806
     
-1.0
%
Operating Income
   
5,418
     
4,745
     
14.2
%
   
15,427
     
14,327
     
7.7
%
Equity in Net Income (Loss) of Affiliates
   
-
     
(1
)
   
-
     
-
     
(1
)
   
-
 
Income
 
$
5,418
   
$
4,744
     
14.2
%
 
$
15,427
   
$
14,326
     
7.7
%
                                                 
 Operating Income Margin
   
29.6
%
   
25.9
%
           
28.1
%
   
26.5
%
       
 
 
 

Financial Data
             
AT&T Inc.
           
Non-GAAP Consolidated Reconciliation
Adjusted Operating Revenues and Adjusted Consolidated EBITDA
           
Dollars in millions
           
Unaudited
           
   
Three Months Ended
   
September 30,
   
2013
   
2014
   
2015
 
Reported Operating Revenues
 
$
32,158
   
$
32,957
   
$
39,091
 
Adjustments:
                       
DIRECTV deferred revenue4
 
$
-
   
$
-
   
$
85
 
Adjusted Operating Revenues
 
$
32,158
   
$
32,957
   
$
39,176
 
                         
Reported Operating Income
 
$
6,277
   
$
5,607
   
$
5,923
 
Plus: Depreciation and Amortization
   
4,615
     
4,539
     
6,265
 
EBITDA1
 
$
10,892
   
$
10,146
   
$
12,188
 
Adjustments:
                       
Wireless merger integration costs2
   
-
     
171
     
142
 
Leap network decommissioning
   
-
     
-
     
250
 
DIRECTV/Mexico merger integration items3
   
-
     
42
     
303
 
Employee separation costs
   
-
     
-
     
122
 
Spectrum transfer
   
(229
)
   
-
     
-
 
Other
   
-
     
-
     
35
 
Adjusted EBITDA
 
$
10,663
   
$
10,359
   
$
13,040
 
Year-over-year growth - Adjusted
           
-2.9
%
   
25.9
%
Adjusted EBITDA Margin*
   
33.2
%
   
31.4
%
   
33.3
%
                         
1 EBITDA is defined as operating income before depreciation and amortization.
2 Adjustments include Operations and Support expenses for domestic wireless integration costs.
3 Adjustments include Operations and Support expenses for DIRECTV merger and integration items and international wireless integration costs.
4 Adjustment includes DIRECTV deferred revenue not recognized due to purchase accounting fair value adjustment.
 
             
Adjusted Operating Revenues and Adjusted EBITDA are non-GAAP financial measures calculated by excluding costs which are non-recurring in nature, including dispositions and merger integration and transaction costs. Adjusted EBITDA also excludes net actuarial gains or losses associated with our pension and postemployment benefit plans. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Revenues and Adjusted EBITDA should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculation of Adjusted EBITDA, as presented, may differ from similarly titled measures reported by other companies.
 
*Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by Adjusted Operating Revenues.
 
             
 

Financial Data
             
AT&T Inc.
           
Non-GAAP Consolidated Reconciliation
Adjusted Operating Revenues, Adjusted Operating Income and Margin
           
Dollars in millions
           
Unaudited
           
   
Three Months Ended
   
September 30,
   
2013
   
2014
   
2015
 
Reported Operating Revenues
 
$
32,158
   
$
32,957
   
$
39,091
 
Adjustments:
                       
DIRECTV deferred revenue3
 
$
-
   
$
-
   
$
85
 
Adjusted Operating Revenues
 
$
32,158
   
$
32,957
   
$
39,176
 
                         
Reported Operating Income
 
$
6,277
   
$
5,607
   
$
5,923
 
Adjustments:
                       
Amortization of intangible assets
   
-
     
42
     
1,171
 
Wireless merger integration costs1
   
-
     
171
     
142
 
Leap network decommissioning
   
-
     
-
     
250
 
DIRECTV/Mexico integration items2
   
-
     
42
     
303
 
Employee separation costs
   
-
     
-
     
122
 
Spectrum transfer
   
(229
)
   
-
     
-
 
Other
   
-
     
-
     
35
 
Adjusted Operating Income
 
$
6,048
   
$
5,862
   
$
7,946
 
Year-over-year growth - Adjusted
           
-3.1
%
   
35.6
%
Adjusted Operating Income Margin*
   
18.8
%
   
17.8
%
   
20.3
%
                         
1 Adjustments include Operations and Support expenses for domestic wireless integration costs.
 
2 Adjustments include DIRECTV merger integration items and Operations and Support expenses for international wireless integration costs.
 
3 Adjustments include DIRECTV deferred revenue not recognized due to purchase accounting fair value adjustment.
           
Adjusted Operating Revenue and Adjusted Operating Income and Margin are non-GAAP financial measures calculated by excluding from operating revenues and operating expenses significant items that are non-operational or non-recurring in nature. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Operating Revenue and Adjusted Operating Income and Margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculation of Adjusted Operating Income and Margin, as presented, may differ from similarly titled measures reported by other companies.
 
*Adjusted Operating Income Margin is calculated by dividing Adjusted Operating Income by Adjusted Operating Revenues.
 
           

 
Financial Data
                 
AT&T Inc.
               
Non-GAAP Consolidated Reconciliation
Free Cash Flow
               
Dollars in millions
               
Unaudited and Adjusted
               
   
Three Months Ended
 
Nine Months Ended
   
September 30,
   
September 30,
   
2014
 
2015
 
2014
 
2015
                 
Net cash provided by operating activities
 
$
8,724
   
$
10,797
   
$
25,593
   
$
26,695
 
                                 
Less: Construction and capital expenditures
   
(5,240
)
   
(5,255
)
   
(17,007
)
   
(13,922
)
             
 
     
 
     
 
 
Free Cash Flow
 
$
3,484
   
$
5,542
   
$
8,586
   
$
12,773
 
                                 
                                 
                                 
                                 
Free Cash Flow after Dividends
                               
Dollars in millions
                               
Unaudited
                               
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
     
2014
     
2015
     
2014
     
2015
 
                                 
Net cash provided by operating activities
 
$
8,724
   
$
10,797
   
$
25,593
   
$
26,695
 
                                 
Less: Construction and capital expenditures
   
(5,240
)
   
(5,255
)
   
(17,007
)
   
(13,922
)
                                 
Free Cash Flow
   
3,484
     
5,542
     
8,586
     
12,773
 
                                 
Less: Dividends paid
   
(2,386
)
   
(2,438
)
   
(7,170
)
   
(7,311
)
                                 
Free Cash Flow after Dividends
 
$
1,098
   
$
3,104
   
$
1,416
   
$
5,462
 
                                 
Free Cash Flow Dividend Payout Ratio
           
44
%
           
57
%
Free cash flow includes reimbursements of certain postretirement benefits paid.
 
Free cash flow is defined as cash from operations minus construction and capital expenditures.  Free cash flow after dividends is defined as cash from operations minus construction, capital expenditures and dividends.  Free cash flow dividend payout ratio is defined as the percentage of dividends paid to free cash flow. We believe these metrics provide useful information to our investors because management regularly reviews free cash flow as an important indicator of the cash generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views free cash flow as a measure of cash available to pay debt and return cash to shareowners.
 
                 

Financial Data
               
AT&T Inc.
             
Non-GAAP Consolidated Reconciliation
Pro Forma Annualized Net-Debt-to-Adjusted-EBITDA Ratio1
Dollars in millions
             
Unaudited
             
   
Three Months Ended
 
   
3/31/15
   
6/30/15
   
9/30/15
 
YTD 2015
 
               
Pro Forma Net Income
   
3,580
     
2,653
     
2,936
   
9,169
 
  Add Back:
                             
Taxes
   
1,577
     
2,198
     
1,622
   
5,397
 
Interest Expense, Equity In Net Income of Affiliates and Other Income (Expense) - net, and Noncontrolling Interest
   
1,231
     
1,252
     
1,272
   
3,755
 
Depreciation and amortization
   
6,245
     
5,762
     
6,497
   
18,504
 
Pro Forma Consolidated EBITDA
   
12,633
     
11,865
     
12,327
   
36,825
 
  Add Back:
                             
Wireless merger integration costs2
   
209
     
215
     
142
   
566
 
Leap network decommissioning
   
-
     
364
     
250
   
614
 
DIRECTV/Mexico merger integration items3
   
89
     
116
     
303
   
508
 
Pension termination charges
   
150
     
-
     
-
   
150
 
Other
   
-
     
-
     
35
   
35
 
Impairment of Venezuela subsidiary (Pro Forma)4
   
-
     
1,060
     
-
   
1,060
 
Integration expenses (Pro Forma)5
   
(72
)
   
(90
)
   
(20
)
 
(182
)
Pro Forma Adjusted Consolidated EBITDA
   
13,009
     
13,530
     
13,037
   
39,576
 
Pro Forma Annualized Adjusted Consolidated EBITDA
                         
52,768
 
End-of-period current debt
                         
7,535
 
End-of-period long-term debt
                         
119,395
 
Total End-of-Period Debt
                         
126,930
 
Less Cash and Cash Equivalents
                         
6,202
 
Less Bank Securities – Certificates of Deposit & Time Deposits
                         
400
 
Net Debt Balance
                       
$
120,328
 
Pro Forma Annualized Net-Debt-to-Adjusted-EBITDA Ratio
                         
2.28
 
1 The pro forma financials reflect the combined results of operations of the combined company based on the historical financial statements of AT&T and DIRECTV, after giving effect to the merger and certain adjustments, and are intended to reflect the impact of the DIRECTV acquisition on AT&T. Adjustments to derive Pro Forma Net Income are consistent with the adjustments described in the "Notes to Unaudited Pro Forma Condensed Combined Financial Statements" included in the Form 8-K/A dated July 24, 2015. Calculations include the historical results for AT&T for the nine months ended September 30, 2015 and the results from DIRECTV for the period from January 1, 2015 through July 24, 2015, the date of its acquisition by AT&T.
 
2 Adjustments include Operations and Support expenses for domestic wireless integration costs.
 
3 Adjustments include DIRECTV merger and integration items and Operations and Support expenses for international wireless integration costs. Approximately $182 of DIRECTV merger costs were included in Pro Forma Net Income.
 
4 Adjustment includes pre-tax charge related to the remeasurement of the net monetary assets at the SIMADI rate and the associated impairment of the fixed assets of DIRECTV's Venezuelan subsidiary.
 
5 Adjustment to eliminate AT&T's merger costs in the pro forma net income as those costs are included in the line "DIRECTV/Mexico merger integration items" above.
 
Net-Debt-to-EBITDA ratios are non-GAAP financial measures frequently used by investors and credit rating agencies. Management believes these measures provide relevant and useful information to investors and other users of our financial data.  Net debt is calculated by subtracting cash and cash equivalents from the sum of debt maturing within one year and long-term debt. The Net-Debt-to-EBITDA ratio is calculated by dividing the Net Debt by annualized EBITDA. Annualized EBITDA is calculated by annualizing the year-to-date EBITDA.
 
Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.
           
           
 
 
 

Financial Data
         
AT&T Inc.
       
Non-GAAP Consolidated Reconciliation
Adjusted Diluted EPS
       
Unaudited
       
         
   
Three Months Ended
   
September 30,
   
2014
 
2015
         
Reported Diluted EPS
 
$
0.60
   
$
0.50
 
Adjustments:
               
Amortization of intangible assets
   
-
     
0.13
 
Merger and integration items1
   
0.03
     
0.05
 
Leap network decommissioning
   
-
     
0.03
 
Early debt redemption costs
   
0.02
     
-
 
Employee separation costs
   
-
     
0.01
 
Other
   
-
     
0.02
 
Adjusted Diluted EPS
 
$
0.65
   
$
0.74
 
                 
Year-over-year growth - Adjusted
           
13.8
%
                 
                 
Weighted Average Common Shares Outstanding
         
    with Dilution (000,000)
   
5,214
     
5,943
 
1 Adjustments include DIRECTV merger and integration items, domestic and international wireless merger and integration costs,  and interest expense incurred on debt issued in May 2015 to fund the cash consideration of the DIRECTV merger.
       
Adjusted Diluted EPS is a non-GAAP financial measure calculated by excluding from operating revenues, operating expenses, interest expense and income taxes certain significant items that are non-operational or non-recurring in nature, including dispositions. Management believes that this measure provides relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.
 
Adjusted Diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculation of Adjusted Diluted EPS, as presented, may differ from similarly titled measures reported by other companies.
 
Sum of components may not tie due to rounding.
     
 
 
 

Financial Data
                     
AT&T Inc.
                   
Non-GAAP Segment Reconciliation
Business Solutions Segment EBITDA
                   
Dollars in millions
                   
Unaudited
                   
   
Three Months Ended
   
9/30/14
   
12/31/14
   
3/31/15
   
6/30/15
   
9/30/15
 
                     
Segment Operating Revenues
    Total Segment Operating Revenues
 
$
17,487
   
$
18,729
   
$
17,557
   
$
17,664
   
$
17,692
 
                                         
Segment Operating Income
   
3,861
     
3,393
     
4,142
     
4,232
     
4,297
 
Segment Operating Income Margin
   
22.1
%
   
18.1
%
   
23.6
%
   
24.0
%
   
24.3
%
                                         
Plus: Depreciation and amortization
   
2,331
     
2,346
     
2,342
     
2,460
     
2,474
 
EBITDA1
 
$
6,192
   
$
5,739
   
$
6,484
   
$
6,692
   
$
6,771
 
EBITDA as a % of Revenues
   
35.4
%
   
30.6
%
   
36.9
%
   
37.9
%
   
38.3
%
                                         
Entertainment and Internet Services Segment EBITDA
                                       
Dollars in millions
                                       
Unaudited
                                       
                                         
Segment Operating Revenues
                                       
    Total Segment Operating Revenues
 
$
5,553
   
$
5,593
   
$
5,660
   
$
5,782
   
$
10,858
 
                                         
Segment Operating Income
   
(337
)
   
(294
)
   
(264
)
   
(196
)
   
1,019
 
Segment Operating Income Margin
   
-6.1
%
   
-5.3
%
   
-4.7
%
   
-3.4
%
   
9.4
%
                                         
Plus: Depreciation and amortization
   
1,109
     
1,077
     
1,065
     
1,065
     
1,389
 
EBITDA1
 
$
772
   
$
783
   
$
801
   
$
869
   
$
2,408
 
EBITDA as a % of Revenues
   
13.9
%
   
14.0
%
   
14.2
%
   
15.0
%
   
22.2
%
                                         
1 For AT&T, EBITDA is defined as operating income before depreciation and amortization. We believe EBITDA to be a relevant and useful measurement to our investors as it is part of our internal management reporting and planning processes and it is an important metric that management uses to evaluate operating performance. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses.
 
             
 
 
 

Financial Data
                     
AT&T Inc.
                   
Non-GAAP Segment Reconciliation
Consumer Mobility Segment EBITDA
                   
Dollars in millions
                   
Unaudited
                   
   
Three Months Ended
   
9/30/14
   
12/31/14
   
3/31/15
   
6/30/15
   
9/30/15
 
                     
Segment Operating Revenues
    Total Segment Operating Revenues
 
$
9,208
   
$
9,522
   
$
8,778
   
$
8,755
   
$
8,784
 
                                         
Segment Operating Income
   
2,527
     
1,823
     
2,235
     
2,618
     
2,743
 
Segment Operating Income Margin
   
27.4
%
   
19.1
%
   
25.5
%
   
29.9
%
   
31.2
%
                                         
Plus: Depreciation and amortization
   
950
     
981
     
1,002
     
934
     
976
 
EBITDA1
 
$
3,477
   
$
2,804
   
$
3,237
   
$
3,552
   
$
3,719
 
EBITDA as a % of Revenues
   
37.8
%
   
29.4
%
   
36.9
%
   
40.6
%
   
42.3
%
                                         
International Segment EBITDA
                                       
Dollars in millions
                                       
Unaudited
                                       
                                         
Segment Operating Revenues
                                       
    Total Segment Operating Revenues
 
$
-
   
$
-
   
$
236
   
$
491
   
$
1,526
 
                                         
Segment Operating Income
   
-
     
-
     
(10
)
   
(131
)
   
(83
)
Segment Operating Income Margin
                   
-4.2
%
   
-26.7
%
   
-5.4
%
                                         
Plus: Depreciation and amortization
   
-
     
-
     
28
     
93
     
225
 
EBITDA1
 
$
-
   
$
-
   
$
18
   
$
(38
)
 
$
142
 
EBITDA as a % of Revenues
                   
7.6
%
   
-7.7
%
   
9.3
%
                                         
1 For AT&T, EBITDA is defined as operating income before depreciation and amortization. EBITDA service margin is calculated as EBITDA divided by service revenues. EBITDA differs from Segment Operating Income (Loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.
 
             
 
 

Financial Data
                         
AT&T Inc.
                       
Non-GAAP Reconciliation - Supplemental
AT&T Mobility EBITDA
                       
Dollars in millions
                       
Unaudited
                       
       
Three Months Ended
   
9/30/13
 
9/30/14
 
12/31/14
 
3/31/15
 
6/30/15
 
9/30/15
                         
Operating Revenues
                       
Service Revenues
 
$
15,460
   
$
15,423
   
$
15,074
   
$
14,812
   
$
15,115
   
$
15,095
 
Equipment Revenues
   
2,020
     
2,914
     
4,785
     
3,374
     
3,189
     
3,234
 
    Total Operating Revenues
 
$
17,480
   
$
18,337
   
$
19,859
   
$
18,186
   
$
18,304
   
$
18,329
 
                                                 
Operating Income
   
4,671
     
4,745
     
3,573
     
4,710
     
5,298
     
5,418
 
Operating Income Margin
   
26.7
%
   
25.9
%
   
18.0
%
   
25.9
%
   
28.9
%
   
29.6
%
                                                 
Plus: Depreciation and amortization
   
1,828
     
1,909
     
1,959
     
2,005
     
2,031
     
2,046
 
EBITDA1
 
$
6,499
   
$
6,654
   
$
5,532
   
$
6,715
   
$
7,329
   
$
7,464
 
EBITDA as a % of Service Revenues
   
42.0
%
   
43.1
%
   
36.7
%
   
45.3
%
   
48.5
%
   
49.4
%
                                                 
Mexico EBITDA
                                               
Dollars in millions
                                               
Unaudited
                                               
           
Three Months Ended
           
9/30/14
 
12/31/14
 
3/31/15
 
6/30/15
 
9/30/15
                                                 
Operating Revenues
                                               
    Total Operating Revenues
         
$
-
   
$
-
   
$
236
   
$
491
   
$
581
 
                                                 
Operating Income
           
-
     
-
     
(10
)
   
(131
)
   
(134
)
Operating Income Margin
                           
-4.2
%
   
-26.7
%
   
-23.1
%
                                                 
Plus: Depreciation and amortization
           
-
     
-
     
28
     
93
     
67
 
EBITDA1
         
$
-
   
$
-
   
$
18
   
$
(38
)
 
$
(67
)
EBITDA as a % of Revenues
                           
7.6
%
   
-7.7
%
   
-11.5
%
                                                 
1 For AT&T, EBITDA is defined as operating income before depreciation and amortization. EBITDA service margin is calculated as EBITDA divided by service revenues. EBITDA differs from Segment Operating Income (Loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.
 
                 
EX-99.3 4 ex99_3.htm DISCUSSION OF EBITDA, FREE CASH FLOW, FREE CASH FLOW YIELD, FREE CASH FLOW AFTER DIVIDENDS AND ADJUSTING ITEMS.
Exhibit 99.3
EBITDA DISCUSSION

For AT&T, EBITDA is defined as operating income before depreciation and amortization. EBITDA service margin is calculated as EBITDA divided by service revenues. EBITDA differs from Segment Operating Income (Loss), as calculated in accordance with U.S. generally accepted accounting principles (GAAP), in that it excludes depreciation and amortization. EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA is not presented as an alternative measure of operating results or cash flows from operations, as determined in accordance with GAAP. Our calculation of EBITDA, as presented, may differ from similarly titled measures reported by other companies.

We believe these measures are relevant and useful information to our investors as they are part of AT&T's internal management reporting and planning processes and are important metrics that management uses to evaluate the operating performance of its segments. These measures are used by management as a gauge of our success in acquiring, retaining and servicing subscribers because we believe these measures reflect AT&T's ability to generate and grow subscriber revenues while providing a high level of customer service in a cost-effective manner. Management also uses these measures as a method of comparing segment performance with that of many of its competitors. The financial and operating metrics which affect EBITDA include the key revenue and expense drivers for which segment managers are responsible and upon which we evaluate their performance.

EBITDA does not give effect to cash used for debt service requirements and thus does not reflect available funds for distributions, reinvestment or other discretionary uses. EBITDA excludes other income (expense) – net, net income attributable to noncontrolling interest and equity in net income (loss) of affiliates, as these do not reflect the operating results of our  subscriber base and national footprint that we utilize to obtain and service our customers. Equity in net income (loss) of affiliates represents the proportionate share of the net income (loss) of affiliates in which we exercise significant influence, but do not control. Because we do not control these entities, our management excludes these results when evaluating the performance of our primary operations. EBITDA excludes interest expense and the provision for income taxes. Excluding these items eliminates the expenses associated with its capitalization and tax structures. Finally, EBITDA excludes depreciation and amortization, in order to eliminate the impact of capital investments.

We believe EBITDA as a percentage of service revenues to be a more relevant measure than EBITDA as a percentage of total revenue for our Consumer Mobility segment operating margin and our supplemental AT&T Mobility operating margin. We subsidize a portion of some of our wireless handset sales, all of which are recognized in the period in which we sell the handset. Management views this equipment subsidy as a cost to acquire or retain a subscriber, which is recovered through the ongoing service revenue that is generated by the subscriber. We also use wireless service revenues to calculate margin to facilitate comparison, both internally and externally with our wireless competitors, as they calculate their margins using wireless service revenues as well.

There are material limitations to using these non-GAAP financial measures. EBITDA and EBITDA service margin, as we have defined them, may not be comparable to similarly titled measures reported by other companies. Furthermore, these performance measures do not take into account certain significant items, including depreciation and amortization, interest expense, tax expense and equity in net income (loss) of affiliates, which directly affect our  segment income. Management compensates for these limitations by carefully analyzing how its competitors present performance measures that are similar in nature to EBITDA as we present it, and considering the economic effect of the excluded expense items independently as well as in connection with its analysis of net income as calculated in accordance with GAAP. EBITDA and EBITDA service margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP.


FREE CASH FLOW DISCUSSION

Free cash flow is defined as cash from operations minus construction and capital expenditures. Free cash flow after dividends is defined as cash from operations minus construction, capital expenditures and dividends. Free cash flow yield is defined as cash from continuing operations less construction and capital expenditures as a percentage of market capitalization computed on the last trading day of the quarter. Market capitalization is computed by multiplying the end of period stock price by the end of period shares outstanding. We believe these metrics provide useful information to our investors because management reviews free cash flow as an important indicator of how much cash is generated by normal business operations, including capital expenditures, and makes decisions based on it. Management also views it as a measure of cash available to pay debt and return cash to shareowners.

NET DEBT TO EBITDA DISCUSSION

Net Debt to EBITDA ratios are non-GAAP financial measures frequently used by investors and credit rating agencies and management believes these measures provide relevant and useful information to investors and other users of our financial data. The Net Debt to EBITDA ratio is calculated by dividing the Net Debt by annualized EBITDA. Net Debt is calculated by subtracting cash and cash equivalents and certificates of deposit and time deposits that are greater than 90 days, from the sum of debt maturing within one year and long-term debt. Annualized EBITDA is calculated by annualizing the year-to-date EBITDA.

For the three and nine month periods ended September 30, 2015, due to the timing of our acquisition of DIRECTV and the corresponding impact on annualized EBITDA, we are providing a Net Debt to Pro Forma EBITDA ratio calculated using the combined results of operations of the combined company based on the historical financial statements of AT&T and DIRECTV, after giving effect to the merger and certain adjustments, which is intended to reflect the impact of the DIRECTV acquisition on AT&T. Adjustments to derive Pro Forma Net Income are consistent with the adjustments described in the "Notes to Unaudited Pro Forma Condensed Combined Financial Statements" included in the Form 8-K/A dated July 24, 2015. Calculations include the historical results for AT&T for the nine months ended September 30, 2015 and the results from DIRECTV for the period from January 1, 2015 through July 24, 2015, the date of its acquisition by AT&T.

Adjusted EBITDA excludes costs which are non-recurring in nature. Adjusted EBITDA also excludes net actuarial gains or losses associated with our pension and postemployment benefit plans, which we immediately recognize in the income statement, pursuant to our accounting policy for the recognition of actuarial gains/losses. As a result, the Adjusted EBITDA reflects an expected return on plan assets rather than the actual return on plan assets, as included in the GAAP measure of income. This measure is consistent with metrics under our existing credit agreements.

ADJUSTING ITEMS DISCUSSION

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS are non-GAAP financial measures calculated by excluding from operating revenues, operating expenses and income tax expense certain significant items that are non-operational or non-recurring in nature, including dispositions and merger integration and transaction costs. Management believes that these measures provide relevant and useful information to investors and other users of our financial data in evaluating the effectiveness of our operations and underlying business trends.

Adjusted Operating Revenues, Adjusted Operating Income, Adjusted Operating Income Margin, Adjusted EBITDA, Adjusted EBITDA service margin and Adjusted diluted EPS should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP. Our calculations of Adjusted diluted EPS, as presented, may differ from similarly titled measures reported by other companies.


GRAPHIC 5 image00002.jpg begin 644 image00002.jpg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end