U.S. markets closed
  • S&P 500

    4,544.90
    -4.88 (-0.11%)
     
  • Dow 30

    35,677.02
    +73.94 (+0.21%)
     
  • Nasdaq

    15,090.20
    -125.50 (-0.82%)
     
  • Russell 2000

    2,291.27
    -4.92 (-0.21%)
     
  • Crude Oil

    83.98
    +1.48 (+1.79%)
     
  • Gold

    1,793.10
    +11.20 (+0.63%)
     
  • Silver

    24.39
    +0.22 (+0.91%)
     
  • EUR/USD

    1.1646
    +0.0015 (+0.13%)
     
  • 10-Yr Bond

    1.6550
    -0.0210 (-1.25%)
     
  • GBP/USD

    1.3760
    -0.0036 (-0.26%)
     
  • USD/JPY

    113.4800
    -0.5080 (-0.45%)
     
  • BTC-USD

    60,012.70
    -1,486.40 (-2.42%)
     
  • CMC Crypto 200

    1,453.34
    -49.69 (-3.31%)
     
  • FTSE 100

    7,204.55
    +14.25 (+0.20%)
     
  • Nikkei 225

    28,804.85
    +96.27 (+0.34%)
     

Altice USA Reports Second Quarter 2021 Results

  • Oops!
    Something went wrong.
    Please try again later.
·26 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

NEW YORK, July 28, 2021--(BUSINESS WIRE)--Altice USA (NYSE: ATUS) today reports results for the second quarter ended June 30, 2021.

Dexter Goei, Altice USA Chief Executive Officer, said: "As the states and businesses in which we operate have been reopening more widely, Altice USA has seen an acceleration in revenue growth led by Advertising and Business Services. Our Residential business remains extremely focused on achieving faster broadband customer growth going forward from a faster pace of footprint expansion and network upgrades including fiber. We are delighted to have announced recently the new Optimum Mobile brand as the first step in the Company’s plan to align all its connectivity brands under one national Optimum brand, and we continue to invest in innovative new products such as Optimum Stream to support increased video streaming activity which is driving broadband data usage."

Key Financial Highlights

  • Total Revenue grew +1.7% YoY in Q2 2021 to $2.52 billion, driven by Broadband revenue growth of +7.8% YoY and News & Advertising revenue growth of +36.4% YoY.

  • Net income attributable to stockholders was $197.7 million in Q2 2021, or $0.43/share on a diluted basis, compared to net income of $111.3 million in Q2 2020, or $0.19/share on a diluted basis.

  • Net cash flows from operating activities were $729.5 million in Q2 2021, compared to $936.0 million in Q2 2020.

  • Adjusted EBITDA(1) flat (-0.1%) YoY in Q2 2021 at $1.10 billion due to one-time cost savings in Q2 2020, with a margin of 43.9% (44.8% ex-mobile(2)).

  • Cash capex of $323.1 million in Q2 2021 represented 12.8% of revenue, and was up 41.3% YoY driven by accelerated FTTH, new builds, and Suddenlink network upgrades.

  • Operating Free Cash Flow(1) of $781.5 million in Q2 2021, decreasing -10.9% YoY, reflecting higher cash capex.

  • Free Cash Flow(1) of $406.4 million in Q2 2021, decreasing -42.5% YoY, reflecting higher cash capex and higher cash interest and taxes.

  • Share repurchases of $202.8 million in Q2 2021 ($725.5 million YTD).

Q2-21 Summary Financials

Three Months Ended June 30,

Six Months Ended June 30,

($k)

2021

2020

2021

2020

Revenue................................................................................................

$2,516,008

$2,474,979

$4,994,829

$4,925,235

Net income attributable to Altice USA, Inc. stockholders............................................................................................

197,660

111,264

471,796

110,406

Adjusted EBITDA(1)................................................................................................

1,104,602

1,105,785

2,179,407

2,137,164

Capital Expenditures (cash)................................................................................................

323,104

228,723

535,895

527,805

Revenue Growth and Adjusted EBITDA Detail

Q2-21

Total Revenue YoY

+1.7%

Residential Revenue Growth YoY..............................................................................

(0.1)%

Business Services Revenue Growth YoY..............................................................................

+1.8%

News & Advertising Revenue Growth YoY................................................................................

+36.4%

Adjusted EBITDA Growth YoY................................................................................

(0.1)%

Adjusted EBITDA Margin................................................................................

43.9%

Adjusted EBITDA Margin ex-mobile...........................................................................

44.8%

Residential unique customer relationships, broadband subscribers and organic net additions

Subscribers (000s)

Q1-20

Q2-20

Q3-20(3)

Q4-20

FY-20(3)

Q1-21

Q2-21(4)(5)

Residential ending relationships

4,568.4

4,621.4

4,663.5

4,648.4

4,648.4

4,647.4

4,670.7

Residential organic net additions

35.2

52.9

7.7

(15.0)

80.8

(1.0)

(11.9)

Broadband ending subscribers

4,237.4

4,307.8

4,363.5

4,359.2

4,359.2

4,370.8

4,401.3

Broadband organic net additions

50.0

70.4

26.0

(4.3)

142.1

11.5

0.2

Key Operational Highlights

  • Total unique Residential customer relationships grew +1.1% YoY in Q2 2021 including acquired subscribers. Unique Residential customer organic net losses were -12k in Q2 2021 (or a net gain of +23k total Residential customers when including 35k Morris Broadband subscribers acquired inorganically), compared to +53k Residential customer net additions in Q2 2020 (vs. -1k in Q2 2019 and -4k in Q2 2018). This customer performance reflects usual seasonality in the second quarter, elevated move activity as consumers return to home locations, and the protracted impact of several pandemic-related regulatory programs and storms.

  • Residential Broadband RGUs: Quarterly Residential broadband net additions were flat at +0k in Q2 2021 (or +30k when including Morris Broadband subscribers acquired inorganically), compared to +70k broadband net additions in Q2 2020 (vs. +13k in Q2 2019 and +10k in Q2 2018).

  • Residential Video RGUs: Reported quarterly video net losses were -48k in Q2 2021 (or -36k when including 12k Morris Broadband video subscribers acquired inorganically) compared to -35k video net losses in Q2 2020 (vs. -21k in Q2 2019 and -24k in Q2 2018).

  • Residential revenue was flat (-0.1%) YoY in Q2 2021 at $1.99 billion:

    • Residential revenue per customer relationship in Q2 2021 was down -1.5% YoY to $142.24 but flat sequentially (vs. $142.24 in Q1 2021).

  • Business Services revenue grew +1.8% YoY in Q2 2021 driven by Lightpath growth of +2.7% and SMB / Other revenue growth of +1.4% YoY. Business reopening activity has been accelerating as vaccination rates increase and operational restrictions relax, supporting the best SMB customer quarterly net additions in four years. During the quarter, Lightpath announced the expansion of its network into Boston, MA, and Queens, NY.

  • News and Advertising revenue was up +36.4% YoY in Q2 2021, supported by strong recovery in local, regional, and national advertising plus additional political advertising revenue from the NY mayoral and NJ gubernatorial races.

  • Altice Mobile rebranded as Optimum Mobile as of July 2021 as the first step in the Company’s plan to align all its connectivity brands under one national Optimum brand. Optimum Mobile has approximately 180k mobile lines as of June 30, 2021 (+5k in net additions in Q2 2021), generating revenue of $20.7 million for the quarter (up +4.0% YoY), and reaching 3.8% penetration of Altice USA's Residential customer base. Since the beginning of 2021, all active Optimum Mobile customers have migrated onto the T-Mobile network from the Sprint network.

  • Increased network usage and demand for higher broadband speeds: Broadband-only customer usage averaged 558 GB per month in Q2 2021, which is 26% higher than the average usage of the entire customer base. The average broadband speed taken by Altice USA’s customer base has nearly doubled in the past three years to 316 Mbps at the end of Q2 2021. Over 50% of our broadband customers remain on plans with download speeds of 200 Mbps or less, representing a sizable opportunity to continue to upgrade speeds.

  • Increase in 1 Gig broadband sell-in:In Q2 2021, 1 Gig sell-in to new customers, where 1 Gig services are available, was in line with the prior quarter at 42%. 11.3% of the total customer base currently takes Gigabit speeds, representing a significant growth opportunity for the Company.

  • FTTH strategy and update: At the end of Q2 2021, Altice USA covered approximately 1.1 million homes with FTTH technology available for service, with FTTH sell-in to new customers at approximately two-thirds of net additions in areas where FTTH is available in Q2. Penetration of FTTH passings grew to 4.3% compared to 1.0% in Q2 2020. The Company remains positive on the future of its FTTH deployment initiatives and confident in delivering a better customer experience, as well as both capex and opex efficiencies, following the completion of its FTTH build.

  • Increase in new-builds: Altice USA has been accelerating the pace of its network edge-outs, adding 127k homes passed in Q2 2021 (39k homes passed excluding Morris Broadband) and a total of 315k homes passed in the last twelve months (160k homes passed LTM on an organic basis excluding the acquisitions of Morris Broadband and Service Electric Cable T.V. of New Jersey). The Company continues to see 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.

  • Suddenlink network upgrade: Altice USA is upgrading its network to deliver higher speeds in certain Suddenlink markets that do not currently offer up to 1 Gbps download speeds. In FY 2021 the Company is on track to upgrade 250-300k homes through RF upgrades and equipment upgrades to enable higher speeds. These markets have previously only offered up to 150 Mbps download speeds and will be upgraded to offer up to 400 Mbps or 1 Gbps.

Financial Outlook Reiterated

The Company reiterates its financial outlook for FY 2021:

  • Revenue: Growth

  • Adjusted EBITDA: Growth

  • Cash capital expenditures: $1.3 to $1.4 billion

  • Year-end leverage target (CSC Holdings, LLC debt silo): < 5.3x net debt / Adjusted EBITDA on an L2QA basis.

  • Share repurchases: $1.5 billion

The Company expects to return to a leverage target of 4.5x - 5.0x net debt / Adjusted EBITDA on an L2QA basis for its CSC Holdings, LLC debt silo over time.

Balance Sheet Review

For the quarter and year ended June 30, 2021:

  • Consolidated net debt for Altice USA at the end of Q2 2021 was $24,839 million(6), representing consolidated net leverage of 5.7x Adjusted EBITDA at the end of Q2 2021 on an L2QA basis (5.6x last-twelve months or "LTM"). The increase in net debt in Q2 2021 of $231 million from the prior quarter is mainly due to the acquisition of Morris Broadband for an implied enterprise value of $310 million, additional Lightpath acquisitions and share repurchases offsetting Free Cash Flow generation.

  • Net debt for CSC Holdings, LLC Restricted Group was $23,473 million at the end of Q2 2021(6), representing net leverage of 5.7x Adjusted EBITDA on an L2QA basis (5.6x LTM). The weighted average cost of debt for CSC Holdings, LLC was 4.7% as of the end of Q2 2021 and the weighted average life was 6.6 years.

  • Net debt for Cablevision Lightpath LLC was $1,416 million at the end of Q2 2021(6), representing net leverage of 6.8x Adjusted EBITDA on an L2QA basis (6.6x LTM). The weighted average cost of debt for Cablevision Lightpath LLC was 4.3% as of the end of Q2 2021 and the weighted average life was 6.6 years.

Additional Highlights and Announcements

Launch of Optimum Stream and Suddenlink Stream

On July 19, 2021, Altice USA unveiled Optimum Stream and Suddenlink Stream, a new 4K streaming device, powered by Android TV OS. Customers have access to a wide variety of video content, including thousands of apps and streaming services on Google Play and over 50 free live streaming channels. The new streaming device is available for free to broadband-only customers who select 1 Gig service or the highest broadband speed available in their service area. It is available to all other broadband-only customers for loyalty pricing of $5 per month.

Lightpath Entry into the Boston Connectivity Market Accelerated by Three Acquisitions

On June 16, 2021, Lightpath announced it had become the first all-fiber, enterprise-grade connectivity provider to enter the Boston market since industry consolidation began over a decade ago. Lightpath announced three acquisitions in the region: Cambridge Network Solutions (CNS), a second area connectivity provider, and the purchase of fiber network assets from Hub Fiber.

Combined, Lightpath acquired over 80 route miles of in-place, high-count fiber network, which currently serve over 100 locations, including 12 area data centers. Additionally, Lightpath’s network in the region will be connected to its New York Metro network, expanding on the company’s existing 18,000 route miles of fiber serving over 12,000 locations.

Lightpath Extends Fiber Network in Queens, NYC Market with New Network Builds

On June 30, 2021, Lightpath announced that it is bringing new connectivity options to businesses in Queens, NY. This expansion adds to the already robust Lightpath footprint in the greater New York City metropolitan area and will bring the network to thousands of new businesses and other organizations in the area.

The Queens expansion includes over 100 miles of new, high-count fiber throughout the market, planned in two phases. Phase 1 of the build will be completed in Q1 of 2022, while the additional proposed routes are targeted for mid-2022. The build will dramatically strengthen Lightpath's density in Queens, an area that is rich with organizations that require enterprise-grade connectivity solutions.

Recent Refinancing Activity

In May 2021, CSC Holdings, LLC, a wholly-owned subsidiary of Altice USA, issued new $1.5 billion of 10.5 year (non-call 5.5) Senior Guaranteed Notes and new $500 million of 10.5 year (non-call 5.5) Senior Notes to refinance existing indebtedness. Net proceeds were used to (i) refinance the existing 5.5% Senior Guaranteed Notes due 2026, (ii) repay a portion of the drawn revolving credit facility, and (iii) pay any fees, costs and expenses associated with these transactions.

Share Repurchases

For the three months ended June 30, 2021, Altice USA repurchased an aggregate of 5.8 million shares for a total purchase price of approximately $202.8 million, at an average price of $34.84. As of June 30, 2021, Altice USA had 457,080,367 combined Class A and Class B shares outstanding.

For the six months ended June 30, 2021, Altice USA repurchased an aggregate of 21.0 million shares for a total purchase price of approximately $725.5 million, at an average price of $34.55.

Altice USA Consolidated Operating Results

(In thousands, except per share data)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2021

2020

Revenue:

Broadband

$

992,155

$

920,363

$

1,962,726

$

1,805,892

Video

892,605

952,526

1,798,439

1,899,587

Telephony

103,374

117,322

210,355

242,352

Residential revenue................................................................................................................................

1,988,134

1,990,211

3,971,520

3,947,831

Business services and wholesale

372,010

365,564

739,226

730,094

News and Advertising

131,767

96,631

236,837

202,171

Mobile

20,664

19,866

39,899

38,222

Other

3,433

2,707

7,347

6,917

Total revenue

2,516,008

2,474,979

4,994,829

4,925,235

Operating expenses:

Programming and other direct costs...........................................................................................................................

849,872

860,875

1,701,736

1,725,389

Other operating expenses...........................................................................................................................

589,180

542,637

1,169,613

1,124,946

Restructuring and other expense...........................................................................................................................

5,864

40,966

9,073

48,260

Depreciation and amortization (including impairments)...........................................................................................................................

444,327

521,794

879,184

1,069,363

Operating income

626,765

508,707

1,235,223

957,277

Other income (expense):

Interest expense, net................................................................................................................................

(319,371)

(350,874)

(635,683)

(714,426)

Gain (loss) on investments and sale of affiliate interests, net................................................................................................................................

125,019

197,597

198,472

(257,876)

Gain (loss) on derivative contracts, net................................................................................................................................

(98,840)

(152,061)

(152,405)

287,800

Gain (loss) on interest rate swap contracts................................................................................................................................

(21,574)

(33,735)

54,079

(88,567)

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

(51,712)

(51,712)

Other income, net................................................................................................................................

2,467

669

5,326

1,592

Income before income taxes

262,754

170,303

653,300

185,800

Income tax expense

(61,820)

(58,826)

(173,827)

(75,861)

Net income

200,934

111,477

479,473

109,939

Net loss (income) attributable to noncontrolling interests...............................................................................................................................

(3,274)

(213)

(7,677)

467

Net income attributable to Altice USA stockholders...............................................................................................................................

$

197,660

$

111,264

$

471,796

$

110,406

Basic net income per share

$

0.43

$

0.19

$

1.02

$

0.18

Diluted net income per share

$

0.43

$

0.19

$

1.00

$

0.18

Basic weighted average common shares...............................................................................................................................

456,955

587,587

463,060

604,500

Diluted weighted average common shares...............................................................................................................................

463,637

589,466

469,510

606,597

Altice USA Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

Six Months Ended June 30,

2021

2020

Cash flows from operating activities:

Net income................................................................................................................................................................

$

479,473

$

109,939

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization (including impairments)................................................................................

879,184

1,069,363

Loss (gain) on investments and sale of affiliate interests, net.....................................................................

(198,472)

257,876

Loss (gain) on derivative contracts, net..........................................................................................................

152,405

(287,800)

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

51,712

Amortization of deferred financing costs and discounts (premiums) on indebtedness...........................

45,917

48,217

Share-based compensation expense ............................................................................................................

55,927

61,053

Deferred income taxes......................................................................................................................................

98,769

51,105

Decrease in right-of-use assets.......................................................................................................................

21,691

23,071

Provision for doubtful accounts........................................................................................................................

28,154

41,857

Other.....................................................................................................................................................................

4,344

3,156

Change in assets and liabilities, net of effects of acquisitions and dispositions:

Accounts receivable, trade................................................................................................................................

13,078

27,522

Prepaid expenses and other assets.................................................................................................................

31,631

(5,577)

Amounts due from and due to affiliates...........................................................................................................

6,505

1,588

Accounts payable and accrued liabilities........................................................................................................

(117,467)

(2,540)

Deferred revenue................................................................................................................................................

5,782

(17,302)

Liabilities related to interest rate swap contracts...........................................................................................

(79,468)

148,013

Net cash provided by operating activities.......................................................................................................

1,479,165

1,529,541

Cash flows from investing activities:

Capital expenditures................................................................................................................................................

(535,895)

(527,805)

Payment for acquisitions, net of cash acquired...................................................................................................

(340,570)

Other, net...................................................................................................................................................................

(1,074)

1,925

Net cash used in investing activities................................................................................................................

(877,539)

(525,880)

Cash flows from financing activities:

Proceeds from long-term debt................................................................................................................................

3,160,000

1,925,000

Repayment of long-term debt.................................................................................................................................

(3,057,469)

(277,114)

Proceeds from collateralized indebtedness, net..................................................................................................

185,105

Repayment of collateralized indebtedness and related derivative contracts, net..........................................

(185,105)

Principal payments on finance lease obligations................................................................................................

(37,560)

(11,935)

Purchase of shares of Altice USA Class A common stock, pursuant to a share repurchase program.......

(725,518)

(1,381,235)

Other...........................................................................................................................................................................

1,339

(7,191)

Net cash provided by (used in) financing activities.......................................................................................

(659,208)

247,525

Net increase (decrease) in cash and cash equivalents.........................................................................................

(57,582)

1,251,186

Effect of exchange rate changes on cash and cash equivalents.........................................................................

479

(940)

Net increase (decrease) in cash and cash equivalents.........................................................................................

(57,103)

1,250,246

Cash, cash equivalents and restricted cash at beginning of year........................................................................

278,686

702,160

Cash, cash equivalents and restricted cash at end of period...............................................................................

$

221,583

$

1,952,406

Reconciliation of Non-GAAP Financial Measures:

We define Adjusted EBITDA, which is a non-GAAP financial measure, as net income (loss) excluding income taxes, non-operating income or expenses, loss on extinguishment of debt and write-off of deferred financing costs, gain (loss) on interest rate swap contracts, gain (loss) on derivative contracts, gain (loss) on investments and sale of affiliate interests, interest expense, interest income, depreciation and amortization (including impairments), share-based compensation expense or benefit, restructuring expense or credits and transaction expenses.

We believe Adjusted EBITDA is an appropriate measure for evaluating the operating performance of the Company. Adjusted EBITDA and similar measures with similar titles are common performance measures used by investors, analysts and peers to compare performance in our industry. Internally, we use revenue and Adjusted EBITDA measures as important indicators of our business performance, and evaluate management’s effectiveness with specific reference to these indicators. We believe Adjusted EBITDA provides management and investors a useful measure for period-to-period comparisons of our core business and operating results by excluding items that are not comparable across reporting periods or that do not otherwise relate to the Company’s ongoing operating results. Adjusted EBITDA should be viewed as a supplement to and not a substitute for operating income (loss), net income (loss), and other measures of performance presented in accordance with GAAP. Since Adjusted EBITDA is not a measure of performance calculated in accordance with GAAP, this measure may not be comparable to similar measures with similar titles used by other companies.

We also use Operating Free Cash Flow (defined as Adjusted EBITDA less cash capital expenditures), and Free Cash Flow (defined as net cash flows from operating activities less cash capital expenditures) as indicators of the Company’s financial performance. We believe these measures are two of several benchmarks used by investors, analysts and peers for comparison of performance in the Company’s industry, although they may not be directly comparable to similar measures reported by other companies.

Reconciliation of net income to Adjusted EBITDA and Operating Free Cash Flow (unaudited):

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2021

2020

Net income.................................................................................................................................

$

200,934

$

111,477

$

479,473

$

109,939

Income tax expense.................................................................................................................................

61,820

58,826

173,827

75,861

Other income, net.................................................................................................................................

(2,467)

(669)

(5,326)

(1,592)

Loss (gain) on interest rate swap contracts, net.................................................................................................................................

21,574

33,735

(54,079)

88,567

Loss (gain) on derivative contracts, net.................................................................................................................................

98,840

152,061

152,405

(287,800)

Loss (gain) on investments and sales of affiliate interests, net.................................................................................................................................

(125,019)

(197,597)

(198,472)

257,876

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

51,712

51,712

Interest expense, net.................................................................................................................................

319,371

350,874

635,683

714,426

Depreciation and amortization (including impairments).................................................................................................................................

444,327

521,794

879,184

1,069,363

Restructuring and other expense .................................................................................................................................

5,864

40,966

9,073

48,260

Share-based compensation.................................................................................................................................

27,646

34,318

55,927

62,264

Adjusted EBITDA.................................................................................................................................

1,104,602

1,105,785

2,179,407

2,137,164

Capital Expenditures (cash).................................................................................................................................

323,104

228,723

535,895

527,805

Operating Free Cash Flow.................................................................................................................................

$

781,498

$

877,062

$

1,643,512

$

1,609,359

Reconciliation of net cash flow from operating activities to Free Cash Flow (unaudited):

Net cash flows from operating activities................................................................................................................................

$

729,543

$

935,976

$

1,479,165

$

1,529,541

Capital Expenditures (cash)................................................................................................................................

323,104

228,723

535,895

527,805

Free Cash Flow................................................................................................................................

$

406,439

$

707,253

$

943,270

$

1,001,736

Customer Metrics(5)(10) (in thousands, except per customer amounts)

Q1-20

Q2-20

Q3-20(3)

Q4-20

FY-20(3)

Q1-21

Q2-21(4)(5)

Homes passed(7)......................................................................................................

8,834.8

8,880.1

8,987.9

9,034.1

9,034.1

9,067.6

9,195.1

Residential ...................................................................................................

4,568.4

4,621.4

4,663.5

4,648.4

4,648.4

4,647.4

4,670.7

SMB...................................................................................................

381.7

375.7

377.5

376.1

376.1

375.8

380.7

Total Unique Customer Relationships(8) ......................................................................................................

4,950.1

4,997.1

5,040.9

5,024.6

5,024.6

5,023.2

5,051.4

Residential Customers:

Broadband

4,237.4

4,307.8

4,363.5

4,359.2

4,359.2

4,370.8

4,401.3

Video

3,137.5

3,102.9

3,035.1

2,961.0

2,961.0

2,906.6

2,870.5

Telephony

2,359.8

2,337.1

2,279.5

2,214.0

2,214.0

2,161.2

2,118.4

Residential ARPU ($)(9)......................................................................................................

143.39

144.38

138.16

140.09

142.11

142.24

142.24

Consolidated Net Debt as of June 30, 2021

CSC Holdings, LLC (in $m)

Actual Principal
Amount

Coupon /
Margin

Maturity

Drawn RCF..................................................................................

$325

L+2.250%

2024

Term Loan..................................................................................

2,880

L+2.250%

2025

Term Loan B-3..................................................................................

1,246

L+2.250%

2026

Term Loan B-5..................................................................................

2,963

L+2.500%

2027

Guaranteed Notes..................................................................................

1,310

5.500%

2027

Guaranteed Notes..................................................................................

1,000

5.375%

2028

Guaranteed Notes..................................................................................

1,750

6.500%

2029

Guaranteed Notes..................................................................................

1,100

4.125%

2030

Guaranteed Notes..................................................................................

1,000

3.375%

2031

Guaranteed Notes..................................................................................

1,500

4.500%

2031

Senior Notes..................................................................................

1,000

6.750%

2021

Senior Notes..................................................................................

649

5.875%

2022

Senior Notes..................................................................................

750

5.250%

2024

Senior Notes..................................................................................

1,046

7.500%

2028

Legacy unexchanged Cequel Notes..................................................................................

4

7.500%

2028

Senior Notes..................................................................................

2,250

5.750%

2030

Senior Notes..................................................................................

2,325

4.625%

2030

Senior Notes..................................................................................

500

5.000%

2031

CSC Holdings Gross Debt..................................................................................

23,598

CSC Holdings Restricted Group Cash...............................................................................

(125)

CSC Holdings Net Debt..................................................................................

$23,473

CSC Holdings Undrawn RCF..................................................................................

$2,010

WACD (%)..................................................................................

4.7%

Cablevision Lightpath LLC (in $m)

Actual Principal
Amount

Coupon /
Margin

Maturity

Drawn RCF...................................................................................

$—

L+3.250%

2025

Term Loan...................................................................................

597

3.750%

2027

Senior Secured Notes...................................................................................

450

3.875%

2027

Senior Notes...................................................................................

415

5.625%

2028

Lightpath Gross Debt

1,462

Lightpath Cash...................................................................................

(46)

Lightpath Net Debt...................................................................................

$1,416

Lightpath Undrawn RCF...................................................................................

$100

WACD (%)...................................................................................

4.3%

Altice USA Consolidated (in $m)

Actual
Principal
Amount

Altice USA Consolidated Gross Debt..........................................................................

$25,060

Cash..........................................................................

(221)

Total Altice USA Consolidated Net Debt..............................................................................

24,839

WACD (%)..............................................................................

4.7%

Net Leverage Schedules as of June 30, 2021 (in $m)

Lightpath

CSC
Holdings(12)

Altice USA
Consolidated

Gross Debt Consolidated(11)...........................................................................

$1,462

$23,598

$25,060

Cash...........................................................................

(46)

(125)

(221)

Net Debt Consolidated...........................................................................

$1,416

$23,473

$24,839

LTM EBITDA...........................................................................

$214

$4,229

$4,457

L2QA EBITDA...........................................................................

$208

$4,143

$4,359

Net Leverage (LTM) ...........................................................................

6.6x

5.6x

5.6x

Net Leverage (L2QA) ...........................................................................

6.8x

5.7x

5.7x

Reconciliation to Financial Reported Debt

Actual

Total Debenture and Loans from Financial Institutions (Carrying Amount)......................................................................

$24,962

Unamortized Financing Costs, Net of Premiums..............................

25

Fair Value Adjustments.....................................................................

73

Gross Debt Consolidated...........................................................

25,060

Finance leases and other notes.......................................................

340

Total Debt........................................................................................

25,400

Cash.................................................................................................

(221)

Net Debt...........................................................................................

$25,179

________________________________

(1)

See "Reconciliation of Non-GAAP Financial Measures" on page 7 of this release. 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.

(2)

Q2 2021 Adjusted EBITDA ex-mobile and margin of 44.8% excludes approximately $13.3m of losses related to Altice USA’s mobile business in the current period and $18.8m of losses in Q2 2020.

(3)

Q3-20 and FY-20 figures include Service Electric Cable T.V. of New Jersey ("Service Electric") acquired subscribers. Q3-20 Service Electric subscribers added 34.4k residential customer relationships, 29.7k broadband, 18.6k video, and 5.9k voice.

(4)

Q2-21 figures include Morris Broadband, LLC ("Morris Broadband") acquired subscribers. Q2-21 Morris Broadband subscribers added 35.1k residential customer relationships, 30.3k broadband, 12.2k video, and 2.2k voice.

(5)

Customer metrics as of June 30, 2021 include approximately 7k residential customers that were not disconnected pursuant to the New York legislation enacted in May 2021 that required us to maintain broadband, video and voice services for non-paying customers and offer deferred payment plans to customers experiencing financial difficulty. The NY Order was lifted at the end of June 2021, coinciding with the end of the declared COVID-19 State of Emergency in New York, and we have subsequently resumed normal disconnect policies. Customer metrics as of June 30, 2021 also include approximately 3.7k residential customers impacted by storms in Louisiana in 2020 that have not been disconnected pursuant to our normal disconnect policies.

(6)

Net debt, defined as the principal amount of debt less cash, and excluding finance leases and other notes.

(7)

Homes passed represents the estimated number of single residence homes, apartments and condominium units passed by the broadband network in areas serviceable without further extending the transmission lines. In addition, it includes commercial establishments that have connected to our broadband network. Broadband services were not available to approximately 30 thousand homes passed and telephony services were not available to approximately 500 thousand homes passed. Homes passed include approximately 67k homes passed acquired in the Service Electric Cable T.V. of New Jersey acquisition in Q3-20 and FY-20 and include approximately 89k homes passed acquired in the Morris Broadband acquisition.in Q2-21.

(8)

Total Unique Customer Relationships represent the number of households/businesses that receive at least one of the Company’s fixed-line services. Customers represent each customer account (set up and segregated by customer name and address), weighted equally and counted as one customer, regardless of size, revenue generated, or number of boxes, units, or outlets. Free accounts are included in the customer counts along with all active accounts, but they are limited to a prescribed group. Most of these accounts are also not entirely free, as they typically generate revenue through pay-per-view or other pay services and certain equipment fees. Free status is not granted to regular customers as a promotion. In counting bulk Residential customers, such as an apartment building, we count each subscribing family unit within the building as one customer, but do not count the master account for the entire building as a customer. We count a bulk commercial customer, such as a hotel, as one customer, and do not count individual room units at that hotel.

(9)

ARPU is calculated by dividing the average monthly revenue for the respective quarter (fourth quarter for annual periods) derived from the sale of broadband, video and telephony services to Residential customers by the average number of total Residential customers for the same period.

(10)

Customer metrics do not include Optimum Mobile customers.

(11)

Principal amount of debt excluding finance leases and other notes.

(12)

CSC Holdings, LLC Restricted Group excludes the unrestricted subsidiaries, primarily Cablevision Lightpath LLC and NY Interconnect, LLC.

About Altice USA

Altice USA (NYSE: ATUS) is one of the largest broadband communications and video services providers in the United States, delivering broadband, video, mobile, proprietary content and advertising services to more than 5.0 million residential and business customers across 21 states through its Optimum and Suddenlink brands. The Company operates a4, an advanced advertising and data business, which provides audience-based, multiscreen advertising solutions to local, regional and national businesses and advertising clients. Altice USA also offers hyper-local, national, international and business news through its News 12, Cheddar and i24NEWS networks.

FORWARD-LOOKING STATEMENTS

Certain statements in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including the information under the heading "Financial Outlook". These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this release, including, without limitation, those regarding our intentions, beliefs or current expectations concerning, among other things: our future financial conditions and performance, results of operations and liquidity; our strategy, plans, objectives, prospects, growth, goals and targets; our ability to achieve operational performance improvements; and future developments in the markets in which we participate or are seeking to participate. These forward-looking statements can be identified by the use of forward-looking terminology, including the terms "anticipate", "believe", "could", "estimate", "expect", "forecast", "intend", "may", "plan", "project", "should", "target", "remain" or "will" or, in each case, their negative, or other variations or comparable terminology. Where, in any forward-looking statement, we express an expectation or belief as to future results or events, such expectation or belief is expressed in good faith and believed to have a reasonable basis, but there can be no assurance that the expectation or belief will result or be achieved or accomplished. To the extent that statements in this release are not recitations of historical fact, such statements constitute forward-looking statements, which, by definition, involve risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements including risks referred to in our Annual Report on Form 10-K and Quarterly Report on Form 10-Q. You are cautioned to not place undue reliance on Altice USA’s forward-looking statements. Any forward-looking statement speaks only as of the date on which it was made. Altice USA specifically disclaims any obligation to publicly update or revise any forward-looking statement, as of any future date.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210728005958/en/

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